{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["  ","Dashboard","Contents","CPIConversion","Summary and Inputs >","Hide - AllMunicipalities","2. Assumptions","3. Developer Applications","Sheet1","Update - Lists","Hide - Map","Model Analysis >","4. Council Assets Costs","5. Dwelling Forecast","6. Financial Performance","Detailed Results >","7. Council Development Timing","8. Developer Cost Outputs","9. Developer Cost Graphs","OnLot Treatment Costs","DevCost&AssetBreakDown","10. On-lot Curve","Development Process >","11. Process Map","12. Storm Report"],"not_rendered":{"charts":39,"images":13,"macros":1,"external_links":37,"defined_names":300,"comments":5,"pivot_tables":20},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"  ","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Stormwater Quality In-Lieu Contributions Model"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Contact: "]
[null,null,null,"Jeremy Cheesman | jcheesman@marsdenjacob.com.au | 0414 765 739"]
[null,null,null,"Kanchana Karunaratna | kanchana@marsdenjacob.com.au | 0432 557 188"]
[null,null,null,"Jacob Helgeby-Cook | jhelgeby-cook@marsdenjacob.com.au | 0401 538 613"]
[]
[]
[null,null,"Date: 22/4/2025"]

{"sheet":"Dashboard","index":1,"n_rows":255,"n_cols":21,"rows_kept":255,"cut":false,"hidden":false,"merged":[]}
[null," "]
[null,"Stormwater In-Lieu Scheme fee calculator"]
[]
[null,null,"Hume City Council",null,null,null,"Councils with bespoke data:",null,"Darebin City Council, Greater Bendigo City Council, Greater Geelong City Council, Moonee Valley City Council, Maroondah City Council, Yarra City Council, Hume City Council - Non Residential, Merri-Bek, Frankston City Council"]
[]
[]
[null,"Model Inputs",null,null,null,null,null,null,null,null,null,"Model Outputs"]
[]
[null,null,"Municipality",null,"Start year",null,"'Bespoke' or 'Dataset Average' Analysis",null,"Nitrogen from impervious area",null,null,null,"Developer Vs Council Asset Cost",null,null,null,null,null,null,null,"Average site $/kg Treated nitrogen across municipality postcodes "]
[null,null,"Frankston City Council",null,2025,null,"Bespoke",null,1]
[null,null,null,null,null,null,null,null,{"$f":"'2. Assumptions'!D35","v":1.6633333333333333E-3},"kg/m2/annum"]
[null,null,"Coucil Asset List Input"]
[null,null,"Project Priority","Project Name","Asset Land Size (m2)","Capital Costs","Annual Maintenance costs","Annual harvest (ML/yr)","Annual TN removal (kg/yr)"]
[null,null,1,"Asset 1",450,454330.5,5495,null,109]
[null,null,2,"Asset 2",1000,1316537.3,13747,10.7,430]
[null,null,3,"Asset 3",1000,981084,9792,null,380]
[null,null,4,"Asset 4",900,1003779.4,9011,null,226]
[null,null,5,"Asset 5",500,714672.4,5886,null,112]
[null,null,6,"Asset 6",450,1815227.7,13023,11.4,100]
[null,null,7,"Asset 7",3000,1545144.9000000001,11328,null,78]
[null,null,8,"Asset 8",2400,1210327.3,10148,null,60]
[null,null,9,"Asset 9",3000,1807664.3,15284,5.8,70]
[null,null,10,"Asset 10",720,702900,9500,0,104]
[null,null,11,"Asset 11",600,619800,8300,0,90]
[null,null,12,"Asset 12",750,730300,9900,0,104]
[null,null,13,"Asset 13",1100,1236200,12900,0,163]
[null,null,14,"Asset 14",750,738600,10000,0,103]
[null,null,15,"Asset 15",900,1052300,10900,0,130]
[null,null,16,"Asset 16",300,385600,5100,0,49]
[null,null,17,"Asset 17",425,334320,7200,0,49]
[null,null,18,"Asset 18",500,586800,7700,0,70]
[null,null,19,"Asset 19",640,674600,9000,0,79]
[null,null,20,"Asset 20",550,605900,8000,0,70]
[]
[null,null,"Dwelling types","Current Dwelling/lot Number","Average Lots Added Annualy","Calculated Average annual growth rate (%)","Benchmark Average annual growth rate (%)"]
[null,null,"Separate House",100000,100,{"$f":"'5. Dwelling Forecast'!D115","v":9.8964811545573534E-4},{"$f":"'5. Dwelling Forecast'!D103","v":5.5604239853761202E-3}]
[null,null,"Medium Density",500,100,{"$f":"'5. Dwelling Forecast'!D116","v":8.0503926494623276E-2},{"$f":"'5. Dwelling Forecast'!D104","v":1.6125125861415405E-2}]
[null,null,"High Density",{"$f":"'5. Dwelling Forecast'!Z57","v":587},20,{"$f":"'5. Dwelling Forecast'!D117","v":2.5760736017026373E-2},{"$f":"'5. Dwelling Forecast'!D105","v":6.990716620728249E-2}]
[null,null,"Industrial",2500,20,{"$f":"'5. Dwelling Forecast'!D118","v":7.2438672438672339E-4},{"$f":"'5. Dwelling Forecast'!D106","v":0}]
[null,null,"Commercial",2000,20,{"$f":"'5. Dwelling Forecast'!D119","v":9.0797832965314341E-3},{"$f":"'5. Dwelling Forecast'!D107","v":0}]
[null,"Stormwater Quality In-Lieu Rate",null,null,null,null,null,null,null,null,null,"In-Lieu Fee Function"]
[]
[null,null,"The stormwater quality in lieu-rate is the median estimated cost value for the selected municipality based on Marsden Jacob Associates cost database and developer assets as reported within their STORM report. "]
[null,null,"Selecting a factor of 100% selects the median value, whereas any amount below this 100% will discount the offset rate - thereby setting the price more competitively"]
[]
[null,null,null,null,"Calculated Offset Rate",{"$f":"'8. Developer Cost Outputs'!E11*$F$49","v":68.723957673577445},"$/sqm of impervious area "]
[]
[]
[null,null,null,null,"Factor to apply",1,"% of calculated value"]
[]
[]
[null,null,null,null,"Developer Sample Analysis","Number","%"]
[null,null,null,null,"Total Developer Sample",{"$f":"'10. On-lot Curve'!O3","v":152},{"$f":"'10. On-lot Curve'!P3","v":1}]
[null,null,null,null,"Sample Above Curve",{"$f":"'10. On-lot Curve'!O4","v":76},{"$f":"'10. On-lot Curve'!P4","v":0.5}]
[null,null,null,null,"Sample Below Curve",{"$f":"'10. On-lot Curve'!O5","v":76},{"$f":"'10. On-lot Curve'!P5","v":0.5}]
[]
[]
[null,null,null,null,"Land Cost Analysis","$ per sqm"]
[null,null,null,null,"Developable Land Cost",1605,"Source: https://www.land.vic.gov.au/valuations/resources-and-reports/revaluation-2023-outcomes"]
[null,null,null,null,"Non developable Council Land",150,"Source"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"All amounts in AUD"]
[null,"Developer On-Lot treatment - Sample Analysis Summary"]
[]
[null,null,{"$f":"\"     \"&IF($G$10=\"Bespoke\",$C$10,\"Dataset Average\")","v":"     Frankston City Council"},null,null,null,null,null,null,null,"Development Type","Number of projects","Av Impervious Area Per dwelling","Life cycle cost Estimate","Life cycle cost Estimate (without land)","Life cycle cost per m2","Life cycle cost per m2 (without land)","Cost per kgTN","Cost per kgTN (without land)","% Impervious"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8. Developer Cost Outputs'!B15","v":"Separate Dwelling"},{"$f":"IFERROR('8. Developer Cost Outputs'!C15,0)","v":99},{"$f":"IFERROR('8. Developer Cost Outputs'!D15,0)","v":240.72732323232316},{"$f":"IFERROR('8. Developer Cost Outputs'!E15,0)","v":23668.629217466532},{"$f":"IFERROR('8. Developer Cost Outputs'!F15,0)","v":22340.237027669347},{"$f":"IFERROR('8. Developer Cost Outputs'!G15,0)","v":120.19972135008507},{"$f":"IFERROR('8. Developer Cost Outputs'!H15,0)","v":59.086280875597247},{"$f":"IFERROR('8. Developer Cost Outputs'!I15,0)","v":145503.56377136183},{"$f":"IFERROR('8. Developer Cost Outputs'!J15,0)","v":73277.594191706303},{"$f":"IFERROR('8. Developer Cost Outputs'!I5,0)","v":0.53376842732493823}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8. Developer Cost Outputs'!B16","v":"Medium Density"},{"$f":"IFERROR('8. Developer Cost Outputs'!C16,0)","v":33},{"$f":"IFERROR('8. Developer Cost Outputs'!D16,0)","v":158.75495454545455},{"$f":"IFERROR('8. Developer Cost Outputs'!E16,0)","v":42096.428476593443},{"$f":"IFERROR('8. Developer Cost Outputs'!F16,0)","v":35774.987342152628},{"$f":"IFERROR('8. Developer Cost Outputs'!G16,0)","v":106.43554292494052},{"$f":"IFERROR('8. Developer Cost Outputs'!H16,0)","v":61.627733341407094},{"$f":"IFERROR('8. Developer Cost Outputs'!I16,0)","v":135768.27409857156},{"$f":"IFERROR('8. Developer Cost Outputs'!J16,0)","v":77974.96599352191},{"$f":"IFERROR('8. Developer Cost Outputs'!I6,0)","v":0.55673229355596165}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8. Developer Cost Outputs'!B17","v":"High Density"},{"$f":"IFERROR('8. Developer Cost Outputs'!C17,0)","v":9},{"$f":"IFERROR('8. Developer Cost Outputs'!D17,0)","v":111.88920249597425},{"$f":"IFERROR('8. Developer Cost Outputs'!E17,0)","v":95448.822050666102},{"$f":"IFERROR('8. Developer Cost Outputs'!F17,0)","v":52200.308720425921},{"$f":"IFERROR('8. Developer Cost Outputs'!G17,0)","v":58.913812776266646},{"$f":"IFERROR('8. Developer Cost Outputs'!H17,0)","v":38.386197356979572},{"$f":"IFERROR('8. Developer Cost Outputs'!I17,0)","v":74960.423405452093},{"$f":"IFERROR('8. Developer Cost Outputs'!J17,0)","v":48678.388924454397},{"$f":"IFERROR('8. Developer Cost Outputs'!I7,0)","v":0.61791143040890284}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8. Developer Cost Outputs'!B18","v":"Commercial"},{"$f":"IFERROR('8. Developer Cost Outputs'!C18,0)","v":7},{"$f":"IFERROR('8. Developer Cost Outputs'!D18,0)","v":608},{"$f":"IFERROR('8. Developer Cost Outputs'!E18,0)","v":20587.879949899725},{"$f":"IFERROR('8. Developer Cost Outputs'!F18,0)","v":11218.111016153927},{"$f":"IFERROR('8. Developer Cost Outputs'!G18,0)","v":54.971106341613144},{"$f":"IFERROR('8. Developer Cost Outputs'!H18,0)","v":30.774728505230794},{"$f":"IFERROR('8. Developer Cost Outputs'!I18,0)","v":63311.803309622861},{"$f":"IFERROR('8. Developer Cost Outputs'!J18,0)","v":23593.038931406001},{"$f":"IFERROR('8. Developer Cost Outputs'!I8,0)","v":0.84444444444444444}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8. Developer Cost Outputs'!B19","v":"Industrial"},{"$f":"'8. Developer Cost Outputs'!C19","v":1},{"$f":"IFERROR('8. Developer Cost Outputs'!D19,0)","v":1948},{"$f":"IFERROR('8. Developer Cost Outputs'!E19,0)","v":24855.783587481928},{"$f":"IFERROR('8. Developer Cost Outputs'!F19,0)","v":8675.2029623985673},{"$f":"IFERROR('8. Developer Cost Outputs'!G19,0)","v":12.759642498707356},{"$f":"IFERROR('8. Developer Cost Outputs'!H19,0)","v":4.4533896110875606},{"$f":"IFERROR('8. Developer Cost Outputs'!I19,0)","v":17132.525242981974},{"$f":"IFERROR('8. Developer Cost Outputs'!J19,0)","v":5979.619721831612},{"$f":"IFERROR('8. Developer Cost Outputs'!I9,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Project Cashflow Scenarios"]
[null,"20% treatment transfer Scenario"]
[null,"All amounts in AUD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"100% treatment transfer scenario"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Development Segmentation and Forecast",null,null,null,null,null,null,null,null,null,null,null,"Developer Sample Treatment Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"High Density",{"$f":"'6. Financial Performance'!AD39","v":49231.249098228669},{"$f":"J251/$J$254","v":5.3045641267522391E-2}]
[null,null,null,{"$f":"'6. Financial Performance'!AD24","v":440},{"$f":"D252/$D$255","v":9.0909090909090912E-2},null,null,null,"Medium Density",{"$f":"'6. Financial Performance'!AD38","v":349260.9},{"$f":"J252/$J$254","v":0.37632131521193923}]
[null,null,null,{"$f":"'6. Financial Performance'!AD23","v":2200},{"$f":"D253/$D$255","v":0.45454545454545453},null,null,null,"Separate Dwelling",{"$f":"'6. Financial Performance'!AD37","v":529600.11111111089},{"$f":"J253/$J$254","v":0.57063304352053834}]
[null,null,null,{"$f":"'6. Financial Performance'!AD22","v":2200},{"$f":"D254/$D$255","v":0.45454545454545453},null,null,null,null,{"$f":"SUM(J251:J253)","v":928092.26020933955}]
[null,null,null,{"$f":"SUM(D252:D254)","v":4840}]

{"sheet":"Contents","index":2,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":true,"merged":[[3,5,5,5],[7,4,7,5],[8,4,8,5],[9,4,9,5]]}
[]
[]
[]
[null,null,null,null,null,"CONFIDENTIAL - REPORT / DATA / MODEL NOT FOR DISTRIBUTION"]
[]
[]
[]
[null,null,"Project Details"]
[null,null,"Project Name",null,"Stormwater In-lieu Offset Modelling"]
[null,null,"Client Name",null,"Department of Energy, Environment and Climate Action"]
[]
[null,null,"Tab","Section","Sheets","Description"]
[null,null,null,"Introduction","Cover Page","Presents model name, contact information, client and disclaimer."]
[null,null,null,null,"Contents","This is the current sheet. It provides a general overview of the model content and format."]
[null,null,null,"Summary and Inputs","1. Dashboard","Displays high level results and allows summary inputs to be added."]
[null,null,null,null,"2. Assumptions","Includes the detailed assumptions underlying and informing the analysis."]
[null,null,null,null,"3. Developer Applications","The database of developer applications that inform developer treatment costs for stormwater in different melbourne municipalities."]
[null,null,null,"Model Analysis","4. Council Asset Costs","Calculates lifecycle costs for council centralised treatment assets."]
[null,null,null,null,"5. Dwelling Forecast","Calculates highlevel forecast of future dwelling numbers in the region."]
[null,null,null,null,"6. Financial Performance","Calculates impervious area from additional dwellings, additional nitrogen, fees from developers under different scenarios, development timeline and treatment performance of council assets."]
[null,null,null,"Detailed Results","7. Council Development Timing","Summarises the development timeline of council assets under different scenarios."]
[null,null,null,null,"8. Developer Cost Outputs","Calculates key outputs from 3.Developer Applications for development of 10. On lot Curve."]
[null,null,null,null,"9. Developer Cost Graphs","Calculates inputs for developer cost graphs displayed on 1.Dashboard tab"]
[null,null,null,null,"10. On lot Curve","Calculates On lot Curve for development of the In-lieu fee function"]
[null,null,null,"Development Process","11. Process Map","Outlines the standard reviewal process for implementing the in-lie scheme in Council."]
[null,null,null,null,"12. Storm Report examples","Shows example STORM report"]

{"sheet":"CPIConversion","index":3,"n_rows":42,"n_cols":12,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["Conversion table - CPI"]
[null,null,null,null,null,"Sourced:",44462]
["Convert From","2023/24","Select year from drop down list",null,null,"https://www.abs.gov.au/statistics/economy/price-indexes-and-inflation/consumer-price-index-australia/latest-release"]
["Convert To","2024/25","Select year from drop down list",null,null,"Table 1 and 2. CPI: All Groups, Index Numbers and Percentage Changes"]
["Multiply by",{"$f":"VLOOKUP($B$4,$A$8:$D$42,3)/VLOOKUP($B$3,$A$8:$D$42,3)","v":1.0081358644911751},null,1.0081358644911751]
[]
["Financial Year","Calendar Year","Month","Index Numbers ;  All groups CPI ;  Australia ;","Index Numbers ;  All groups CPI ;  Australia - Reset in 2013","Annual CPI\nMarch Quarter","Notes"]
["1990/91",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1990},"1990-03-01",100.9,"-",null,"-"]
["1991/92",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1991},"1991-03-01",105.8,"-",{"$f":"IF(D9=\"\",\"\",D9/D8-1)","v":4.8562933597621427E-2},"-",null,null,{"$f":"TODAY()","v":"2025-04-29"}]
["1992/93",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1992},"1992-03-01",107.6,"-",1.7013232514177634E-2,"-",null,null,"Convert to:",2024,"/22 financial year"]
["1993/94",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1993},"1993-03-01",108.9,"-",1.2081784386617223E-2,"-",null,null,"Calendar Year","Conversion Rate"]
["1994/95",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1994},"1994-03-01",110.4,"-",1.377410468319562E-2,"-",null,null,2006,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J12,Table5[Calendar Year],0))","v":1.6252789985508875}]
["1995/96",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1995},"1995-03-01",114.7,"-",3.8949275362318847E-2,"-",null,null,2007,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J13,Table5[Calendar Year],0))","v":1.5866316187652945}]
["1996/97",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1996},"1996-03-01",119,"-",3.7489102005231034E-2,"-",null,null,2008,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J14,Table5[Calendar Year],0))","v":1.522070776078174}]
["1997/98",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1997},"1997-03-01",120.5,"-",1.2605042016806678E-2,"-",null,null,2009,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J15,Table5[Calendar Year],0))","v":1.4854385070991567}]
["1998/99",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1998},"1998-03-01",120.3,"-",-1.6597510373443924E-3,"-",null,null,2010,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J16,Table5[Calendar Year],0))","v":1.4437419876016364}]
["1999/00",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":1999},"1999-03-01",121.8,"-",1.2468827930174564E-2,"-",null,null,2011,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J17,Table5[Calendar Year],0))","v":1.3971696654209385}]
["2000/01",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2000},"2000-03-01",125.2,"-",2.791461412151075E-2,"-",null,null,2012,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J18,Table5[Calendar Year],0))","v":1.375375375375375}]
["2001/02",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2001},"2001-03-01",132.69999999999999,"-",5.9904153354632506E-2,"-",null,null,2013,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J19,Table5[Calendar Year],0))","v":1.3417968749999996}]
["2002/03",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2002},"2002-03-01",136.6,"-",2.9389600602863553E-2,"-",null,null,2014,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J20,Table5[Calendar Year],0))","v":1.3036053130929788}]
["2003/04",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2003},"2003-03-01",141.30000000000001,"-",3.4407027818448066E-2,"-",null,null,2015,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J21,Table5[Calendar Year],0))","v":1.286516853932584}]
["2004/05",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2004},"2004-03-01",144.1,"-",1.9815994338287179E-2,"-",null,null,2016,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J22,Table5[Calendar Year],0))","v":1.2698706099815154}]
["2005/06",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2005},"2005-03-01",147.5,"-",2.3594725884802159E-2,"-",null,null,2017,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J23,Table5[Calendar Year],0))","v":1.2434389140271491}]
["2006/07",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2006},"2006-03-01",151.9,"-",2.9830508474576245E-2,"-",null,null,2018,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J24,Table5[Calendar Year],0))","v":1.2202486678507991}]
["2007/08",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2007},"2007-03-01",155.6,"-",2.4358130348913765E-2,"-",null,null,2019,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J25,Table5[Calendar Year],0))","v":1.2042068361086764}]
["2008/09",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2008},"2008-03-01",162.19999999999999,"-",4.2416452442159303E-2,"-",null,null,2020,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J26,Table5[Calendar Year],0))","v":1.1783876500857631}]
["2009/10",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2009},"2009-03-01",166.2,"-",2.4660912453760897E-2,"-",null,null,2021,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J27,Table5[Calendar Year],0))","v":1.1653944020356233}]
["2010/11",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2010},"2010-03-01",171,"-",2.8880866425992746E-2,"-",null,null,2022,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J28,Table5[Calendar Year],0))","v":1.1089588377723969}]
["2011/12",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2011},"2011-03-01",176.7,"-",3.3333333333333215E-2,"-",null,null,2023,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J29,Table5[Calendar Year],0))","v":1.0361990950226245}]
["2012/13",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2012},"2012-03-01",179.5,99.9,1.5846066779853007E-2,"Index reset to 99.9 in 2013",null,null,2024,{"$f":"INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J30,Table5[Calendar Year],0))","v":1}]
["2013/14",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2013},"2013-03-01",{"$f":"IF(E31=\"\",\"\",D30*(1+F31))","v":183.99199199199199},102.4,{"$f":"IF(E31=\"\",\"\",E31/E30-1)","v":2.5025025025025016E-2},{"$f":"IF(D31=\"\",\"\",\"Column C indices are calculated from reset column D indices\")","v":"Column C indices are calculated from reset column D indices"},null,null,2025,{"$f":"IFERROR(INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($K$10,Table5[Calendar Year],0))/INDEX(Table5[Index Numbers ;  All groups CPI ;  Australia ;],MATCH($J31,Table5[Calendar Year],0)),0)","v":0}]
["2014/15",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2014},"2014-03-01",{"$f":"IF(E32=\"\",\"\",D31*(1+F32))","v":189.38238238238239},105.4,{"$f":"IF(E32=\"\",\"\",E32/E31-1)","v":2.9296875E-2},{"$f":"IF(D32=\"\",\"\",\"Column C indices are calculated from reset column D indices\")","v":"Column C indices are calculated from reset column D indices"}]
["2015/16",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2015},"2015-03-01",191.89789789789788,106.8,1.3282732447817747E-2,"Column C indices are calculated from reset column D indices"]
["2016/17",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2016},"2016-03-01",{"$f":"IF(E34=\"\",\"\",D33*(1+F34))","v":194.41341341341342},108.2,1.3108614232209881E-2,"Column C indices are calculated from reset column D indices"]
["2017/18",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2017},"2017-03-01",{"$f":"IF(E35=\"\",\"\",D34*(1+F35))","v":198.54604604604603},110.5,2.1256931608133023E-2,"Column C indices are calculated from reset column D indices"]
["2018/19",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2018},"2018-03-01",202.31931931931928,112.6,1.9004524886877761E-2,"Column C indices are calculated from reset column D indices"]
["2019/20",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2019},"2019-03-01",{"$f":"IF(E37=\"\",\"\",D36*(1+F37))","v":205.01451451451447},114.1,{"$f":"IF(E37=\"\",\"\",E37/E36-1)","v":1.3321492007104752E-2},"Column C indices are calculated from reset column D indices"]
["2020/21",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2020},"2020-03-01",209.50650650650647,116.6,2.1910604732690686E-2,"Column C indices are calculated from reset column D indices"]
["2021/22",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2021},"2021-03-01",211.84234234234231,117.9,{"$f":"IF(E39=\"\",\"\",E39/E38-1)","v":1.1149228130360234E-2},"Column C indices are calculated from reset column D indices"]
["2022/23",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2022},"2022-03-01",222.62312312312309,123.9,5.0890585241730291E-2,"Column C indices are calculated from reset column D indices"]
["2023/24",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2023},"2023-03-01",238.25525525525518,132.6,7.0217917675544639E-2,"Column C indices are calculated from reset column D indices"]
["2024/25",{"$f":"YEAR(Table5[[#This Row],[Month]])","v":2024},"2024-03-01",246.87987987987981,137.4,3.6199095022624528E-2,"Column C indices are calculated from reset column D indices"]

{"sheet":"Summary and Inputs >","index":4,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]

{"sheet":"Hide - AllMunicipalities","index":5,"n_rows":988,"n_cols":16,"rows_kept":988,"cut":false,"hidden":true,"merged":[]}
["State","City","Municipality","Postcode","Locality","Average total site $/kgN","Country","SA3","Included"]
["Victoria","Melbourne","Darebin City Council",3070,"NORTHCOTE",111374.27659700889,"Australia","Yarra",1]
["Victoria","Melbourne","Darebin City Council",3071,"THORNBURY",92975.765052095769,"Australia","Darebin - South",1]
["Victoria","Melbourne","Darebin City Council",3072,"GILBERTON",113137.48576607791,"Australia","Darebin - North",1]
["Victoria","Melbourne","Darebin City Council",3073,"KEON PARK",113751.37799930389,"Australia","Darebin - North",1]
["Victoria","Melbourne","Darebin City Council",3078,"ALPHINGTON",103740.25627369998,"Australia","Yarra",1]
["Victoria","Melbourne","Darebin City Council",3083,"BUNDOORA",103979.12208646609,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Moonee Valley City Council",3032,"ASCOT VALE",320173.50980493502,"Australia","Maribyrnong",1]
["Victoria","Melbourne","Moonee Valley City Council",3033,"KEILOR EAST",44856.781510212102,"Australia","Brimbank",1]
["Victoria","Melbourne","Moonee Valley City Council",3034,"AVONDALE HEIGHTS",50144.1051996518,"Australia","Keilor",1]
["Victoria","Melbourne","Moonee Valley City Council",3039,"MOONEE PONDS",294565.85128256469,"Australia","Essendon",1]
["Victoria","Melbourne","Moonee Valley City Council",3040,"ABERFELDIE",170929.65577113614,"Australia","Keilor",1]
["Victoria","Melbourne","Moonee Valley City Council",3041,"ESSENDON FIELDS",78897.339430640277,"Australia","Moreland - North",1]
["Victoria","Melbourne","Moonee Valley City Council",3042,"AIRPORT WEST",104994.0292834288,"Australia","Keilor",1]
["Victoria","Melbourne","Melbourne City Council",3000,"MELBOURNE",131039.96585055548,"Australia","Melbourne City",1]
["Victoria","Melbourne","Melbourne City Council",3002,"EAST MELBOURNE",131039.96585055548,"Australia","Melbourne City",1]
["Victoria","Melbourne","Melbourne City Council",3003,"WEST MELBOURNE",131039.96585055548,"Australia","Melbourne City",1]
["Victoria","Melbourne","Melbourne City Council",3004,"MELBOURNE",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Melbourne City Council",3006,"SOUTH WHARF",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Melbourne City Council",3008,"DOCKLANDS",131039.96585055548,"Australia","Melbourne City",1]
["Victoria","Melbourne","Maribyrnong City Council",3011,"FOOTSCRAY",131039.96585055548,"Australia","Maribyrnong",1]
["Victoria","Melbourne","Maribyrnong City Council",3012,"BROOKLYN",131039.96585055548,"Australia","Maribyrnong",1]
["Victoria","Melbourne","Maribyrnong City Council",3013,"YARRAVILLE",131039.96585055548,"Australia","Maribyrnong",1]
["Victoria","Melbourne","Hobsons Bay City Council",3015,"NEWPORT",131039.96585055548,"Australia","Hobsons Bay",1]
["Victoria","Melbourne","Hobsons Bay City Council",3016,"WILLIAMSTOWN",131039.96585055548,"Australia","Hobsons Bay",1]
["Victoria","Melbourne","Hobsons Bay City Council",3018,"ALTONA",131039.96585055548,"Australia","Hobsons Bay",1]
["Victoria","Melbourne","Maribyrnong City Council",3019,"BRAYBROOK",131039.96585055548,"Australia","Maribyrnong",1]
["Victoria","Melbourne","Brimbank City Council",3020,"ALBION",131039.96585055548,"Australia","Brimbank",1]
["Victoria","Melbourne","Brimbank City Council",3021,"ALBANVALE",131039.96585055548,"Australia","Brimbank",1]
["Victoria","Melbourne","Brimbank City Council",3022,"ARDEER",131039.96585055548,"Australia","Brimbank",1]
["Victoria","Melbourne","Melton City Council",3023,"BURNSIDE",131039.96585055548,"Australia","Melton - Bacchus Marsh",1]
["Victoria","Melbourne","Wyndham City Council",3024,"FIELDSTONE",131039.96585055548,"Australia","Wyndham",1]
["Victoria","Melbourne","Hobsons Bay City Council",3025,"ALTONA EAST",131039.96585055548,"Australia","Wyndham",1,null,null,null,null,"Display"]
["Victoria","Melbourne","Wyndham City Council",3026,"LAVERTON NORTH",131039.96585055548,"Australia","Wyndham",1,null,null,null,"Wyndham",1,null,"Darebin City Council"]
["Victoria","Melbourne","Wyndham City Council",3027,"LAVERTON RAAF",131039.96585055548,"Australia","Wyndham",1,null,null,null,"Melton",1,null,"Moonee Valley City Council"]
["Victoria","Melbourne","Hobsons Bay City Council",3028,"ALTONA MEADOWS",131039.96585055548,"Australia","Wyndham",1,null,null,null,"Hume",1,null,"Melbourne City Council"]
["Victoria","Melbourne","Wyndham City Council",3029,"HOPPERS CROSSING",131039.96585055548,"Australia","Wyndham",1,null,null,null,"Brimbank",1,null,"Maribyrnong City Council"]
["Victoria","Melbourne","Wyndham City Council",3030,"CHARTWELL",131039.96585055548,"Australia","Wyndham",1,null,null,null,"Hobsons Bay",1,null,"Hobsons Bay City Council"]
["Victoria","Melbourne","Melbourne City Council",3031,"FLEMINGTON",131039.96585055548,"Australia","Melbourne City",1,null,null,null,"Maribyrnong",1,null,"Brimbank City Council"]
["Victoria","Melbourne","Brimbank City Council",3036,"KEILOR",131039.96585055548,"Australia","Brimbank",1,null,null,null,"Moonee Valley",1,null,"Melton City Council"]
["Victoria","Melbourne","Melton City Council",3037,"CALDER PARK",131039.96585055548,"Australia","Melton - Bacchus Marsh",1,null,null,null,"Moreland",1,null,"Wyndham City Council"]
["Victoria","Melbourne","Brimbank City Council",3038,"KEILOR DOWNS",131039.96585055548,"Australia","Brimbank",1,null,null,null,"Darebin",1,null,"Hume City Council"]
["Victoria","Melbourne","Hume City Council",3043,"GLADSTONE PARK",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Whittlesea",1,null,"Merri-bek City Council"]
["Victoria","Melbourne","Merri-bek City Council",3044,"PASCOE VALE",131039.96585055548,"Australia","Moreland - North",1,null,null,null,"Yarra",1,null,"Yarra City Council"]
["Victoria","Melbourne","Hume City Council",3045,"MELBOURNE AIRPORT",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Melb",1,null,"Whittlesea City Council"]
["Victoria","Melbourne","Merri-bek City Council",3046,"GLENROY",131039.96585055548,"Australia","Moreland - North",1,null,null,null,"Pt Phillip",1,null,"Banyule City Council"]
["Victoria","Melbourne","Hume City Council",3047,"BROADMEADOWS",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Banyule",1,null,"Nillumbik Shire Council"]
["Victoria","Melbourne","Hume City Council",3048,"COOLAROO",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Nillumbik",1,null,"Boroondara City Council"]
["Victoria","Melbourne","Hume City Council",3049,"ATTWOOD",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Stonngington",1,null,"Manningham City Council"]
["Victoria","Melbourne","Melbourne City Council",3051,"HOTHAM HILL",131039.96585055548,"Australia","Melbourne City",1,null,null,null,"Boroondara",1,null,"Yarra Ranges Shire Council"]
["Victoria","Melbourne","Melbourne City Council",3052,"MELBOURNE UNIVERSITY",131039.96585055548,"Australia","Melbourne City",1,null,null,null,"Manningham",1,null,"Whitehorse City Council"]
["Victoria","Melbourne","Melbourne City Council",3053,"CARLTON",131039.96585055548,"Australia","Melbourne City",1,null,null,null,"Yarra Ranges",1,null,"Maroondah City Council"]
["Victoria","Melbourne","Yarra City Council",3054,"CARLTON NORTH",131039.96585055548,"Australia","Yarra",1,null,null,null,"Maroonda",1,null,"Stonnington City Council"]
["Victoria","Melbourne","Merri-bek City Council",3055,"BRUNSWICK SOUTH",131039.96585055548,"Australia","Essendon",1,null,null,null,"Whitehorse",1,null,"Monash City Council"]
["Victoria","Melbourne","Merri-bek City Council",3056,"BRUNSWICK",131039.96585055548,"Australia","Brunswick - Coburg",1,null,null,null,"Glen Eira",1,null,"Knox City Council"]
["Victoria","Melbourne","Merri-bek City Council",3057,"BRUNSWICK EAST",131039.96585055548,"Australia","Brunswick - Coburg",1,null,null,null,"Monash",1,null,"Glen Eira City Council"]
["Victoria","Melbourne","Merri-bek City Council",3058,"BATMAN",131039.96585055548,"Australia","Moreland - North",1,null,null,null,"Knox",1,null,"Kingston City Council"]
["Victoria","Melbourne","Hume City Council",3059,"GREENVALE",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Kingston",1,null,"Greater Dandenong City Council"]
["Victoria","Melbourne","Merri-bek City Council",3060,"FAWKNER",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Greater Dandenong",1,null,"Casey City Council"]
["Victoria","Melbourne","Hume City Council",3061,"CAMPBELLFIELD",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Casey",1,null,"Port Phillip City Council"]
["Victoria","Melbourne","Hume City Council",3062,"SOMERTON",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Cardinia ",1,null,"Bayside City Council"]
["Victoria","Melbourne","Hume City Council",3063,"OAKLANDS JUNCTION",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Frankston",1,null,"Frankston City Council"]
["Victoria","Melbourne","Hume City Council",3064,"CRAIGIEBURN",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,"Mornington Peninsula",null,null,"Greater Geelong City Council"]
["Victoria","Melbourne","Yarra City Council",3065,"FITZROY",131039.96585055548,"Australia","Yarra",1,null,null,null,"Bayside",null,null,"Surf Coast Shire Council"]
["Victoria","Melbourne","Yarra City Council",3066,"COLLINGWOOD",131039.96585055548,"Australia","Yarra",1,null,null,null,31,null,null,"Golden Plains Shire Council"]
["Victoria","Melbourne","Yarra City Council",3067,"ABBOTSFORD",131039.96585055548,"Australia","Yarra",1,null,null,null,null,null,null,"Colac Otway Shire Council"]
["Victoria","Melbourne","Yarra City Council",3068,"CLIFTON HILL",131039.96585055548,"Australia","Yarra",1,null,null,null,null,null,null,"Corangamite Shire Council"]
["Victoria","Melbourne","Whittlesea City Council",3074,"THOMASTOWN",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1,null,null,null,null,null,null,"Moyne Shire Council"]
["Victoria","Melbourne","Whittlesea City Council",3075,"LALOR",131039.96585055548,"Australia","Whittlesea - Wallan",1,null,null,null,null,null,null,"Warrnambool City Council"]
["Victoria","Melbourne","Whittlesea City Council",3076,"EPPING",131039.96585055548,"Australia","Whittlesea - Wallan",1,null,null,null,null,null,null,"Southern Grampians Shire Council"]
["Victoria","Melbourne","Banyule City Council",3079,"IVANHOE",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"Glenelg Shire Council"]
["Victoria","Melbourne","Banyule City Council",3081,"BELLFIELD",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"West Wimmera Shire Council"]
["Victoria","Melbourne","Whittlesea City Council",3082,"MILL PARK",131039.96585055548,"Australia","Whittlesea - Wallan",1,null,null,null,null,null,null,"Moorabool Shire Council"]
["Victoria","Melbourne","Banyule City Council",3084,"BANYULE",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"Ballarat City Council"]
["Victoria","Melbourne","Banyule City Council",3085,"MACLEOD",131039.96585055548,"Australia","Darebin - North",1,null,null,null,null,null,null,"Ararat Rural City Council"]
["Victoria","Melbourne","Banyule City Council",3087,"WATSONIA",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Hepburn Shire Council"]
["Victoria","Melbourne","Banyule City Council",3088,"BRIAR HILL",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Central Goldfields Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3089,"DIAMOND CREEK",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Pyrenees Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3090,"PLENTY",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Northern Grampians Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3091,"YARRAMBAT",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Yarriambiack Shire Council"]
["Victoria","Melbourne","Banyule City Council",3093,"LOWER PLENTY",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"Horsham Rural City Council"]
["Victoria","Melbourne","Banyule City Council",3094,"MONTMORENCY",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"Hindmarsh Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3095,"ELTHAM",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Macedon Ranges Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3096,"WATTLE GLEN",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Mount Alexander Shire Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3097,"BEND OF ISLANDS",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Greater Bendigo City Council"]
["Victoria","Melbourne","Nillumbik Shire Council",3099,"ARTHURS CREEK",131039.96585055548,"Australia","Nillumbik - Kinglake",1,null,null,null,null,null,null,"Loddon Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3101,"COTHAM",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Buloke Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3102,"KEW EAST",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Mildura Rural City Council"]
["Victoria","Melbourne","Boroondara City Council",3103,"BALWYN",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Mitchell Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3104,"BALWYN NORTH",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"Gannawarra Shire Council"]
["Victoria","Melbourne","Manningham City Council",3105,"BULLEEN",131039.96585055548,"Australia","Banyule",1,null,null,null,null,null,null,"Swan Hill Rural City Council"]
["Victoria","Melbourne","Manningham City Council",3106,"TEMPLESTOWE",131039.96585055548,"Australia","Manningham - West",1,null,null,null,null,null,null,"Campaspe Shire Council"]
["Victoria","Melbourne","Manningham City Council",3107,"TEMPLESTOWE LOWER",131039.96585055548,"Australia","Manningham - West",1,null,null,null,null,null,null,"Strathbogie Shire Council"]
["Victoria","Melbourne","Manningham City Council",3108,"DONCASTER",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"Greater Shepparton City Council"]
["Victoria","Melbourne","Manningham City Council",3109,"DONCASTER EAST",131039.96585055548,"Australia","Manningham - East",1,null,null,null,null,null,null,"Moira Shire Council"]
["Victoria","Melbourne","Manningham City Council",3111,"DONVALE",131039.96585055548,"Australia","Manningham - East",1,null,null,null,null,null,null,"Benalla Rural City Council"]
["Victoria","Melbourne","Manningham City Council",3113,"NORTH WARRANDYTE",131039.96585055548,"Australia","Manningham - East",1,null,null,null,null,null,null,"Wangaratta Rural City Council"]
["Victoria","Melbourne","Manningham City Council",3114,"PARK ORCHARDS",131039.96585055548,"Australia","Maroondah",1,null,null,null,null,null,null,"Indigo Shire Council"]
["Victoria","Melbourne","Manningham City Council",3115,"WONGA PARK",131039.96585055548,"Australia","Maroondah",1,null,null,null,null,null,null,"Wodonga City Council"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3116,"CHIRNSIDE PARK",131039.96585055548,"Australia","Yarra Ranges",1,null,null,null,null,null,null,"Alpine Shire Council"]
["Victoria","Melbourne","Yarra City Council",3121,"BURNLEY",131039.96585055548,"Australia","Yarra",1,null,null,null,null,null,null,"Towong Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3122,"AUBURN SOUTH",131039.96585055548,"Australia","Stonnington - East",1,null,null,null,null,null,null,"Murrindindi Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3123,"AUBURN",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Mansfield Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3124,"CAMBERWELL",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Cardinia Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3125,"BENNETTSWOOD",131039.96585055548,"Australia","Monash",1,null,null,null,null,null,null,"Baw Baw Shire Council"]
["Victoria","Melbourne","Boroondara City Council",3126,"CAMBERWELL EAST",131039.96585055548,"Australia","Boroondara",1,null,null,null,null,null,null,"Latrobe City Council"]
["Victoria","Melbourne","Whitehorse City Council",3127,"MONT ALBERT",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"Wellington Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3128,"BOX HILL",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"East Gippsland Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3129,"BOX HILL NORTH",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"South Gippsland Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3130,"BLACKBURN",131039.96585055548,"Australia","Whitehorse - West",1,null,null,null,null,null,null,"Mornington Peninsula Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3131,"BRENTFORD SQUARE",131039.96585055548,"Australia","Whitehorse - East",1,null,null,null,null,null,null,"Unincorporated Vic"]
["Victoria","Melbourne","Whitehorse City Council",3132,"MITCHAM",131039.96585055548,"Australia","Whitehorse - East",1,null,null,null,null,null,null,"Bass Coast Shire Council"]
["Victoria","Melbourne","Whitehorse City Council",3133,"VERMONT",131039.96585055548,"Australia","Whitehorse - East",1]
["Victoria","Melbourne","Maroondah City Council",3134,"HEATHWOOD",131039.96585055548,"Australia","Whitehorse - East",1]
["Victoria","Melbourne","Maroondah City Council",3135,"BEDFORD ROAD",131039.96585055548,"Australia","Maroondah",1]
["Victoria","Melbourne","Maroondah City Council",3136,"CROYDON",131039.96585055548,"Australia","Maroondah",1]
["Victoria","Melbourne","Maroondah City Council",3137,"KILSYTH",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3138,"MOOROOLBARK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3139,"BEENAK",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3140,"LILYDALE",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Stonnington City Council",3141,"CHAPEL STREET NORTH",131039.96585055548,"Australia","Stonnington - West",1]
["Victoria","Melbourne","Stonnington City Council",3142,"HAWKSBURN",131039.96585055548,"Australia","Boroondara",1]
["Victoria","Melbourne","Stonnington City Council",3143,"ARMADALE",131039.96585055548,"Australia","Stonnington - West",1]
["Victoria","Melbourne","Stonnington City Council",3144,"KOOYONG",131039.96585055548,"Australia","Stonnington - East",1]
["Victoria","Melbourne","Stonnington City Council",3145,"CAULFIELD EAST",131039.96585055548,"Australia","Stonnington - East",1]
["Victoria","Melbourne","Boroondara City Council",3146,"GLEN IRIS",131039.96585055548,"Australia","Stonnington - East",1]
["Victoria","Melbourne","Boroondara City Council",3147,"ASHBURTON",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Monash City Council",3148,"CHADSTONE",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Monash City Council",3149,"MOUNT WAVERLEY",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Monash City Council",3150,"BRANDON PARK",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Whitehorse City Council",3151,"BURWOOD EAST",131039.96585055548,"Australia","Whitehorse - West",1]
["Victoria","Melbourne","Knox City Council",3152,"KNOX CITY CENTRE",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Knox City Council",3153,"BAYSWATER",131039.96585055548,"Australia","Maroondah",1]
["Victoria","Melbourne","Knox City Council",3154,"THE BASIN",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Knox City Council",3155,"BORONIA",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Knox City Council",3156,"FERNTREE GULLY",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3158,"UPWEY",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3159,"MENZIES CREEK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3160,"BELGRAVE",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Glen Eira City Council",3161,"CAULFIELD JUNCTION",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Glen Eira City Council",3162,"CAULFIELD",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Glen Eira City Council",3163,"BOORAN ROAD PO",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Glen Eira City Council",3165,"BENTLEIGH EAST",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Monash City Council",3166,"HUGHESDALE",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Monash City Council",3167,"OAKLEIGH SOUTH",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Monash City Council",3168,"CLAYTON",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Kingston City Council",3169,"CLARINDA",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Monash City Council",3170,"MULGRAVE",131039.96585055548,"Australia","Monash",1]
["Victoria","Melbourne","Greater Dandenong City Council",3171,"SANDOWN VILLAGE",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Kingston City Council",3172,"DINGLEY VILLAGE",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Greater Dandenong City Council",3173,"KEYSBOROUGH",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Greater Dandenong City Council",3174,"NOBLE PARK",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Greater Dandenong City Council",3175,"BANGHOLME",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Casey City Council",3177,"DOVETON",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Knox City Council",3178,"ROWVILLE",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Knox City Council",3179,"SCORESBY",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Knox City Council",3180,"KNOXFIELD",131039.96585055548,"Australia","Knox",1]
["Victoria","Melbourne","Stonnington City Council",3181,"PRAHRAN",131039.96585055548,"Australia","Stonnington - West",1]
["Victoria","Melbourne","Port Phillip City Council",3182,"ST KILDA",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Glen Eira City Council",3183,"BALACLAVA",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Port Phillip City Council",3184,"BRIGHTON ROAD",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Glen Eira City Council",3185,"ELSTERNWICK",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Bayside City Council",3186,"BRIGHTON",131039.96585055548,"Australia","Bayside",1]
["Victoria","Melbourne","Bayside City Council",3187,"BRIGHTON EAST",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Bayside City Council",3188,"HAMPTON",131039.96585055548,"Australia","Bayside",1]
["Victoria","Melbourne","Kingston City Council",3189,"MOORABBIN",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Bayside City Council",3190,"HIGHETT",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Bayside City Council",3191,"SANDRINGHAM",131039.96585055548,"Australia","Bayside",1]
["Victoria","Melbourne","Kingston City Council",3192,"CHELTENHAM",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Bayside City Council",3193,"BEAUMARIS",131039.96585055548,"Australia","Bayside",1]
["Victoria","Melbourne","Kingston City Council",3194,"MENTONE",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Kingston City Council",3195,"ASPENDALE",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Kingston City Council",3196,"BONBEACH",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Kingston City Council",3197,"CARRUM",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Frankston City Council",3198,"BELVEDERE PARK",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Frankston City Council",3199,"FRANKSTON",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Frankston City Council",3200,"FRANKSTON NORTH",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Frankston City Council",3201,"CARRUM DOWNS",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Kingston City Council",3202,"HEATHERTON",131039.96585055548,"Australia","Kingston",1]
["Victoria","Melbourne","Glen Eira City Council",3204,"BENTLEIGH",131039.96585055548,"Australia","Glen Eira",1]
["Victoria","Melbourne","Port Phillip City Council",3205,"SOUTH MELBOURNE",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Port Phillip City Council",3206,"ALBERT PARK",131039.96585055548,"Australia","Port Phillip",1]
["Victoria","Melbourne","Port Phillip City Council",3207,"GARDEN CITY",131039.96585055548,"Australia","Hobsons Bay",1]
["Victoria","Melbourne","Greater Geelong City Council",3211,"LITTLE RIVER",131039.96585055548,"Australia","Wyndham",1]
["Victoria","Melbourne","Greater Geelong City Council",3212,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Greater Geelong City Council",3213,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges",1]
["Victoria","Melbourne","Greater Geelong City Council",3214,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Greater Geelong City Council",3215,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Greater Geelong City Council",3216,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Surf Coast Shire Council",3217,0,131039.96585055548,"Australia","Geelong",0]
["Victoria","Melbourne","Golden Plains Shire Council",3218,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3219,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Greater Geelong City Council",3220,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Surf Coast Shire Council",3221,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges",0]
["Victoria","Melbourne","Greater Geelong City Council",3222,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Greater Geelong City Council",3223,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Greater Geelong City Council",3224,0,131039.96585055548,"Australia","Geelong",1]
["Victoria","Melbourne","Greater Geelong City Council",3225,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Greater Geelong City Council",3226,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Greater Geelong City Council",3227,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",1]
["Victoria","Melbourne","Surf Coast Shire Council",3228,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",0]
["Victoria","Melbourne","Surf Coast Shire Council",3230,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",0]
["Victoria","Melbourne","Surf Coast Shire Council",3231,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",0]
["Victoria","Melbourne","Surf Coast Shire Council",3232,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula",0]
["Victoria","Melbourne","Colac Otway Shire Council",3233,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3234,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Surf Coast Shire Council",3235,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges",0]
["Victoria","Melbourne","Colac Otway Shire Council",3236,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3237,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3238,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3239,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Surf Coast Shire Council",3240,0,131039.96585055548,"Australia","Barwon - West",0]
["Victoria","Melbourne","Surf Coast Shire Council",3241,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges",0]
["Victoria","Melbourne","Colac Otway Shire Council",3242,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3243,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3249,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3250,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3251,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3254,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3260,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3264,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3265,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3266,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3267,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3268,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3269,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3270,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3271,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3272,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3273,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3274,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3275,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3276,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3277,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3278,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3279,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Warrnambool City Council",3280,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3281,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3282,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3283,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3284,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3285,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3286,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Moyne Shire Council",3287,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Southern Grampians Shire Council",3289,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Glenelg Shire Council",3292,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3293,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Southern Grampians Shire Council",3294,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3300,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3301,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Southern Grampians Shire Council",3302,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Glenelg Shire Council",3303,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Glenelg Shire Council",3304,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Glenelg Shire Council",3305,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Glenelg Shire Council",3309,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Glenelg Shire Council",3310,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Glenelg Shire Council",3311,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Glenelg Shire Council",3312,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3314,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3315,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3317,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3318,0,131039.96585055548,"Australia","Limestone Coast"]
["Victoria","Melbourne","West Wimmera Shire Council",3319,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Golden Plains Shire Council",3321,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Colac Otway Shire Council",3322,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3323,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3324,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3325,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Golden Plains Shire Council",3328,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Golden Plains Shire Council",3329,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Golden Plains Shire Council",3330,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Golden Plains Shire Council",3331,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Golden Plains Shire Council",3332,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Golden Plains Shire Council",3333,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Moorabool Shire Council",3334,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Melton City Council",3335,"BONNIE BROOK",131039.96585055548,"Australia","Melton - Bacchus Marsh",1]
["Victoria","Melbourne","Melton City Council",3336,0,131039.96585055548,"Australia",0,1]
["Victoria","Melbourne","Melton City Council",3337,"HARKNESS",131039.96585055548,"Australia","Melton - Bacchus Marsh",1]
["Victoria","Melbourne","Melton City Council",3338,"BROOKFIELD",131039.96585055548,"Australia","Wyndham",1]
["Victoria","Melbourne","Moorabool Shire Council",3340,"BACCHUS MARSH",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Moorabool Shire Council",3341,"DALES CREEK",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Moorabool Shire Council",3342,0,131039.96585055548,"Australia","Barwon - West"]
["Victoria","Melbourne","Moorabool Shire Council",3345,0,131039.96585055548,"Australia","Creswick - Daylesford - Ballan"]
["Victoria","Melbourne","Ballarat City Council",3350,0,131039.96585055548,"Australia","Ballarat"]
["Victoria","Melbourne","Ararat Rural City Council",3351,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Golden Plains Shire Council",3352,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Ballarat City Council",3355,0,131039.96585055548,"Australia","Ballarat"]
["Victoria","Melbourne","Ballarat City Council",3356,0,131039.96585055548,"Australia","Ballarat"]
["Victoria","Melbourne","Ballarat City Council",3357,0,131039.96585055548,"Australia","Ballarat"]
["Victoria","Melbourne","Ballarat City Council",3358,0,131039.96585055548,"Australia",0]
["Victoria","Melbourne","Golden Plains Shire Council",3360,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Corangamite Shire Council",3361,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Hepburn Shire Council",3363,0,131039.96585055548,"Australia","Creswick - Daylesford - Ballan"]
["Victoria","Melbourne","Hepburn Shire Council",3364,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Hepburn Shire Council",3370,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Central Goldfields Shire Council",3371,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Pyrenees Shire Council",3373,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Northern Grampians Shire Council",3374,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Ararat Rural City Council",3375,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Ararat Rural City Council",3377,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Ararat Rural City Council",3378,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Ararat Rural City Council",3379,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Northern Grampians Shire Council",3380,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Ararat Rural City Council",3381,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Pyrenees Shire Council",3384,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Northern Grampians Shire Council",3385,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Northern Grampians Shire Council",3387,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Yarriambiack Shire Council",3388,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Yarriambiack Shire Council",3390,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Yarriambiack Shire Council",3391,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Yarriambiack Shire Council",3392,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Yarriambiack Shire Council",3393,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Yarriambiack Shire Council",3395,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Yarriambiack Shire Council",3396,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Horsham Rural City Council",3400,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Horsham Rural City Council",3401,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Southern Grampians Shire Council",3407,0,131039.96585055548,"Australia","Glenelg - Southern Grampians"]
["Victoria","Melbourne","Horsham Rural City Council",3409,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3412,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3413,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Hindmarsh Shire Council",3414,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3415,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Hindmarsh Shire Council",3418,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3419,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","West Wimmera Shire Council",3420,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Hindmarsh Shire Council",3423,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Hindmarsh Shire Council",3424,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Melton City Council",3427,"DIGGERS REST",131039.96585055548,"Australia","Melton - Bacchus Marsh",1]
["Victoria","Melbourne","Hume City Council",3428,"BULLA",131039.96585055548,"Australia","Tullamarine - Broadmeadows",1]
["Victoria","Melbourne","Hume City Council",3429,"SUNBURY",131039.96585055548,"Australia","Sunbury",1]
["Victoria","Melbourne","Macedon Ranges Shire Council",3430,"CLARKEFIELD",131039.96585055548,"Australia","Sunbury"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3431,"RIDDELLS CREEK",131039.96585055548,"Australia","Sunbury"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3432,"BOLINDA",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3433,"MONEGEETTA",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3434,"CHEROKEE",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3435,"BENLOCH",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3437,"BULLENGAROOK",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3438,"NEW GISBORNE",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3440,"MACEDON",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3441,"MOUNT MACEDON",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Macedon Ranges Shire Council",3442,"ASHBOURNE",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Mount Alexander Shire Council",3444,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Hepburn Shire Council",3446,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3447,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3448,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3450,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3451,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Greater Bendigo City Council",3453,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton",1]
["Victoria","Melbourne","Moorabool Shire Council",3458,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Hepburn Shire Council",3460,0,131039.96585055548,"Australia","Creswick - Daylesford - Ballan"]
["Victoria","Melbourne","Hepburn Shire Council",3461,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3462,0,131039.96585055548,"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Mount Alexander Shire Council",3463,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Central Goldfields Shire Council",3464,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Central Goldfields Shire Council",3465,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Pyrenees Shire Council",3467,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Pyrenees Shire Council",3468,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Pyrenees Shire Council",3469,0,131039.96585055548,"Australia","Maryborough - Pyrenees"]
["Victoria","Melbourne","Central Goldfields Shire Council",3472,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Loddon Shire Council",3475,0,131039.96585055548,"Australia","Grampians"]
["Victoria","Melbourne","Northern Grampians Shire Council",3477,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Pyrenees Shire Council",3478,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3480,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3482,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3483,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3485,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Yarriambiack Shire Council",3487,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Yarriambiack Shire Council",3488,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Yarriambiack Shire Council",3489,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3490,0,131039.96585055548,"Australia","Murray and Mallee"]
["Victoria","Melbourne","Mildura Rural City Council",3491,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3494,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3496,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3498,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3500,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3501,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3505,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3506,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3507,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3509,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Mildura Rural City Council",3512,0,131039.96585055548,"Australia","Mildura"]
["Victoria","Melbourne","Greater Bendigo City Council",3515,0,131039.96585055548,"Australia","Loddon - Elmore",1]
["Victoria","Melbourne","Loddon Shire Council",3516,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Loddon Shire Council",3517,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Loddon Shire Council",3518,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Loddon Shire Council",3520,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Mitchell Shire Council",3521,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mitchell Shire Council",3522,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Greater Bendigo City Council",3523,0,131039.96585055548,"Australia","Campaspe",1]
["Victoria","Melbourne","Loddon Shire Council",3525,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3527,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3529,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3530,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3531,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Buloke Shire Council",3533,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Loddon Shire Council",3537,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Gannawarra Shire Council",3540,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Gannawarra Shire Council",3542,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3544,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3546,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3549,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Greater Bendigo City Council",3550,0,131039.96585055548,"Australia","Bendigo",1]
["Victoria","Melbourne","Greater Bendigo City Council",3551,0,131039.96585055548,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3555,0,131039.96585055548,"Australia","Bendigo",1]
["Victoria","Melbourne","Greater Bendigo City Council",3556,0,131039.96585055548,"Australia","Loddon - Elmore",1]
["Victoria","Melbourne","Greater Bendigo City Council",3557,0,131039.96585055548,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3558,0,131039.96585055548,"Australia","Campaspe",1]
["Victoria","Melbourne","Campaspe Shire Council",3559,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3561,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3562,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3563,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3564,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3565,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3566,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Loddon Shire Council",3567,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Gannawarra Shire Council",3568,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Greater Bendigo City Council",3570,0,131039.96585055548,"Australia","Loddon - Elmore",1]
["Victoria","Melbourne","Loddon Shire Council",3571,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Campaspe Shire Council",3572,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3573,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Loddon Shire Council",3575,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Loddon Shire Council",3576,0,131039.96585055548,"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Gannawarra Shire Council",3579,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Gannawarra Shire Council",3580,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Gannawarra Shire Council",3581,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3583,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3584,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3585,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3586,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3588,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3589,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3590,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3591,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3594,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3595,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3596,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3597,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Swan Hill Rural City Council",3599,0,131039.96585055548,"Australia","Murray River - Swan Hill"]
["Victoria","Melbourne","Strathbogie Shire Council",3607,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Strathbogie Shire Council",3608,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3610,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Campaspe Shire Council",3612,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Greater Shepparton City Council",3614,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3616,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3617,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3618,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Campaspe Shire Council",3620,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Campaspe Shire Council",3621,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3622,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Campaspe Shire Council",3623,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Campaspe Shire Council",3624,0,131039.96585055548,"Australia","Campaspe"]
["Victoria","Melbourne","Greater Shepparton City Council",3629,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3630,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3631,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3633,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3634,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Moira Shire Council",3635,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3636,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3637,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3638,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3639,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3640,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3641,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3644,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3646,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Greater Shepparton City Council",3647,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Moira Shire Council",3649,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Mitchell Shire Council",3658,"BROADFORD",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Mitchell Shire Council",3659,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mitchell Shire Council",3660,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mitchell Shire Council",3662,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Strathbogie Shire Council",3663,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Strathbogie Shire Council",3664,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Strathbogie Shire Council",3665,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Strathbogie Shire Council",3666,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Strathbogie Shire Council",3669,0,131039.96585055548,"Australia","Shepparton"]
["Victoria","Melbourne","Benalla Rural City Council",3670,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Benalla Rural City Council",3672,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Benalla Rural City Council",3673,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Wangaratta Rural City Council",3675,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Wangaratta Rural City Council",3677,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Wangaratta Rural City Council",3678,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Wangaratta Rural City Council",3682,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Indigo Shire Council",3683,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Indigo Shire Council",3685,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Indigo Shire Council",3687,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Indigo Shire Council",3688,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Wodonga City Council",3690,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Indigo Shire Council",3691,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Indigo Shire Council",3695,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3697,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3698,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3699,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","Towong Shire Council",3700,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Towong Shire Council",3701,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","Towong Shire Council",3704,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Towong Shire Council",3705,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Towong Shire Council",3707,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","Towong Shire Council",3708,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Towong Shire Council",3709,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Murrindindi Shire Council",3711,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3712,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3713,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3714,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mansfield Shire Council",3715,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3717,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3718,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Murrindindi Shire Council",3719,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mansfield Shire Council",3720,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Mansfield Shire Council",3722,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Mansfield Shire Council",3723,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Benalla Rural City Council",3725,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Benalla Rural City Council",3726,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Moira Shire Council",3727,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3728,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Moira Shire Council",3730,0,131039.96585055548,"Australia","Moira"]
["Victoria","Melbourne","Wangaratta Rural City Council",3732,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Wangaratta Rural City Council",3733,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Wangaratta Rural City Council",3735,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Alpine Shire Council",3737,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3738,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3739,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3740,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3741,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Alpine Shire Council",3744,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Wangaratta Rural City Council",3746,0,131039.96585055548,"Australia","Wangaratta - Benalla"]
["Victoria","Melbourne","Indigo Shire Council",3747,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Indigo Shire Council",3749,0,131039.96585055548,"Australia","Wodonga - Alpine"]
["Victoria","Melbourne","Whittlesea City Council",3750,"WOLLERT",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Whittlesea City Council",3751,"WOODSTOCK",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Whittlesea City Council",3752,"MORANG SOUTH",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Mitchell Shire Council",3753,"BEVERIDGE",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3754,"DOREEN",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Whittlesea City Council",3755,"YAN YEAN",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Mitchell Shire Council",3756,"CHINTIN",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Whittlesea City Council",3757,"BRUCES CREEK",131039.96585055548,"Australia","Whittlesea - Wallan",1]
["Victoria","Melbourne","Mitchell Shire Council",3758,"HEATHCOTE JUNCTION",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Nillumbik Shire Council",3759,"PANTON HILL",131039.96585055548,"Australia","Nillumbik - Kinglake",1]
["Victoria","Melbourne","Nillumbik Shire Council",3760,"SMITHS GULLY",131039.96585055548,"Australia","Nillumbik - Kinglake",1]
["Victoria","Melbourne","Nillumbik Shire Council",3761,"ST ANDREWS",131039.96585055548,"Australia","Nillumbik - Kinglake",1]
["Victoria","Melbourne","Mitchell Shire Council",3762,"BYLANDS",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Murrindindi Shire Council",3763,"KINGLAKE",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Mitchell Shire Council",3764,"FORBES",131039.96585055548,"Australia","Macedon Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3765,"MONTROSE",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3766,"KALORAMA",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3767,"MOUNT DANDENONG",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3770,"COLDSTREAM",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3775,"CHRISTMAS HILLS",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3777,"BADGER CREEK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Murrindindi Shire Council",3778,"FERNSHAW",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3779,0,131039.96585055548,"Australia","Upper Goulburn Valley",1]
["Victoria","Melbourne","Cardinia Shire Council",3781,"COCKATOO",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3782,"AVONSLEIGH",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3783,"GEMBROOK",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3785,"TREMONT",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3786,"FERNY CREEK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3787,"SASSAFRAS",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3788,"OLINDA",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3789,"SHERBROOKE",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3791,"KALLISTA",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3792,"THE PATCH",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3793,"MONBULK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3795,"SILVAN",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3796,"MOUNT EVELYN",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3797,"GILDEROY",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Yarra Ranges Shire Council",3799,"BIG PATS CREEK",131039.96585055548,"Australia","Yarra Ranges",1]
["Victoria","Melbourne","Casey City Council",3802,"ENDEAVOUR HILLS",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Casey City Council",3803,"HALLAM",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Casey City Council",3804,"NARRE WARREN EAST",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Casey City Council",3805,"FOUNTAIN GATE",131039.96585055548,"Australia","Casey - South",1]
["Victoria","Melbourne","Casey City Council",3806,"BERWICK",131039.96585055548,"Australia","Casey - South",1]
["Victoria","Melbourne","Cardinia Shire Council",3807,"BEACONSFIELD",131039.96585055548,"Australia","Casey - North",1]
["Victoria","Melbourne","Cardinia Shire Council",3808,"BEACONSFIELD UPPER",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3809,"OFFICER",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3810,"PAKENHAM",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3812,"MARYKNOLL",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3813,"TYNONG",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3814,"CORA LYNN",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Cardinia Shire Council",3815,"BUNYIP",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Baw Baw Shire Council",3816,"LABERTOUCHE",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Baw Baw Shire Council",3818,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3820,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3821,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3822,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3823,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3824,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3825,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Baw Baw Shire Council",3831,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3832,0,131039.96585055548,"Australia","Baw Baw"]
["Victoria","Melbourne","Baw Baw Shire Council",3833,"ADA",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Baw Baw Shire Council",3835,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Latrobe City Council",3840,0,131039.96585055548,"Australia","Latrobe Valley"]
["Victoria","Melbourne","Latrobe City Council",3842,0,131039.96585055548,"Australia","Latrobe Valley"]
["Victoria","Melbourne","Latrobe City Council",3844,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3847,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3850,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3851,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3852,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3854,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Latrobe City Council",3856,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3857,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3858,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3859,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3860,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3862,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","East Gippsland Shire Council",3864,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3865,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","Latrobe City Council",3869,0,131039.96585055548,"Australia","Latrobe Valley"]
["Victoria","Melbourne","Latrobe City Council",3870,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","South Gippsland Shire Council",3871,0,131039.96585055548,"Australia","Latrobe Valley",0]
["Victoria","Melbourne","Wellington Shire Council",3873,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3874,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","East Gippsland Shire Council",3875,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","East Gippsland Shire Council",3878,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3880,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","East Gippsland Shire Council",3882,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3885,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3886,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3887,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3888,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3889,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3890,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3891,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3892,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3893,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3895,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3896,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3898,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3900,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3902,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3903,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3904,0,131039.96585055548,"Australia","Gippsland - East"]
["Victoria","Melbourne","East Gippsland Shire Council",3909,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Frankston City Council",3910,"LANGWARRIN",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3911,"BAXTER",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3912,"PEARCEDALE",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3913,"TYABB",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3915,"HASTINGS",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3916,"MERRICKS",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3918,"BITTERN",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3919,"CRIB POINT",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3920,"FLINDERS NAVAL DEPOT",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Unincorporated Vic",3921,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3922,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3923,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3925,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3926,"BALNARRING",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3927,"SOMERS",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3928,"MAIN RIDGE",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3929,"FLINDERS",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3930,"KUNYUNG",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3931,"MORNINGTON",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3933,"MOOROODUC",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3934,"MOUNT MARTHA",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3936,"ARTHURS SEAT",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3937,"RED HILL",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3938,"MCCRAE",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3939,"BONEO",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3940,"CAPEL SOUND",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3941,"RYE",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3942,"BLAIRGOWRIE",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3943,"SORRENTO",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3944,"PORTSEA",131039.96585055548,"Australia","Mornington Peninsula",1]
["Victoria","Melbourne","Bass Coast Shire Council",3945,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","South Gippsland Shire Council",3946,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3950,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3951,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3953,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3954,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3956,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3957,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3958,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3959,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3960,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3962,0,131039.96585055548,"Australia","Wellington",0]
["Victoria","Melbourne","South Gippsland Shire Council",3964,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3965,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","South Gippsland Shire Council",3966,0,131039.96585055548,"Australia","Wellington",0]
["Victoria","Melbourne","Wellington Shire Council",3967,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Wellington Shire Council",3971,0,131039.96585055548,"Australia","Wellington"]
["Victoria","Melbourne","Greater Dandenong City Council",3975,"LYNBROOK",131039.96585055548,"Australia","Dandenong",1]
["Victoria","Melbourne","Casey City Council",3976,"HAMPTON PARK",131039.96585055548,"Australia","Casey - South",1]
["Victoria","Melbourne","Casey City Council",3977,"BOTANIC RIDGE",131039.96585055548,"Australia","Frankston",1]
["Victoria","Melbourne","Casey City Council",3978,"CARDINIA",131039.96585055548,"Australia","Casey - South",1]
["Victoria","Melbourne","Bass Coast Shire Council",3979,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Casey City Council",3980,"BLIND BIGHT",131039.96585055548,"Australia","Casey - South",1]
["Victoria","Melbourne","Cardinia Shire Council",3981,"BAYLES",131039.96585055548,"Australia","Cardinia",1]
["Victoria","Melbourne","Bass Coast Shire Council",3984,"ADAMS ESTATE",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","South Gippsland Shire Council",3987,"NYORA",131039.96585055548,"Australia","Cardinia",0]
["Victoria","Melbourne","South Gippsland Shire Council",3988,0,131039.96585055548,"Australia","Gippsland - South West",0]
["Victoria","Melbourne","Bass Coast Shire Council",3990,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3991,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3992,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3995,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Bass Coast Shire Council",3996,0,131039.96585055548,"Australia","Gippsland - South West"]
["Victoria","Melbourne","Greater Bendigo City Council",3453,0,110389.02703403711,"Australia","Heathcote - Castlemaine - Kyneton",1]
["Victoria","Melbourne","Greater Bendigo City Council",3515,0,110389.02703403711,"Australia","Loddon - Elmore",1]
["Victoria","Melbourne","Greater Bendigo City Council",3523,0,47527.317531220215,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3550,0,58895.682545959797,"Australia","Bendigo",1]
["Victoria","Melbourne","Greater Bendigo City Council",3551,0,77767.018338870388,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3555,0,80463.009867718356,"Australia","Bendigo",1]
["Victoria","Melbourne","Greater Bendigo City Council",3556,0,68571.788898357321,"Australia","Loddon - Elmore",1]
["Victoria","Melbourne","Greater Bendigo City Council",3557,0,110389.02703403711,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3558,0,110389.02703403711,"Australia","Campaspe",1]
["Victoria","Melbourne","Greater Bendigo City Council",3570,0,110389.02703403711,"Australia","Loddon - Elmore",1]
[null,null,null,null,null,{"$f":"AVERAGE(F2:F705)","v":130435.94638158898}]
[]
[]
["State","City","Municipality","Postcode","Locality","Average total site $/kgN","Country","SA3"]
["Victoria","Melbourne","Darebin City Council",3070,"NORTHCOTE",111374.27659700889,"Australia","Yarra"]
["Victoria","Melbourne","Darebin City Council",3071,"THORNBURY",92975.765052095769,"Australia","Darebin - South"]
["Victoria","Melbourne","Darebin City Council",3072,"GILBERTON",113137.48576607791,"Australia","Darebin - North"]
["Victoria","Melbourne","Darebin City Council",3073,"KEON PARK",113751.37799930389,"Australia","Darebin - North"]
["Victoria","Melbourne","Darebin City Council",3078,"ALPHINGTON",103740.25627369998,"Australia","Yarra"]
["Victoria","Melbourne","Darebin City Council",3083,"BUNDOORA",103979.12208646609,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Moonee Valley City Council",3032,"ASCOT VALE",320173.50980493502,"Australia","Maribyrnong"]
["Victoria","Melbourne","Moonee Valley City Council",3033,"KEILOR EAST",44856.781510212102,"Australia","Brimbank"]
["Victoria","Melbourne","Moonee Valley City Council",3034,"AVONDALE HEIGHTS",50144.1051996518,"Australia","Keilor"]
["Victoria","Melbourne","Moonee Valley City Council",3039,"MOONEE PONDS",294565.85128256469,"Australia","Essendon"]
["Victoria","Melbourne","Moonee Valley City Council",3040,"ABERFELDIE",170929.65577113614,"Australia","Keilor"]
["Victoria","Melbourne","Moonee Valley City Council",3041,"ESSENDON FIELDS",78897.339430640277,"Australia","Moreland - North"]
["Victoria","Melbourne","Moonee Valley City Council",3042,"AIRPORT WEST",104994.0292834288,"Australia","Keilor"]
["Victoria","Melbourne","Melbourne City Council",3000,"MELBOURNE",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Melbourne City Council",3002,"EAST MELBOURNE",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Melbourne City Council",3003,"WEST MELBOURNE",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Melbourne City Council",3004,"MELBOURNE",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Melbourne City Council",3006,"SOUTH WHARF",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Melbourne City Council",3008,"DOCKLANDS",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Maribyrnong City Council",3011,"FOOTSCRAY",131039.96585055548,"Australia","Maribyrnong"]
["Victoria","Melbourne","Maribyrnong City Council",3012,"BROOKLYN",131039.96585055548,"Australia","Maribyrnong"]
["Victoria","Melbourne","Maribyrnong City Council",3013,"YARRAVILLE",131039.96585055548,"Australia","Maribyrnong"]
["Victoria","Melbourne","Hobsons Bay City Council",3015,"NEWPORT",131039.96585055548,"Australia","Hobsons Bay"]
["Victoria","Melbourne","Hobsons Bay City Council",3016,"WILLIAMSTOWN",131039.96585055548,"Australia","Hobsons Bay"]
["Victoria","Melbourne","Hobsons Bay City Council",3018,"ALTONA",131039.96585055548,"Australia","Hobsons Bay"]
["Victoria","Melbourne","Maribyrnong City Council",3019,"BRAYBROOK",131039.96585055548,"Australia","Maribyrnong"]
["Victoria","Melbourne","Brimbank City Council",3020,"ALBION",131039.96585055548,"Australia","Brimbank"]
["Victoria","Melbourne","Brimbank City Council",3021,"ALBANVALE",131039.96585055548,"Australia","Brimbank"]
["Victoria","Melbourne","Brimbank City Council",3022,"ARDEER",131039.96585055548,"Australia","Brimbank"]
["Victoria","Melbourne","Melton City Council",3023,"BURNSIDE",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Wyndham City Council",3024,"FIELDSTONE",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Hobsons Bay City Council",3025,"ALTONA EAST",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Wyndham City Council",3026,"LAVERTON NORTH",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Wyndham City Council",3027,"LAVERTON RAAF",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Hobsons Bay City Council",3028,"ALTONA MEADOWS",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Wyndham City Council",3029,"HOPPERS CROSSING",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Wyndham City Council",3030,"CHARTWELL",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Melbourne City Council",3031,"FLEMINGTON",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Brimbank City Council",3036,"KEILOR",131039.96585055548,"Australia","Brimbank"]
["Victoria","Melbourne","Melton City Council",3037,"CALDER PARK",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Brimbank City Council",3038,"KEILOR DOWNS",131039.96585055548,"Australia","Brimbank"]
["Victoria","Melbourne","Hume City Council",3043,"GLADSTONE PARK",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Merri-bek City Council",3044,"PASCOE VALE",131039.96585055548,"Australia","Moreland - North"]
["Victoria","Melbourne","Hume City Council",3045,"MELBOURNE AIRPORT",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Merri-bek City Council",3046,"GLENROY",131039.96585055548,"Australia","Moreland - North"]
["Victoria","Melbourne","Hume City Council",3047,"BROADMEADOWS",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3048,"COOLAROO",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3049,"ATTWOOD",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Melbourne City Council",3051,"HOTHAM HILL",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Melbourne City Council",3052,"MELBOURNE UNIVERSITY",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Melbourne City Council",3053,"CARLTON",131039.96585055548,"Australia","Melbourne City"]
["Victoria","Melbourne","Yarra City Council",3054,"CARLTON NORTH",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Merri-bek City Council",3055,"BRUNSWICK SOUTH",131039.96585055548,"Australia","Essendon"]
["Victoria","Melbourne","Merri-bek City Council",3056,"BRUNSWICK",131039.96585055548,"Australia","Brunswick - Coburg"]
["Victoria","Melbourne","Merri-bek City Council",3057,"BRUNSWICK EAST",131039.96585055548,"Australia","Brunswick - Coburg"]
["Victoria","Melbourne","Merri-bek City Council",3058,"BATMAN",131039.96585055548,"Australia","Moreland - North"]
["Victoria","Melbourne","Hume City Council",3059,"GREENVALE",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Merri-bek City Council",3060,"FAWKNER",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3061,"CAMPBELLFIELD",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3062,"SOMERTON",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3063,"OAKLANDS JUNCTION",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3064,"CRAIGIEBURN",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Yarra City Council",3065,"FITZROY",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Yarra City Council",3066,"COLLINGWOOD",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Yarra City Council",3067,"ABBOTSFORD",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Yarra City Council",3068,"CLIFTON HILL",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Whittlesea City Council",3074,"THOMASTOWN",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Whittlesea City Council",3075,"LALOR",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3076,"EPPING",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Banyule City Council",3079,"IVANHOE",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Banyule City Council",3081,"BELLFIELD",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Whittlesea City Council",3082,"MILL PARK",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Banyule City Council",3084,"BANYULE",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Banyule City Council",3085,"MACLEOD",131039.96585055548,"Australia","Darebin - North"]
["Victoria","Melbourne","Banyule City Council",3087,"WATSONIA",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Banyule City Council",3088,"BRIAR HILL",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3089,"DIAMOND CREEK",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3090,"PLENTY",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3091,"YARRAMBAT",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Banyule City Council",3093,"LOWER PLENTY",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Banyule City Council",3094,"MONTMORENCY",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Nillumbik Shire Council",3095,"ELTHAM",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3096,"WATTLE GLEN",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3097,"BEND OF ISLANDS",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3099,"ARTHURS CREEK",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Boroondara City Council",3101,"COTHAM",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Boroondara City Council",3102,"KEW EAST",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Boroondara City Council",3103,"BALWYN",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Boroondara City Council",3104,"BALWYN NORTH",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Manningham City Council",3105,"BULLEEN",131039.96585055548,"Australia","Banyule"]
["Victoria","Melbourne","Manningham City Council",3106,"TEMPLESTOWE",131039.96585055548,"Australia","Manningham - West"]
["Victoria","Melbourne","Manningham City Council",3107,"TEMPLESTOWE LOWER",131039.96585055548,"Australia","Manningham - West"]
["Victoria","Melbourne","Manningham City Council",3108,"DONCASTER",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Manningham City Council",3109,"DONCASTER EAST",131039.96585055548,"Australia","Manningham - East"]
["Victoria","Melbourne","Manningham City Council",3111,"DONVALE",131039.96585055548,"Australia","Manningham - East"]
["Victoria","Melbourne","Manningham City Council",3113,"NORTH WARRANDYTE",131039.96585055548,"Australia","Manningham - East"]
["Victoria","Melbourne","Manningham City Council",3114,"PARK ORCHARDS",131039.96585055548,"Australia","Maroondah"]
["Victoria","Melbourne","Manningham City Council",3115,"WONGA PARK",131039.96585055548,"Australia","Maroondah"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3116,"CHIRNSIDE PARK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra City Council",3121,"BURNLEY",131039.96585055548,"Australia","Yarra"]
["Victoria","Melbourne","Boroondara City Council",3122,"AUBURN SOUTH",131039.96585055548,"Australia","Stonnington - East"]
["Victoria","Melbourne","Boroondara City Council",3123,"AUBURN",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Boroondara City Council",3124,"CAMBERWELL",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Whitehorse City Council",3125,"BENNETTSWOOD",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Boroondara City Council",3126,"CAMBERWELL EAST",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Whitehorse City Council",3127,"MONT ALBERT",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Whitehorse City Council",3128,"BOX HILL",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Whitehorse City Council",3129,"BOX HILL NORTH",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Whitehorse City Council",3130,"BLACKBURN",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Whitehorse City Council",3131,"BRENTFORD SQUARE",131039.96585055548,"Australia","Whitehorse - East"]
["Victoria","Melbourne","Whitehorse City Council",3132,"MITCHAM",131039.96585055548,"Australia","Whitehorse - East"]
["Victoria","Melbourne","Whitehorse City Council",3133,"VERMONT",131039.96585055548,"Australia","Whitehorse - East"]
["Victoria","Melbourne","Maroondah City Council",3134,"HEATHWOOD",131039.96585055548,"Australia","Whitehorse - East"]
["Victoria","Melbourne","Maroondah City Council",3135,"BEDFORD ROAD",131039.96585055548,"Australia","Maroondah"]
["Victoria","Melbourne","Maroondah City Council",3136,"CROYDON",131039.96585055548,"Australia","Maroondah"]
["Victoria","Melbourne","Maroondah City Council",3137,"KILSYTH",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3138,"MOOROOLBARK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3139,"BEENAK",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3140,"LILYDALE",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Stonnington City Council",3141,"CHAPEL STREET NORTH",131039.96585055548,"Australia","Stonnington - West"]
["Victoria","Melbourne","Stonnington City Council",3142,"HAWKSBURN",131039.96585055548,"Australia","Boroondara"]
["Victoria","Melbourne","Stonnington City Council",3143,"ARMADALE",131039.96585055548,"Australia","Stonnington - West"]
["Victoria","Melbourne","Stonnington City Council",3144,"KOOYONG",131039.96585055548,"Australia","Stonnington - East"]
["Victoria","Melbourne","Stonnington City Council",3145,"CAULFIELD EAST",131039.96585055548,"Australia","Stonnington - East"]
["Victoria","Melbourne","Boroondara City Council",3146,"GLEN IRIS",131039.96585055548,"Australia","Stonnington - East"]
["Victoria","Melbourne","Boroondara City Council",3147,"ASHBURTON",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Monash City Council",3148,"CHADSTONE",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Monash City Council",3149,"MOUNT WAVERLEY",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Monash City Council",3150,"BRANDON PARK",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Whitehorse City Council",3151,"BURWOOD EAST",131039.96585055548,"Australia","Whitehorse - West"]
["Victoria","Melbourne","Knox City Council",3152,"KNOX CITY CENTRE",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Knox City Council",3153,"BAYSWATER",131039.96585055548,"Australia","Maroondah"]
["Victoria","Melbourne","Knox City Council",3154,"THE BASIN",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Knox City Council",3155,"BORONIA",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Knox City Council",3156,"FERNTREE GULLY",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3158,"UPWEY",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3159,"MENZIES CREEK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3160,"BELGRAVE",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Glen Eira City Council",3161,"CAULFIELD JUNCTION",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Glen Eira City Council",3162,"CAULFIELD",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Glen Eira City Council",3163,"BOORAN ROAD PO",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Glen Eira City Council",3165,"BENTLEIGH EAST",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Monash City Council",3166,"HUGHESDALE",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Monash City Council",3167,"OAKLEIGH SOUTH",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Monash City Council",3168,"CLAYTON",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Kingston City Council",3169,"CLARINDA",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Monash City Council",3170,"MULGRAVE",131039.96585055548,"Australia","Monash"]
["Victoria","Melbourne","Greater Dandenong City Council",3171,"SANDOWN VILLAGE",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Kingston City Council",3172,"DINGLEY VILLAGE",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Greater Dandenong City Council",3173,"KEYSBOROUGH",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Greater Dandenong City Council",3174,"NOBLE PARK",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Greater Dandenong City Council",3175,"BANGHOLME",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Casey City Council",3177,"DOVETON",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Knox City Council",3178,"ROWVILLE",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Knox City Council",3179,"SCORESBY",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Knox City Council",3180,"KNOXFIELD",131039.96585055548,"Australia","Knox"]
["Victoria","Melbourne","Stonnington City Council",3181,"PRAHRAN",131039.96585055548,"Australia","Stonnington - West"]
["Victoria","Melbourne","Port Phillip City Council",3182,"ST KILDA",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Glen Eira City Council",3183,"BALACLAVA",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Port Phillip City Council",3184,"BRIGHTON ROAD",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Glen Eira City Council",3185,"ELSTERNWICK",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Bayside City Council",3186,"BRIGHTON",131039.96585055548,"Australia","Bayside"]
["Victoria","Melbourne","Bayside City Council",3187,"BRIGHTON EAST",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Bayside City Council",3188,"HAMPTON",131039.96585055548,"Australia","Bayside"]
["Victoria","Melbourne","Kingston City Council",3189,"MOORABBIN",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Bayside City Council",3190,"HIGHETT",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Bayside City Council",3191,"SANDRINGHAM",131039.96585055548,"Australia","Bayside"]
["Victoria","Melbourne","Kingston City Council",3192,"CHELTENHAM",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Bayside City Council",3193,"BEAUMARIS",131039.96585055548,"Australia","Bayside"]
["Victoria","Melbourne","Kingston City Council",3194,"MENTONE",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Kingston City Council",3195,"ASPENDALE",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Kingston City Council",3196,"BONBEACH",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Kingston City Council",3197,"CARRUM",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Frankston City Council",3198,"BELVEDERE PARK",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Frankston City Council",3199,"FRANKSTON",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Frankston City Council",3200,"FRANKSTON NORTH",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Frankston City Council",3201,"CARRUM DOWNS",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Kingston City Council",3202,"HEATHERTON",131039.96585055548,"Australia","Kingston"]
["Victoria","Melbourne","Glen Eira City Council",3204,"BENTLEIGH",131039.96585055548,"Australia","Glen Eira"]
["Victoria","Melbourne","Port Phillip City Council",3205,"SOUTH MELBOURNE",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Port Phillip City Council",3206,"ALBERT PARK",131039.96585055548,"Australia","Port Phillip"]
["Victoria","Melbourne","Port Phillip City Council",3207,"GARDEN CITY",131039.96585055548,"Australia","Hobsons Bay"]
["Victoria","Melbourne","Greater Geelong City Council",3211,"LITTLE RIVER",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Greater Geelong City Council",3212,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3213,0,131039.96585055548,"Australia","Warrnambool - Otway Ranges"]
["Victoria","Melbourne","Greater Geelong City Council",3214,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3215,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3216,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Greater Geelong City Council",3219,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3220,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3222,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Greater Geelong City Council",3223,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Greater Geelong City Council",3224,0,131039.96585055548,"Australia","Geelong"]
["Victoria","Melbourne","Greater Geelong City Council",3225,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Greater Geelong City Council",3226,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Greater Geelong City Council",3227,0,131039.96585055548,"Australia","Surf Coast - Bellarine Peninsula"]
["Victoria","Melbourne","Melton City Council",3335,"BONNIE BROOK",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Melton City Council",3336,0,131039.96585055548,"Australia",0]
["Victoria","Melbourne","Melton City Council",3337,"HARKNESS",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Melton City Council",3338,"BROOKFIELD",131039.96585055548,"Australia","Wyndham"]
["Victoria","Melbourne","Melton City Council",3427,"DIGGERS REST",131039.96585055548,"Australia","Melton - Bacchus Marsh"]
["Victoria","Melbourne","Hume City Council",3428,"BULLA",131039.96585055548,"Australia","Tullamarine - Broadmeadows"]
["Victoria","Melbourne","Hume City Council",3429,"SUNBURY",131039.96585055548,"Australia","Sunbury"]
["Victoria","Melbourne","Whittlesea City Council",3750,"WOLLERT",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3751,"WOODSTOCK",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3752,"MORANG SOUTH",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3754,"DOREEN",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3755,"YAN YEAN",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Whittlesea City Council",3757,"BRUCES CREEK",131039.96585055548,"Australia","Whittlesea - Wallan"]
["Victoria","Melbourne","Nillumbik Shire Council",3759,"PANTON HILL",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3760,"SMITHS GULLY",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Nillumbik Shire Council",3761,"ST ANDREWS",131039.96585055548,"Australia","Nillumbik - Kinglake"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3765,"MONTROSE",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3766,"KALORAMA",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3767,"MOUNT DANDENONG",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3770,"COLDSTREAM",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3775,"CHRISTMAS HILLS",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3777,"BADGER CREEK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3779,0,131039.96585055548,"Australia","Upper Goulburn Valley"]
["Victoria","Melbourne","Cardinia Shire Council",3781,"COCKATOO",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3782,"AVONSLEIGH",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3783,"GEMBROOK",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3785,"TREMONT",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3786,"FERNY CREEK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3787,"SASSAFRAS",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3788,"OLINDA",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3789,"SHERBROOKE",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3791,"KALLISTA",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3792,"THE PATCH",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3793,"MONBULK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3795,"SILVAN",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3796,"MOUNT EVELYN",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3797,"GILDEROY",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Yarra Ranges Shire Council",3799,"BIG PATS CREEK",131039.96585055548,"Australia","Yarra Ranges"]
["Victoria","Melbourne","Casey City Council",3802,"ENDEAVOUR HILLS",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Casey City Council",3803,"HALLAM",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Casey City Council",3804,"NARRE WARREN EAST",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Casey City Council",3805,"FOUNTAIN GATE",131039.96585055548,"Australia","Casey - South"]
["Victoria","Melbourne","Casey City Council",3806,"BERWICK",131039.96585055548,"Australia","Casey - South"]
["Victoria","Melbourne","Cardinia Shire Council",3807,"BEACONSFIELD",131039.96585055548,"Australia","Casey - North"]
["Victoria","Melbourne","Cardinia Shire Council",3808,"BEACONSFIELD UPPER",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3809,"OFFICER",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3810,"PAKENHAM",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3812,"MARYKNOLL",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3813,"TYNONG",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3814,"CORA LYNN",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Cardinia Shire Council",3815,"BUNYIP",131039.96585055548,"Australia","Cardinia"]
["Victoria","Melbourne","Frankston City Council",3910,"LANGWARRIN",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3911,"BAXTER",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3912,"PEARCEDALE",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3913,"TYABB",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3915,"HASTINGS",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3916,"MERRICKS",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3918,"BITTERN",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3919,"CRIB POINT",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3920,"FLINDERS NAVAL DEPOT",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3926,"BALNARRING",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3927,"SOMERS",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3928,"MAIN RIDGE",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3929,"FLINDERS",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3930,"KUNYUNG",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3931,"MORNINGTON",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3933,"MOOROODUC",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3934,"MOUNT MARTHA",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3936,"ARTHURS SEAT",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3937,"RED HILL",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3938,"MCCRAE",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3939,"BONEO",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3940,"CAPEL SOUND",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3941,"RYE",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3942,"BLAIRGOWRIE",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3943,"SORRENTO",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3944,"PORTSEA",131039.96585055548,"Australia","Mornington Peninsula"]
["Victoria","Melbourne","Greater Dandenong City Council",3975,"LYNBROOK",131039.96585055548,"Australia","Dandenong"]
["Victoria","Melbourne","Casey City Council",3976,"HAMPTON PARK",131039.96585055548,"Australia","Casey - South"]
["Victoria","Melbourne","Casey City Council",3977,"BOTANIC RIDGE",131039.96585055548,"Australia","Frankston"]
["Victoria","Melbourne","Casey City Council",3978,"CARDINIA",131039.96585055548,"Australia","Casey - South"]
["Victoria","Melbourne","Casey City Council",3980,"BLIND BIGHT",131039.96585055548,"Australia","Casey - South"]
["Victoria","Melbourne","Cardinia Shire Council",3981,"BAYLES",131039.96585055548,"Australia","Cardinia"]

{"sheet":"2. Assumptions","index":6,"n_rows":138,"n_cols":25,"rows_kept":138,"cut":false,"hidden":true,"merged":[[125,21,125,22],[125,24,125,25]]}
["Return to Contents"]
[null,"WSUD In-Lieu Fee Assumptions"]
[]
[]
[]
[]
[null,"Analysis Assumptions",null,null,null,null,"Asset Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,"Land Assumptions"]
[]
[null,null,"Analysis"]
[null,null,"Analysis Period",30,"years"]
[null,null,null,null,null,null,null,"Unit Rates for On Lot Storm water treatment $2025"]
[null,null,"Annual Inflation Rate",3.5999999999999997E-2,null,null,null,"Item","Size","Unit","Tank Area (m2)","Rate ($ 2024)","Diameter",null,"Above Ground RW Tank",null,null,null,null,null,"Sample Category","Lots"]
[null,null,null,null,null,null,null,"Rainwater Tank",200,"L",0.28274333882308139,null,null,null,"from Tank Size (L)","to Tank Size (L)","$/kl 2025",null,null,null,"Separate Unit","<2"]
[null,null,"Discount Rate",4.4999999999999998E-2,null,null,null,"Rainwater Tank",700,"L",0.64232,null,null,null,1,2000,1093.2707706754159,null,null,null,"Medium Density","3-6"]
[null,null,null,null,null,null,null,"Rainwater Tank",800,"L",0.73407999999999995,null,null,null,2000,5000,874.61661654033287,null,null,null,"High Density",7]
[null,null,"Calculated offset fee",{"$f":"Dashboard!F46","v":68.723957673577445},"per sqm impervious",null,null,"Rainwater Tank",1000,"L",0.91759999999999997,null,null,null,5000,null,546.63538533770793]
[null,null,null,null,null,null,null,"Rainwater Tank",1200,"L",1.1011199999999999]
[null,null,"Council Costs",null,null,null,null,"Rainwater Tank",1300,"L",1.1200000000000001]
[null,null,"Council Average Levelised cost per kg N Removed",null,null,null,null,"Rainwater Tank",1500,"L",1.1399999999999999,null,null,null,"Below Ground RW Tank"]
[null,null,null,{"$f":"'4. Council Assets Costs'!Z37","v":13253.01399819064},null,null,null,"Rainwater Tank",1666,"L",1.1941127702849077,null,null,null,"from Tank Size (L)","to Tank Size (L)","$/kl 2025"]
[null,null,null,null,null,null,null,"Rainwater Tank",2000,"L",1.5469999999999999,null,null,null,1,2999,2711.0009257495522]
[null,null,"Council Average Levelised cost per m2/ impervious",null,null,null,null,"Rainwater Tank",2100,"L",1.6261794636850311,null,null,null,3000,5000,2168.8007405996418]
[null,null,null,{"$f":"D20*D35*D40","v":9.9198809776456933},null,null,null,"Rainwater Tank",2200,"L",1.7036165810033659,null,null,null,5000,9999,1626.6005554497312]
[null,null,null,null,null,null,null,"Rainwater Tank",2400,"L",1.60704,null,null,null,null,10000,1084.4003702998209,null,null,null,"Land Value ($/m2)"]
[null,null,"Avoided Nitrogen Benefit",6645,"Not used",null,null,"Rainwater Tank",2500,"L",1.9359279329583703]
[null,null,null,"Melbourne water published rate: https://www.melbournewater.com.au/building-and-works/developer-guides-and-resources/drainage-schemes-and-contribution-rates-2-0",null,"",null,"Rainwater Tank",2700,"L",1.80792,null,null,null,null,null,null,null,null,null,"Unit low","Unit High","Modelled Asset type","Value ($/m2) 2025"]
[null,null,"Cost of Avoided Potable Water",3.36,null,null,null,"Rainwater Tank",2800,"L",1.8748800000000001,null,null,null,null,null,null,null,null,null,0,2,"Separate Unit",1618.058062508336]
[null,null,null,null,null,null,null,"Rainwater Tank",3000,"L",2.0087999999999999,null,null,null,null,null,null,null,null,null,3,6,"Medium Density",1618.058062508336]
[null,null,null,{"$f":"INDEX('Update - Lists'!$E$4:$E$37,MATCH(Dashboard!C10,'Update - Lists'!$C$4:$C$37))","v":1.6633333333333333E-3},null,null,null,"Rainwater Tank",3200,"L",1.9359279329583703,null,null,null,null,null,null,null,null,null,7,300,"High Density",1618.058062508336]
[null,null,"Developer Costs",null,null,null,null,"Rainwater Tank",3500,"L",1.9359279329583703,null,null,null,null,null,null,null,null,null,null,null,"Comercial",1618.058062508336]
[null,null,"Bespoke TN from Impervious Area",{"$f":"_xlfn.XLOOKUP(Dashboard!$C$10, 'Update - Lists'!$C$4:$C$37, 'Update - Lists'!$E$4:$E$37)","v":1.6633333333333333E-3},"kg/m2/Annum",null,null,"Rainwater Tank",4000,"L",2.1504201713822138,null,null,null,null,null,null,null,null,null,null,null,"Industrial",1618.058062508336]
[null,null,null,null,null,null,null,"Rainwater Tank",4500,"L",{"$f":"1.1*2.9","v":3.19},null,null,null,null,null,null,null,null,null,null,null,"Council Asset Land",151.22037967367626]
[null,null,"Dataset Average TN from Impervious Area",{"$f":"'Update - Lists'!E37","v":1.6397070707070715E-3},"kg/m2/Annum",null,null,"Rainwater Tank",4800,null,2.6880252142277672]
[null,null,null,null,null,null,null,"Rainwater Tank",5000,"L",2.6880252142277672]
[null,null,"Modelled TN from Impervious Area",{"$f":"IF(Dashboard!G10=\"Bespoke\",D31*Dashboard!I10,D33*Dashboard!I10)","v":1.6633333333333333E-3},"kg/m2/Annum",null,null,"Rainwater Tank",5500,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":3.4636059005827469},null,2.1,null,null,null,null,null,null,null,"Land Value","Value ($/m2) 2025","https://www.land.vic.gov.au/valuations/resources-and-reports/revaluation-2020-outcomes"]
[null,null,null,null,null,null,null,"Rainwater Tank",6000,"L",3.2256302570733206,null,null,null,null,null,null,null,null,null,"Single Strata Unit/Villa Unit/Townhouse",{"$f":"X27","v":1618.058062508336},"Not used"]
[null,null,null,null,null,null,null,"Rainwater Tank",6500,"L",3.2256302570733206,null,null,null,null,null,null,null,null,null,"Parks and Gardens",{"$f":"X32","v":151.22037967367626},"Not used"]
[null,null,"STORM Accuracy Factor",{"$f":"Dashboard!I10","v":1},null,null,null,"Rainwater Tank",7000,"L",3.7632352999188741]
[null,null,null,null,null,null,null,"Rainwater Tank",7500,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":4.675946505603048},null,2.44]
[null,null,"Nitrogen Treatment Constant",0.45,null,null,null,"Rainwater Tank",8000,"L",4.3008403427644275]
[null,null,null,null,null,null,null,"Rainwater Tank",9000,"L",7.3061664150047614]
[null,null,null,null,null,null,null,"Rainwater Tank",10000,"L",5.2685294198864216]
[null,null,"Council Assets",null,null,null,null,"Rainwater Tank",11000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":4.675946505603048},null,2.44]
[null,null,"WSUD asset can be developed every",3,null,null,null,"Rainwater Tank",12000,"L",{"$f":"AVERAGE(K41:K42)","v":6.287347917445592}]
[null,null,null,null,null,null,null,"Rainwater Tank",15000,"L",7.3061664150047614]
[null,null,null,null,null,null,null,"Rainwater Tank",16000,"L",8.429647071818275]
[null,null,null,null,null,null,null,"Rainwater Tank",17000,"L",8.9565000138069184]
[null,null,null,null,null,null,null,"Rainwater Tank",18000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":8.8141308887278633},null,3.35]
[null,null,null,null,null,null,null,"Rainwater Tank",20000,"L",10.537058839772845,null,3.78]
[null,null,null,null,null,null,null,"Rainwater Tank",22000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":11.222083117888099},null,3.78]
[null,null,null,null,null,null,null,"Rainwater Tank",22500,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":11.222083117888099},null,3.78]
[null,null,null,null,null,null,null,"Rainwater Tank",24000,"L",12.644470607727413]
[null,null,null,null,null,null,null,"Rainwater Tank",25000,"L",13.171323549716055]
[null,null,null,null,null,null,null,"Rainwater Tank",27000,"L",13.171323549716055]
[null,null,null,null,null,null,null,"Rainwater Tank",30000,"L",18.439852969602477]
[null,null,null,null,null,null,null,"Rainwater Tank",34000,"L",18.439852969602477]
[null,null,null,null,null,null,null,"Rainwater Tank",35000,"L",18.439852969602477]
[null,null,null,null,null,null,null,"Rainwater Tank",36000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":10.752100856911069},null,3.7]
[null,null,null,null,null,null,null,"Rainwater Tank",40000,"L",{"$f":"$K$42*4","v":21.074117679545687}]
[null,null,null,null,null,null,null,"Rainwater Tank",42000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":16.619025137490002},null,4.5999999999999996]
[null,null,null,null,null,null,null,"Rainwater Tank",48000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":16.619025137490002},null,4.5999999999999996]
[null,null,null,null,null,null,null,"Rainwater Tank",65000,"L",{"$f":"PI()*(Table112139[[#This Row],[Diameter]]/2)^2","v":16.619025137490002},null,4.5999999999999996]
[null,null,null,null,null,null,null,"Buffer Strip",null,"m2",null,433.76014811992837]
[null,null,null,null,null,null,null,"Infiltration Sand",null,"m2",null,216.88007405996419]
[null,null,null,null,null,null,null,"Raingarden 100mm",100,"mm",null,759.08025920987461]
[null,null,null,null,null,null,null,"Raingarden 300mm",300,"mm",null,867.52029623985675]
[null,null,null,null,null,null,null,"Pump (residential)",null,null,null,1951.9206665396775]
[null,null,null,null,null,null,null,"Powerpoint for Pump",null,null,null,542.20018514991045]
[null,null,null,null,null,null,null,"Pump Total",null,null,null,2494.1208516895877]
[null,null,null,null,null,null,null,"Plumbing Multi unit: Single Unit, Multi Toiled connection",null,null,null,2711.0009257495522]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Development Application Results",null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Test Chart"]
[null,null,null,null,null,null,null,"Average","Number of Applications","Impervious Area Per Lot (m2)","Floor Space to Impervious area Ratio","Developer $ per m2 of impervious area","kg of N treated Per Lot to meet BPEM (kg/lot/year)","Developer $/kg of N removed","Developer $/kg of N removed (Without Land)","Typical Potable Water Saving (kL/lot/year)","kg of N Generated Per Lot (kg/lot/year)",null,null,null,null,"Nitrogen",null,null,"SQm Impervious"]
[null,null,null,null,null,null,null,"Separate Dwelling",{"$f":"'8. Developer Cost Outputs'!C5","v":99},{"$f":"'8. Developer Cost Outputs'!D5","v":240.72732323232316},null,{"$f":"'8. Developer Cost Outputs'!E5","v":120.19972135008507},{"$f":"'8. Developer Cost Outputs'!F5","v":0.19146813161352275},{"$f":"'8. Developer Cost Outputs'!G5","v":145503.56377136183},{"$f":"'8. Developer Cost Outputs'!H5","v":73277.594191706303},13,{"$f":"M127/$D$40","v":0.4254847369189394},null,null,null,null,{"$f":"SUMPRODUCT('2. Assumptions'!N127:N131,'2. Assumptions'!I127:I131)/SUM('2. Assumptions'!I127:I131)","v":134363.52226628922},{"$f":"'2. Assumptions'!D20","v":13253.01399819064}]
[null,null,null,null,null,null,null,"Medium Density",{"$f":"'8. Developer Cost Outputs'!C6","v":33},{"$f":"'8. Developer Cost Outputs'!D6","v":158.75495454545455},null,{"$f":"'8. Developer Cost Outputs'!E6","v":106.43554292494052},{"$f":"'8. Developer Cost Outputs'!F6","v":0.12417509851627273},{"$f":"'8. Developer Cost Outputs'!G6","v":135768.27409857156},{"$f":"'8. Developer Cost Outputs'!H6","v":77974.96599352191},13,{"$f":"M128/$D$40","v":0.27594466336949497},null,null,null,"kg of N","Developer","Council"]
[null,null,null,null,null,null,null,"High Density",{"$f":"'8. Developer Cost Outputs'!C7","v":9},{"$f":"'8. Developer Cost Outputs'!D7","v":111.88920249597425},null,{"$f":"'8. Developer Cost Outputs'!E7","v":58.913812776266646},{"$f":"'8. Developer Cost Outputs'!F7","v":8.7545299298934162E-2},{"$f":"'8. Developer Cost Outputs'!G7","v":74960.423405452093},{"$f":"'8. Developer Cost Outputs'!H7","v":48678.388924454397},13,{"$f":"M129/$D$40","v":0.19454510955318702},null,null,null,10,{"$f":"U129*$V$127","v":1343635.2226628922},{"$f":"U129*$W$127","v":132530.1399819064}]
[null,null,null,null,null,null,null,"Industrial",{"$f":"'8. Developer Cost Outputs'!C8","v":7},{"$f":"'8. Developer Cost Outputs'!D8","v":608},{"$f":"'5. Dwelling Forecast'!Q144","v":1},{"$f":"'8. Developer Cost Outputs'!E8","v":54.971106341613144},{"$f":"'8. Developer Cost Outputs'!F8","v":0.4605295949999999},{"$f":"'8. Developer Cost Outputs'!G8","v":63311.803309622861},{"$f":"'8. Developer Cost Outputs'!H8","v":23593.038931406001},13,{"$f":"M130/$D$40","v":1.0233990999999998},null,null,null,15,2015452.8339943383,198795.20997285959]
[null,null,null,null,null,null,null,"Commercial",{"$f":"'8. Developer Cost Outputs'!C9","v":1},{"$f":"'8. Developer Cost Outputs'!D9","v":1948},{"$f":"'5. Dwelling Forecast'!Q148","v":5.4647820362785247},{"$f":"'8. Developer Cost Outputs'!E9","v":12.759642498707356},{"$f":"'8. Developer Cost Outputs'!F9","v":1.4507950949999999},{"$f":"'8. Developer Cost Outputs'!G9","v":17132.525242981974},{"$f":"'8. Developer Cost Outputs'!H9","v":5979.619721831612},13,{"$f":"M131/$D$40","v":3.2239890999999998},null,null,null,20,2687270.4453257844,265060.27996381279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,4030905.6679886766,397590.41994571919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,5374540.8906515688,530120.55992762558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,6718176.113314461,662650.69990953198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,8061811.3359773532,795180.83989143837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,8061811.3359773532,795180.83989143837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,10749081.781303138,1060241.1198552512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,13436352.226628922,1325301.399819064]

{"sheet":"3. Developer Applications","index":7,"n_rows":3966,"n_cols":60,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["ID No.","Sample ID","Year","Municipality","Property Address - Redacted","Suburb","Postcode","Residential/Commercial/Industrial","Size Category","No. Of Dwellings/Units","Residential Categories","Total Land (Allotment) Size (m²)","Unit/Dwelling no. ","Description","Impervious Area (m²)","Treatment Type ","Treatment volume (m^2 or L) ","Treatment %","Tank water Supply Relaibility (%) ","Treatment Notes","Total Site Storm Rating (%)","Storm Rating per area","Total site Rainwater Tank Treatment","Total Site Raingarden treatment","Total Site Infiltration Sand Treatment","Total Site Buffer Strip Treatment","Total Dev Roof Area (m²)","Impervious Area Per lot","% Impervious","Above Ground Tank Cost","Below Ground Tank Cost","Plumbing Cost","Raingarden Cost","Buffer Strip","Infiltration Sand","Asset Land Cost ($)","Pump","$/% of Raingarden treatment","$/% of Watertank treatment","$/% of Buffer Strip treatment","$/% of Infiltration Strip treatment","Total site m2 Rainwater Tank Treatment","Total Site m2 Raingarden treatment","Total Site m2 Infiltration Sand Treatment","Total Site m2 Buffer Strip Treatment","$/m2 of Raingarden treatment","$/m2 of Watertank treatment","$/m2 of Buffer Strip treatment","$/m2 of Infiltration Strip treatment","$/m2 Sub-catchment impervious","Total Site Impervious Area (m2)","Treatment Cost $ Per Lot","Total Site $/m2/impervious area","Kg N from Impervious Area per year","kg of N Treated","kg of N Treated per lot","Total Site $/kgN Treated","Treatment Cost $ Per Lot (Without Land)","Total Site $/kgN Treated (Without Land)","Total Site $/m2/impervious area2 (Without Land)"]
[1,588584,2019,"Darebin City Council","1 McFarlane Street, NORTHCOTE","Northcote",3070,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},287,{"$f":"I2&1","v":"Dwelling1"},"Roof",45,"Above Ground RW Tank",1000,113.2,96.4,null,{"$f":"SUM(W2:Z2)","v":1.0312000000000001},{"$f":"IFERROR(O2/SUMIF($A$2:$A$104775,A2,$O$2:$O$104775)*R2/100,0)","v":0.33960000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2)","v":1.0312000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A2,$N$2:$N$104775,$N$2)","v":150},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2,$O$2:$O$104775)/J2,0)","v":150},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2,$O$2:$O$104775)/L2,0)","v":0.52264808362369342},{"$f":"(IF(P2=$P$2,_xlfn.IFS(AND(Q2>'2. Assumptions'!$O$14,Q2<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2>'2. Assumptions'!$O$15,Q2<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2/1000","v":1093.2707706754159},{"$f":"(IF(P2='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2>'2. Assumptions'!$O$21,Q2<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2>'2. Assumptions'!$O$22,Q2<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2>'2. Assumptions'!$O$23, Q2<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2/1000","v":0},{"$f":"IF(SUM(AD2:AE2)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2,P2='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2),0)","v":0},{"$f":"IF(P2='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2,0)","v":0},{"$f":"IF(P2='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD2:AE2)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":75.476363714819669},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2)","v":150},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":51.887484175148032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD2+AE2+AF2+AG2+AH2+AI2+AK2+AJ2)/O2,0)","v":172.95828058382676},{"$f":"SUMIF($A$2:$A$104775,A2,$O$2:$O$104775)","v":150},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A2,$O$2:$O$104775),0)","v":103.77496835029606},{"$f":"O2*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U2*'2. Assumptions'!$D$40*BB2*'2. Assumptions'!$D$38","v":3.4733394000000008E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2,$BC$2:$BC$104775)/J2,0)","v":0.11577798000000003},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A2,$BC$2:$BC$104775),0)","v":134449.10036040019},{"$f":"SUM(AD2:AI2,AK2)","v":6298.3925481145561},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A2,$BC$2:$BC$104775),0)","v":108801.21674457534},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A2,$O$2:$O$104775),0)","v":83.978567308194087}]
[1,588584,2019,"Darebin City Council","1 McFarlane Street, NORTHCOTE","Northcote",3070,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},287,{"$f":"I3&1","v":"Dwelling1"},"Roof",105,"Above Ground RW Tank",1000,98.8,74.5,null,1.0312000000000001,0.69159999999999999,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3)","v":1.0312000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3)","v":0},150,150,0.52264808362369342,{"$f":"(IF(P3=$P$2,_xlfn.IFS(AND(Q3>'2. Assumptions'!$O$14,Q3<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3>'2. Assumptions'!$O$15,Q3<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3/1000","v":1093.2707706754159},{"$f":"(IF(P3='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3>'2. Assumptions'!$O$21,Q3<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3>'2. Assumptions'!$O$22,Q3<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3>'2. Assumptions'!$O$23, Q3<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3/1000","v":0},{"$f":"IF(SUM(AD3:AE3)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3,P3='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3),0)","v":0},{"$f":"IF(P3='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3,0)","v":0},{"$f":"IF(P3='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD3:AE3)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":75.476363714819669},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3)","v":150},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":51.887484175148032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.124977393068619,150,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},103.77496835029606,{"$f":"O3*'2. Assumptions'!$D$35","v":0.17465},{"$f":"U3*'2. Assumptions'!$D$40*BB3*'2. Assumptions'!$D$38","v":8.1044586000000016E-2},0.11577798000000003,134449.10036040019,6298.3925481145561,108801.21674457534,83.978567308194087]
[2,787260,2019,"Darebin City Council","1017 High Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},955.69,{"$f":"I4&1","v":"Multi Unit1"},"Roof",120.06,"Above Ground RW Tank",2000,123.2,82,null,1.1694975541186392,0.27722597694686529,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A4) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A4)","v":1.1694975541186392},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A4) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A4)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A4)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A4)","v":0},443.58000000000004,133.38750000000002,0.55828772928460069,{"$f":"(IF(P4=$P$2,_xlfn.IFS(AND(Q4>'2. Assumptions'!$O$14,Q4<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q4>'2. Assumptions'!$O$15,Q4<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q4>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q4/1000","v":2186.5415413508317},{"$f":"(IF(P4='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q4>'2. Assumptions'!$O$21,Q4<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q4>'2. Assumptions'!$O$22,Q4<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q4>'2. Assumptions'!$O$23, Q4<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q4>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q4/1000","v":0},{"$f":"IF(SUM(AD4:AE4)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P4='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q4,P4='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q4),0)","v":0},{"$f":"IF(P4='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q4,0)","v":0},{"$f":"IF(P4='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q4,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD4:AE4)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.60726665604119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A4) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A4)","v":443.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A4) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A4)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A4)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A4)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.306684569841664},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.415451786526461,533.55000000000007,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.180857587782697,{"$f":"O4*'2. Assumptions'!$D$35","v":0.19969980000000001},{"$f":"U4*'2. Assumptions'!$D$40*BB4*'2. Assumptions'!$D$38","v":0.10509679244609164},0.11676327171750001,84742.393699194145,7391.6633187899715,63304.69513284578,55.414962562383813]
[2,787260,2019,"Darebin City Council","1017 High Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},955.69,{"$f":"I5&2","v":"Multi Unit2"},"Roof",107.14,"Above Ground RW Tank",2000,154,81.900000000000006,null,1.1694975541186392,0.30924112079467714,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A5) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A5)","v":1.1694975541186392},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A5) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A5)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A5)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A5)","v":0},443.58000000000004,133.38750000000002,0.55828772928460069,{"$f":"(IF(P5=$P$2,_xlfn.IFS(AND(Q5>'2. Assumptions'!$O$14,Q5<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q5>'2. Assumptions'!$O$15,Q5<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q5>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q5/1000","v":2186.5415413508317},{"$f":"(IF(P5='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q5>'2. Assumptions'!$O$21,Q5<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q5>'2. Assumptions'!$O$22,Q5<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q5>'2. Assumptions'!$O$23, Q5<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q5>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q5/1000","v":0},{"$f":"IF(SUM(AD5:AE5)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P5='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q5,P5='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q5),0)","v":0},{"$f":"IF(P5='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q5,0)","v":0},{"$f":"IF(P5='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q5,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD5:AE5)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.60726665604119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A5) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A5)","v":443.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A5) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A5)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A5)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A5)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.306684569841664},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.353921425148087,533.55000000000007,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.180857587782697,{"$f":"O5*'2. Assumptions'!$D$35","v":0.17820953333333334},{"$f":"U5*'2. Assumptions'!$D$40*BB5*'2. Assumptions'!$D$38","v":9.3787026009280849E-2},0.11676327171750001,84742.393699194145,7391.6633187899715,63304.69513284578,55.414962562383813]
[2,787260,2019,"Darebin City Council","1017 High Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},955.69,{"$f":"I6&3","v":"Multi Unit3"},"Roof",106.73,"Above Ground RW Tank",2000,154,81.900000000000006,null,1.1694975541186392,0.30805772654858965,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A6) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A6)","v":1.1694975541186392},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A6) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A6)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A6)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A6)","v":0},443.58000000000004,133.38750000000002,0.55828772928460069,{"$f":"(IF(P6=$P$2,_xlfn.IFS(AND(Q6>'2. Assumptions'!$O$14,Q6<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q6>'2. Assumptions'!$O$15,Q6<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q6>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q6/1000","v":2186.5415413508317},{"$f":"(IF(P6='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q6>'2. Assumptions'!$O$21,Q6<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q6>'2. Assumptions'!$O$22,Q6<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q6>'2. Assumptions'!$O$23, Q6<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q6>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q6/1000","v":0},{"$f":"IF(SUM(AD6:AE6)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P6='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q6,P6='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q6),0)","v":0},{"$f":"IF(P6='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q6,0)","v":0},{"$f":"IF(P6='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q6,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD6:AE6)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.60726665604119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A6) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A6)","v":443.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A6) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A6)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A6)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A6)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.306684569841664},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.708696163125325,533.55000000000007,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.180857587782697,{"$f":"O6*'2. Assumptions'!$D$35","v":0.17752756666666666},{"$f":"U6*'2. Assumptions'!$D$40*BB6*'2. Assumptions'!$D$38","v":9.3428124752385142E-2},0.11676327171750001,84742.393699194145,7391.6633187899715,63304.69513284578,55.414962562383813]
[2,787260,2019,"Darebin City Council","1017 High Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},955.69,{"$f":"I7&4","v":"Multi Unit4"},"Roof",109.65,"Above Ground RW Tank",2000,133.80000000000001,81.900000000000006,null,1.1694975541186392,0.27497272982850718,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A7) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A7)","v":1.1694975541186392},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A7) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A7)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A7)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A7)","v":0},443.58000000000004,133.38750000000002,0.55828772928460069,{"$f":"(IF(P7=$P$2,_xlfn.IFS(AND(Q7>'2. Assumptions'!$O$14,Q7<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q7>'2. Assumptions'!$O$15,Q7<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q7>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q7/1000","v":2186.5415413508317},{"$f":"(IF(P7='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q7>'2. Assumptions'!$O$21,Q7<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q7>'2. Assumptions'!$O$22,Q7<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q7>'2. Assumptions'!$O$23, Q7<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q7>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q7/1000","v":0},{"$f":"IF(SUM(AD7:AE7)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P7='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q7,P7='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q7),0)","v":0},{"$f":"IF(P7='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q7,0)","v":0},{"$f":"IF(P7='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q7,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD7:AE7)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.60726665604119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A7) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A7)","v":443.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A7) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A7)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A7)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A7)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.306684569841664},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},90.239846251622126,533.55000000000007,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.180857587782697,{"$f":"O7*'2. Assumptions'!$D$35","v":0.1823845},{"$f":"U7*'2. Assumptions'!$D$40*BB7*'2. Assumptions'!$D$38","v":9.5984201996617932E-2},0.11676327171750001,84742.393699194145,7391.6633187899715,63304.69513284578,55.414962562383813]
[2,787260,2019,"Darebin City Council","1017 High Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},955.69,"Shared Driveway","Driveway",89.97,"None",0,0,0,null,1.1694975541186392,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A8) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A8)","v":1.1694975541186392},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A8) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A8)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A8)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A8)","v":0},443.58000000000004,133.38750000000002,0.55828772928460069,{"$f":"(IF(P8=$P$2,_xlfn.IFS(AND(Q8>'2. Assumptions'!$O$14,Q8<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q8>'2. Assumptions'!$O$15,Q8<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q8>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q8/1000","v":0},{"$f":"(IF(P8='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q8>'2. Assumptions'!$O$21,Q8<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q8>'2. Assumptions'!$O$22,Q8<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q8>'2. Assumptions'!$O$23, Q8<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q8>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q8/1000","v":0},{"$f":"IF(SUM(AD8:AE8)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P8='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q8,P8='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q8),0)","v":0},{"$f":"IF(P8='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q8,0)","v":0},{"$f":"IF(P8='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q8,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD8:AE8)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A8) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A8)","v":443.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A8) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A8)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A8)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A8)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,533.55000000000007,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.180857587782697,{"$f":"O8*'2. Assumptions'!$D$35","v":0.14965009999999998},{"$f":"U8*'2. Assumptions'!$D$40*BB8*'2. Assumptions'!$D$38","v":7.8756941665624386E-2},0.11676327171750001,84742.393699194145,0,63304.69513284578,55.414962562383813]
[3,825230,2019,"Darebin City Council","102 Winter Crescent, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},714,{"$f":"I9&1","v":"Multi Unit1"},"Roof",128,"Above Ground RW Tank",2500,125.6,87.7,null,1.0108456375838926,0.35965995525727068,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A9) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A9)","v":0.80726621923937358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A9) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A9)","v":0.20357941834451904},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A9)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A9)","v":0},261,149,0.62605042016806722,{"$f":"(IF(P9=$P$2,_xlfn.IFS(AND(Q9>'2. Assumptions'!$O$14,Q9<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q9>'2. Assumptions'!$O$15,Q9<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q9>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q9/1000","v":2186.5415413508322},{"$f":"(IF(P9='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q9>'2. Assumptions'!$O$21,Q9<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q9>'2. Assumptions'!$O$22,Q9<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q9>'2. Assumptions'!$O$23, Q9<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q9>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q9/1000","v":0},{"$f":"IF(SUM(AD9:AE9)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P9='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q9,P9='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q9),0)","v":0},{"$f":"IF(P9='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q9,0)","v":0},{"$f":"IF(P9='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q9,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD9:AE9)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":130.36724277976649},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A9) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A9)","v":261},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A9) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A9)","v":70},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A9)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A9)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.322249498652724},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.219586868346568,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},81.2675570489519,{"$f":"O9*'2. Assumptions'!$D$35","v":0.21290666666666666},{"$f":"U9*'2. Assumptions'!$D$40*BB9*'2. Assumptions'!$D$38","v":9.684709884563758E-2},0.11273607599999998,107408.97173229478,7391.6633187899715,70054.920351581954,53.00481090556972]
[3,825230,2019,"Darebin City Council","102 Winter Crescent, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},714,{"$f":"I10&2","v":"Multi Unit2"},"Roof",69,"Above Ground RW Tank",2500,136,93.5,null,1.0108456375838926,0.20993288590604028,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A10) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A10)","v":0.80726621923937358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A10) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A10)","v":0.20357941834451904},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A10)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A10)","v":0},261,149,0.62605042016806722,{"$f":"(IF(P10=$P$2,_xlfn.IFS(AND(Q10>'2. Assumptions'!$O$14,Q10<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q10>'2. Assumptions'!$O$15,Q10<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q10>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q10/1000","v":2186.5415413508322},{"$f":"(IF(P10='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q10>'2. Assumptions'!$O$21,Q10<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q10>'2. Assumptions'!$O$22,Q10<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q10>'2. Assumptions'!$O$23, Q10<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q10>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q10/1000","v":0},{"$f":"IF(SUM(AD10:AE10)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P10='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q10,P10='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q10),0)","v":0},{"$f":"IF(P10='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q10,0)","v":0},{"$f":"IF(P10='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q10,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD10:AE10)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":130.36724277976649},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A10) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A10)","v":261},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A10) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A10)","v":70},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A10)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A10)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.322249498652724},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.52329158186029,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},81.2675570489519,{"$f":"O10*'2. Assumptions'!$D$35","v":0.11477},{"$f":"U10*'2. Assumptions'!$D$40*BB10*'2. Assumptions'!$D$38","v":5.2206639221476503E-2},0.11273607599999998,107408.97173229478,7391.6633187899715,70054.920351581954,53.00481090556972]
[3,825230,2019,"Darebin City Council","102 Winter Crescent, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},714,{"$f":"I11&3","v":"Multi Unit3"},"Roof",64,"Above Ground RW Tank",2500,166,82,null,1.0108456375838926,0.23767337807606265,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A11) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A11)","v":0.80726621923937358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A11) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A11)","v":0.20357941834451904},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A11)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A11)","v":0},261,149,0.62605042016806722,{"$f":"(IF(P11=$P$2,_xlfn.IFS(AND(Q11>'2. Assumptions'!$O$14,Q11<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q11>'2. Assumptions'!$O$15,Q11<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q11>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q11/1000","v":2186.5415413508322},{"$f":"(IF(P11='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q11>'2. Assumptions'!$O$21,Q11<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q11>'2. Assumptions'!$O$22,Q11<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q11>'2. Assumptions'!$O$23, Q11<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q11>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q11/1000","v":0},{"$f":"IF(SUM(AD11:AE11)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P11='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q11,P11='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q11),0)","v":0},{"$f":"IF(P11='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q11,0)","v":0},{"$f":"IF(P11='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q11,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD11:AE11)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":130.36724277976649},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A11) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A11)","v":261},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A11) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A11)","v":70},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A11)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A11)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.322249498652724},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.43917373669314,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},81.2675570489519,{"$f":"O11*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U11*'2. Assumptions'!$D$40*BB11*'2. Assumptions'!$D$38","v":4.842354942281879E-2},0.11273607599999998,107408.97173229478,7391.6633187899715,70054.920351581954,53.00481090556972]
[3,825230,2019,"Darebin City Council","102 Winter Crescent, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},714,"Remaining Impervious","Untreated",116,"None",0,0,0,"Includes remaining driveway, untreated roof areas & impermeable porch areas",1.0108456375838926,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A12) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A12)","v":0.80726621923937358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A12) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A12)","v":0.20357941834451904},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A12)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A12)","v":0},261,149,0.62605042016806722,{"$f":"(IF(P12=$P$2,_xlfn.IFS(AND(Q12>'2. Assumptions'!$O$14,Q12<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q12>'2. Assumptions'!$O$15,Q12<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q12>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q12/1000","v":0},{"$f":"(IF(P12='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q12>'2. Assumptions'!$O$21,Q12<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q12>'2. Assumptions'!$O$22,Q12<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q12>'2. Assumptions'!$O$23, Q12<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q12>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q12/1000","v":0},{"$f":"IF(SUM(AD12:AE12)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P12='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q12,P12='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q12),0)","v":0},{"$f":"IF(P12='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q12,0)","v":0},{"$f":"IF(P12='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q12,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD12:AE12)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A12) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A12)","v":261},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A12) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A12)","v":70},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A12)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A12)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.2675570489519,{"$f":"O12*'2. Assumptions'!$D$35","v":0.19294666666666666},{"$f":"U12*'2. Assumptions'!$D$40*BB12*'2. Assumptions'!$D$38","v":8.776768332885905E-2},0.11273607599999998,107408.97173229478,0,70054.920351581954,53.00481090556972]
[3,825230,2019,"Darebin City Council","102 Winter Crescent, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},714,"Shared Driveway","Driveway",70,"Raingarden 100mm",2,130,0,"Part of the driveway",1.0108456375838926,0.20357941834451904,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A13) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A13)","v":0.80726621923937358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A13) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A13)","v":0.20357941834451904},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A13)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A13)","v":0},261,149,0.62605042016806722,{"$f":"(IF(P13=$P$2,_xlfn.IFS(AND(Q13>'2. Assumptions'!$O$14,Q13<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q13>'2. Assumptions'!$O$15,Q13<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q13>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q13/1000","v":0},{"$f":"(IF(P13='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q13>'2. Assumptions'!$O$21,Q13<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q13>'2. Assumptions'!$O$22,Q13<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q13>'2. Assumptions'!$O$23, Q13<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q13>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q13/1000","v":0},{"$f":"IF(SUM(AD13:AE13)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P13='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q13,P13='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q13),0)","v":1518.1605184197492},{"$f":"IF(P13='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q13,0)","v":0},{"$f":"IF(P13='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q13,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD13:AE13)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":233.53424830945934},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A13) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A13)","v":261},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A13) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A13)","v":70},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A13)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A13)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":67.918237763377448},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.918237763377448,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},81.2675570489519,{"$f":"O13*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U13*'2. Assumptions'!$D$40*BB13*'2. Assumptions'!$D$38","v":5.2963257181208048E-2},0.11273607599999998,107408.97173229478,1518.1605184197492,70054.920351581954,53.00481090556972]
[4,804764,2019,"Darebin City Council","104 Collins Street, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},739.7,{"$f":"I14&1","v":"Multi Unit1"},"Roof",143.94999999999999,"Above Ground RW Tank",2500,113.8,89.3,null,1.015844127906977,0.38096534883720934,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A14) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A14)","v":0.76193069767441868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A14) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A14)","v":0.25391343023255819},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A14)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A14)","v":0},371.99999999999994,214.99999999999997,0.58131675003379735,{"$f":"(IF(P14=$P$2,_xlfn.IFS(AND(Q14>'2. Assumptions'!$O$14,Q14<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q14>'2. Assumptions'!$O$15,Q14<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q14>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q14/1000","v":2186.5415413508322},{"$f":"(IF(P14='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q14>'2. Assumptions'!$O$21,Q14<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q14>'2. Assumptions'!$O$22,Q14<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q14>'2. Assumptions'!$O$23, Q14<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q14>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q14/1000","v":0},{"$f":"IF(SUM(AD14:AE14)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P14='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q14,P14='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q14),0)","v":0},{"$f":"IF(P14='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q14,0)","v":0},{"$f":"IF(P14='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q14,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD14:AE14)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.12420409454913},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A14) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A14)","v":287.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A14) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A14)","v":84.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A14)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A14)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.554731223162072},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.109462446324144,429.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},60.005792748216628,{"$f":"O14*'2. Assumptions'!$D$35","v":0.23943683333333332},{"$f":"U14*'2. Assumptions'!$D$40*BB14*'2. Assumptions'!$D$38","v":0.10945372551583869},0.16347725589375003,78917.677999510663,7391.6633187899715,49858.57839023992,37.910435246510922]
[4,804764,2019,"Darebin City Council","104 Collins Street, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},739.7,{"$f":"I15&2","v":"Multi Unit2"},"Roof",143.94999999999999,"Above Ground RW Tank",2500,113.8,89.3,null,1.015844127906977,0.38096534883720934,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A15) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A15)","v":0.76193069767441868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A15) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A15)","v":0.25391343023255819},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A15)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A15)","v":0},371.99999999999994,214.99999999999997,0.58131675003379735,{"$f":"(IF(P15=$P$2,_xlfn.IFS(AND(Q15>'2. Assumptions'!$O$14,Q15<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q15>'2. Assumptions'!$O$15,Q15<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q15>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q15/1000","v":2186.5415413508322},{"$f":"(IF(P15='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q15>'2. Assumptions'!$O$21,Q15<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q15>'2. Assumptions'!$O$22,Q15<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q15>'2. Assumptions'!$O$23, Q15<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q15>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q15/1000","v":0},{"$f":"IF(SUM(AD15:AE15)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P15='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q15,P15='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q15),0)","v":0},{"$f":"IF(P15='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q15,0)","v":0},{"$f":"IF(P15='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q15,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD15:AE15)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.12420409454913},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A15) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A15)","v":287.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A15) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A15)","v":84.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A15)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A15)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.554731223162072},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.109462446324144,429.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},60.005792748216628,{"$f":"O15*'2. Assumptions'!$D$35","v":0.23943683333333332},{"$f":"U15*'2. Assumptions'!$D$40*BB15*'2. Assumptions'!$D$38","v":0.10945372551583869},0.16347725589375003,78917.677999510663,7391.6633187899715,49858.57839023992,37.910435246510922]
[4,804764,2019,"Darebin City Council","104 Collins Street, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},739.7,{"$f":"I16&1","v":"Multi Unit1"},"Roof",42.15,"Raingarden 100mm",1,129.80000000000001,0,null,1.015844127906977,0.12723418604651163,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A16) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A16)","v":0.76193069767441868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A16) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A16)","v":0.25391343023255819},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A16)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A16)","v":0},371.99999999999994,214.99999999999997,0.58131675003379735,{"$f":"(IF(P16=$P$2,_xlfn.IFS(AND(Q16>'2. Assumptions'!$O$14,Q16<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q16>'2. Assumptions'!$O$15,Q16<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q16>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q16/1000","v":0},{"$f":"(IF(P16='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q16>'2. Assumptions'!$O$21,Q16<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q16>'2. Assumptions'!$O$22,Q16<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q16>'2. Assumptions'!$O$23, Q16<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q16>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q16/1000","v":0},{"$f":"IF(SUM(AD16:AE16)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P16='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q16,P16='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q16),0)","v":759.08025920987461},{"$f":"IF(P16='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q16,0)","v":0},{"$f":"IF(P16='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q16,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD16:AE16)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":93.620031029512703},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A16) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A16)","v":287.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A16) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A16)","v":84.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A16)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A16)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.265616191655301},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},56.397113208023981,429.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},60.005792748216628,{"$f":"O16*'2. Assumptions'!$D$35","v":7.0109499999999991E-2},{"$f":"U16*'2. Assumptions'!$D$40*BB16*'2. Assumptions'!$D$38","v":3.2049145748472389E-2},0.16347725589375003,78917.677999510663,759.08025920987461,49858.57839023992,37.910435246510922]
[4,804764,2019,"Darebin City Council","104 Collins Street, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},739.7,{"$f":"I17&2","v":"Multi Unit2"},"Roof",41.95,"Raingarden 100mm",1,129.85,0,null,1.015844127906977,0.12667924418604654,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A17) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A17)","v":0.76193069767441868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A17) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A17)","v":0.25391343023255819},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A17)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A17)","v":0},371.99999999999994,214.99999999999997,0.58131675003379735,{"$f":"(IF(P17=$P$2,_xlfn.IFS(AND(Q17>'2. Assumptions'!$O$14,Q17<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q17>'2. Assumptions'!$O$15,Q17<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q17>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q17/1000","v":0},{"$f":"(IF(P17='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q17>'2. Assumptions'!$O$21,Q17<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q17>'2. Assumptions'!$O$22,Q17<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q17>'2. Assumptions'!$O$23, Q17<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q17>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q17/1000","v":0},{"$f":"IF(SUM(AD17:AE17)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P17='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q17,P17='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q17),0)","v":759.08025920987461},{"$f":"IF(P17='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q17,0)","v":0},{"$f":"IF(P17='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q17,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD17:AE17)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":93.620031029512703},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A17) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A17)","v":287.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A17) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A17)","v":84.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A17)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A17)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.265616191655301},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},56.66599098255567,429.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},60.005792748216628,{"$f":"O17*'2. Assumptions'!$D$35","v":6.977683333333333E-2},{"$f":"U17*'2. Assumptions'!$D$40*BB17*'2. Assumptions'!$D$38","v":3.1897073882524718E-2},0.16347725589375003,78917.677999510663,759.08025920987461,49858.57839023992,37.910435246510922]
[4,804764,2019,"Darebin City Council","104 Collins Street, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},739.7,"Remaining Impervious","Untreated",58,"None",0,0,0,null,1.015844127906977,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A18) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A18)","v":0.76193069767441868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A18) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A18)","v":0.25391343023255819},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A18)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A18)","v":0},371.99999999999994,214.99999999999997,0.58131675003379735,{"$f":"(IF(P18=$P$2,_xlfn.IFS(AND(Q18>'2. Assumptions'!$O$14,Q18<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q18>'2. Assumptions'!$O$15,Q18<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q18>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q18/1000","v":0},{"$f":"(IF(P18='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q18>'2. Assumptions'!$O$21,Q18<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q18>'2. Assumptions'!$O$22,Q18<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q18>'2. Assumptions'!$O$23, Q18<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q18>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q18/1000","v":0},{"$f":"IF(SUM(AD18:AE18)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P18='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q18,P18='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q18),0)","v":0},{"$f":"IF(P18='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q18,0)","v":0},{"$f":"IF(P18='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q18,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD18:AE18)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A18) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A18)","v":287.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A18) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A18)","v":84.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A18)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A18)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,429.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.005792748216628,{"$f":"O18*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U18*'2. Assumptions'!$D$40*BB18*'2. Assumptions'!$D$38","v":4.4100841124825589E-2},0.16347725589375003,78917.677999510663,0,49858.57839023992,37.910435246510922]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,{"$f":"I19&1","v":"Multi Unit1"},"Roof",108,"Above Ground RW Tank",2500,154,85.6,"TH abbreviation. Town House?",0.99733256351039268,0.38411085450346422,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A19) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A19)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A19) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A19)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A19)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A19)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P19=$P$2,_xlfn.IFS(AND(Q19>'2. Assumptions'!$O$14,Q19<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q19>'2. Assumptions'!$O$15,Q19<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q19>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q19/1000","v":2186.5415413508322},{"$f":"(IF(P19='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q19>'2. Assumptions'!$O$21,Q19<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q19>'2. Assumptions'!$O$22,Q19<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q19>'2. Assumptions'!$O$23, Q19<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q19>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q19/1000","v":0},{"$f":"IF(SUM(AD19:AE19)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P19='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q19,P19='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q19),0)","v":0},{"$f":"IF(P19='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q19,0)","v":0},{"$f":"IF(P19='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q19,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD19:AE19)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.76786412508129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A19) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A19)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A19) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A19)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A19)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A19)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.633618220650042},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.445436288410747,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},79.696814924629109,{"$f":"O19*'2. Assumptions'!$D$35","v":0.17963999999999999},{"$f":"U19*'2. Assumptions'!$D$40*BB19*'2. Assumptions'!$D$38","v":8.0622369769053126E-2},0.1077453275,106760.14655133391,7391.6633187899715,72125.665480899013,53.842056224445095]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,{"$f":"I20&2","v":"Multi Unit2"},"Roof",64,"Above Ground RW Tank",2000,166,82,null,0.99733256351039268,0.24535796766743648,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A20) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A20)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A20) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A20)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A20)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A20)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P20=$P$2,_xlfn.IFS(AND(Q20>'2. Assumptions'!$O$14,Q20<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q20>'2. Assumptions'!$O$15,Q20<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q20>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q20/1000","v":2186.5415413508317},{"$f":"(IF(P20='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q20>'2. Assumptions'!$O$21,Q20<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q20>'2. Assumptions'!$O$22,Q20<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q20>'2. Assumptions'!$O$23, Q20<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q20>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q20/1000","v":0},{"$f":"IF(SUM(AD20:AE20)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P20='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q20,P20='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q20),0)","v":0},{"$f":"IF(P20='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q20,0)","v":0},{"$f":"IF(P20='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q20,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD20:AE20)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.90511257238454},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A20) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A20)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A20) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A20)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A20)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A20)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.203857689151995},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},154.60623658578697,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},79.696814924629109,{"$f":"O20*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U20*'2. Assumptions'!$D$40*BB20*'2. Assumptions'!$D$38","v":4.7776219122401847E-2},0.1077453275,106760.14655133391,7391.6633187899715,72125.665480899013,53.842056224445095]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,{"$f":"I21&3","v":"Multi Unit3"},"Roof",87,"Above Ground RW Tank",2500,143.1,89.2,null,0.99733256351039268,0.28752193995381059,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A21) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A21)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A21) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A21)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A21)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A21)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P21=$P$2,_xlfn.IFS(AND(Q21>'2. Assumptions'!$O$14,Q21<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q21>'2. Assumptions'!$O$15,Q21<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q21>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q21/1000","v":2186.5415413508322},{"$f":"(IF(P21='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q21>'2. Assumptions'!$O$21,Q21<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q21>'2. Assumptions'!$O$22,Q21<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q21>'2. Assumptions'!$O$23, Q21<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q21>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q21/1000","v":0},{"$f":"IF(SUM(AD21:AE21)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P21='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q21,P21='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q21),0)","v":0},{"$f":"IF(P21='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q21,0)","v":0},{"$f":"IF(P21='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q21,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD21:AE21)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.76786412508129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A21) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A21)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A21) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A21)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A21)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A21)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.633618220650042},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},120.96674849595817,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},79.696814924629109,{"$f":"O21*'2. Assumptions'!$D$35","v":0.14471000000000001},{"$f":"U21*'2. Assumptions'!$D$40*BB21*'2. Assumptions'!$D$38","v":6.4945797869515015E-2},0.1077453275,106760.14655133391,7391.6633187899715,72125.665480899013,53.842056224445095]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,{"$f":"I22&1","v":"Multi Unit1"},"Driveway",21,"None",0,0,0,null,0.99733256351039268,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A22) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A22)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A22) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A22)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A22)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A22)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P22=$P$2,_xlfn.IFS(AND(Q22>'2. Assumptions'!$O$14,Q22<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q22>'2. Assumptions'!$O$15,Q22<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q22>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q22/1000","v":0},{"$f":"(IF(P22='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q22>'2. Assumptions'!$O$21,Q22<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q22>'2. Assumptions'!$O$22,Q22<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q22>'2. Assumptions'!$O$23, Q22<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q22>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q22/1000","v":0},{"$f":"IF(SUM(AD22:AE22)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P22='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q22,P22='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q22),0)","v":0},{"$f":"IF(P22='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q22,0)","v":0},{"$f":"IF(P22='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q22,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD22:AE22)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A22) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A22)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A22) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A22)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A22)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A22)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},79.696814924629109,{"$f":"O22*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U22*'2. Assumptions'!$D$40*BB22*'2. Assumptions'!$D$38","v":1.5676571899538107E-2},0.1077453275,106760.14655133391,0,72125.665480899013,53.842056224445095]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,"Shared Driveway","Driveway",127,"None",0,0,0,"Shared",0.99733256351039268,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A23) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A23)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A23) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A23)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A23)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A23)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P23=$P$2,_xlfn.IFS(AND(Q23>'2. Assumptions'!$O$14,Q23<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q23>'2. Assumptions'!$O$15,Q23<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q23>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q23/1000","v":0},{"$f":"(IF(P23='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q23>'2. Assumptions'!$O$21,Q23<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q23>'2. Assumptions'!$O$22,Q23<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q23>'2. Assumptions'!$O$23, Q23<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q23>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q23/1000","v":0},{"$f":"IF(SUM(AD23:AE23)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P23='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q23,P23='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q23),0)","v":0},{"$f":"IF(P23='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q23,0)","v":0},{"$f":"IF(P23='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q23,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD23:AE23)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A23) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A23)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A23) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A23)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A23)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A23)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},79.696814924629109,{"$f":"O23*'2. Assumptions'!$D$35","v":0.21124333333333334},{"$f":"U23*'2. Assumptions'!$D$40*BB23*'2. Assumptions'!$D$38","v":9.480593482101618E-2},0.1077453275,106760.14655133391,0,72125.665480899013,53.842056224445095]
[5,684997,2019,"Darebin City Council","11 Chenies Street, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},969,{"$f":"I24&2","v":"Multi Unit2"},"Roof",26,"Raingarden 100mm",1.5,133.80000000000001,0,null,0.99733256351039268,8.0341801385681311E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A24) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A24)","v":0.91699076212471131},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A24) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A24)","v":8.0341801385681311E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A24)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A24)","v":0},285,144.33333333333334,0.44685242518059853,{"$f":"(IF(P24=$P$2,_xlfn.IFS(AND(Q24>'2. Assumptions'!$O$14,Q24<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q24>'2. Assumptions'!$O$15,Q24<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q24>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q24/1000","v":0},{"$f":"(IF(P24='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q24>'2. Assumptions'!$O$21,Q24<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q24>'2. Assumptions'!$O$22,Q24<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q24>'2. Assumptions'!$O$23, Q24<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q24>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q24/1000","v":0},{"$f":"IF(SUM(AD24:AE24)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P24='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q24,P24='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q24),0)","v":1138.620388814812},{"$f":"IF(P24='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q24,0)","v":0},{"$f":"IF(P24='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q24,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2427.0870937625041},{"$f":"IF(SUM(AD24:AE24)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":443.81721856846548},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A24) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A24)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A24) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A24)","v":26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A24)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A24)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":137.14259548374292},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},137.14259548374292,433,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3565.7074825773161},79.696814924629109,{"$f":"O24*'2. Assumptions'!$D$35","v":4.3246666666666662E-2},{"$f":"U24*'2. Assumptions'!$D$40*BB24*'2. Assumptions'!$D$38","v":1.940908901847575E-2},0.1077453275,106760.14655133391,1138.620388814812,72125.665480899013,53.842056224445095]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I25&1","v":"Multi Unit1"},"Roof",70,"Above Ground RW Tank",5000,168,82.8,null,0.99771126760563378,0.41408450704225352,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A25) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A25)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A25) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A25)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A25)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A25)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P25=$P$2,_xlfn.IFS(AND(Q25>'2. Assumptions'!$O$14,Q25<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q25>'2. Assumptions'!$O$15,Q25<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q25>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q25/1000","v":4373.0830827016644},{"$f":"(IF(P25='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q25>'2. Assumptions'!$O$21,Q25<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q25>'2. Assumptions'!$O$22,Q25<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q25>'2. Assumptions'!$O$23, Q25<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q25>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q25/1000","v":0},{"$f":"IF(SUM(AD25:AE25)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P25='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q25,P25='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q25),0)","v":0},{"$f":"IF(P25='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q25,0)","v":0},{"$f":"IF(P25='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q25,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD25:AE25)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":168.17322905571251},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A25) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A25)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A25) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A25)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A25)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A25)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":99.482755216055281},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},198.96551043211056,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},114.82200036595741,{"$f":"O25*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U25*'2. Assumptions'!$D$40*BB25*'2. Assumptions'!$D$38","v":5.2275081866197184E-2},0.10604373750000001,153754.70948452709,9578.2048601408042,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I26&1","v":"Multi Unit1"},"Roof",18,"Raingarden 100mm",1,133.75,0,null,0.99771126760563378,8.4771126760563378E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A26) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A26)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A26) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A26)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A26)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A26)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P26=$P$2,_xlfn.IFS(AND(Q26>'2. Assumptions'!$O$14,Q26<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q26>'2. Assumptions'!$O$15,Q26<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q26>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q26/1000","v":0},{"$f":"(IF(P26='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q26>'2. Assumptions'!$O$21,Q26<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q26>'2. Assumptions'!$O$22,Q26<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q26>'2. Assumptions'!$O$23, Q26<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q26>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q26/1000","v":0},{"$f":"IF(SUM(AD26:AE26)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P26='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q26,P26='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q26),0)","v":759.08025920987461},{"$f":"IF(P26='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q26,0)","v":0},{"$f":"IF(P26='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q26,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD26:AE26)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":140.20919696115718},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A26) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A26)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A26) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A26)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A26)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A26)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":66.031620047728069},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},132.06324009545614,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},114.82200036595741,{"$f":"O26*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U26*'2. Assumptions'!$D$40*BB26*'2. Assumptions'!$D$38","v":1.3442163908450704E-2},0.10604373750000001,153754.70948452709,759.08025920987461,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I27&1","v":"Multi Unit1"},"Roof",36,"None",0,0,0,null,0.99771126760563378,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A27) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A27)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A27) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A27)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A27)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A27)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P27=$P$2,_xlfn.IFS(AND(Q27>'2. Assumptions'!$O$14,Q27<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q27>'2. Assumptions'!$O$15,Q27<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q27>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q27/1000","v":0},{"$f":"(IF(P27='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q27>'2. Assumptions'!$O$21,Q27<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q27>'2. Assumptions'!$O$22,Q27<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q27>'2. Assumptions'!$O$23, Q27<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q27>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q27/1000","v":0},{"$f":"IF(SUM(AD27:AE27)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P27='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q27,P27='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q27),0)","v":0},{"$f":"IF(P27='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q27,0)","v":0},{"$f":"IF(P27='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q27,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD27:AE27)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A27) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A27)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A27) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A27)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A27)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A27)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},114.82200036595741,{"$f":"O27*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U27*'2. Assumptions'!$D$40*BB27*'2. Assumptions'!$D$38","v":2.6884327816901407E-2},0.10604373750000001,153754.70948452709,0,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I28&2","v":"Multi Unit2"},"Roof",70,"Above Ground RW Tank",5000,168,82.8,null,0.99771126760563378,0.41408450704225352,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A28) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A28)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A28) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A28)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A28)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A28)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P28=$P$2,_xlfn.IFS(AND(Q28>'2. Assumptions'!$O$14,Q28<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q28>'2. Assumptions'!$O$15,Q28<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q28>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q28/1000","v":4373.0830827016644},{"$f":"(IF(P28='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q28>'2. Assumptions'!$O$21,Q28<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q28>'2. Assumptions'!$O$22,Q28<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q28>'2. Assumptions'!$O$23, Q28<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q28>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q28/1000","v":0},{"$f":"IF(SUM(AD28:AE28)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P28='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q28,P28='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q28),0)","v":0},{"$f":"IF(P28='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q28,0)","v":0},{"$f":"IF(P28='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q28,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD28:AE28)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":168.17322905571251},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A28) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A28)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A28) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A28)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A28)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A28)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":99.482755216055281},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},198.96551043211056,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},114.82200036595741,{"$f":"O28*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U28*'2. Assumptions'!$D$40*BB28*'2. Assumptions'!$D$38","v":5.2275081866197184E-2},0.10604373750000001,153754.70948452709,9578.2048601408042,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I29&2","v":"Multi Unit2"},"Roof",18,"Raingarden 100mm",1,133.75,0,null,0.99771126760563378,8.4771126760563378E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A29) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A29)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A29) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A29)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A29)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A29)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P29=$P$2,_xlfn.IFS(AND(Q29>'2. Assumptions'!$O$14,Q29<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q29>'2. Assumptions'!$O$15,Q29<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q29>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q29/1000","v":0},{"$f":"(IF(P29='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q29>'2. Assumptions'!$O$21,Q29<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q29>'2. Assumptions'!$O$22,Q29<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q29>'2. Assumptions'!$O$23, Q29<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q29>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q29/1000","v":0},{"$f":"IF(SUM(AD29:AE29)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P29='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q29,P29='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q29),0)","v":759.08025920987461},{"$f":"IF(P29='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q29,0)","v":0},{"$f":"IF(P29='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q29,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD29:AE29)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":140.20919696115718},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A29) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A29)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A29) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A29)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A29)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A29)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":66.031620047728069},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},132.06324009545614,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},114.82200036595741,{"$f":"O29*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U29*'2. Assumptions'!$D$40*BB29*'2. Assumptions'!$D$38","v":1.3442163908450704E-2},0.10604373750000001,153754.70948452709,759.08025920987461,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,{"$f":"I30&2","v":"Multi Unit2"},"Roof",36,"None",0,0,0,null,0.99771126760563378,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A30) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A30)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A30) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A30)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A30)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A30)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P30=$P$2,_xlfn.IFS(AND(Q30>'2. Assumptions'!$O$14,Q30<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q30>'2. Assumptions'!$O$15,Q30<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q30>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q30/1000","v":0},{"$f":"(IF(P30='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q30>'2. Assumptions'!$O$21,Q30<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q30>'2. Assumptions'!$O$22,Q30<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q30>'2. Assumptions'!$O$23, Q30<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q30>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q30/1000","v":0},{"$f":"IF(SUM(AD30:AE30)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P30='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q30,P30='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q30),0)","v":0},{"$f":"IF(P30='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q30,0)","v":0},{"$f":"IF(P30='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q30,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD30:AE30)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A30) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A30)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A30) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A30)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A30)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A30)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},114.82200036595741,{"$f":"O30*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U30*'2. Assumptions'!$D$40*BB30*'2. Assumptions'!$D$38","v":2.6884327816901407E-2},0.10604373750000001,153754.70948452709,0,97481.335183519695,72.797782530638571]
[6,817394,2019,"Darebin City Council","11 Townhall Avenue, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},420,"Shared Driveway","Driveway",36,"None",0,0,0,"and Pathway",0.99771126760563378,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A31) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A31)","v":0.82816901408450705},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A31) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A31)","v":0.16954225352112676},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A31)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A31)","v":0},248,142,0.67619047619047623,{"$f":"(IF(P31=$P$2,_xlfn.IFS(AND(Q31>'2. Assumptions'!$O$14,Q31<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q31>'2. Assumptions'!$O$15,Q31<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q31>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q31/1000","v":0},{"$f":"(IF(P31='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q31>'2. Assumptions'!$O$21,Q31<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q31>'2. Assumptions'!$O$22,Q31<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q31>'2. Assumptions'!$O$23, Q31<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q31>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q31/1000","v":0},{"$f":"IF(SUM(AD31:AE31)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P31='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q31,P31='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q31),0)","v":0},{"$f":"IF(P31='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q31,0)","v":0},{"$f":"IF(P31='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q31,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD31:AE31)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A31) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A31)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A31) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A31)","v":36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A31)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A31)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,284,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},114.82200036595741,{"$f":"O31*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U31*'2. Assumptions'!$D$40*BB31*'2. Assumptions'!$D$38","v":2.6884327816901407E-2},0.10604373750000001,153754.70948452709,0,97481.335183519695,72.797782530638571]
[7,785921,2019,"Darebin City Council","12-14 Young St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},933.4,{"$f":"I32&1","v":"Multi Unit1"},"Roof",106.9,"Above Ground RW Tank",2000,154,81.900000000000006,null,1.0359032148900169,0.27855499153976315,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A32) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A32)","v":1.0359032148900169},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A32) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A32)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A32)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A32)","v":0},591,147.75,0.63316905935290335,{"$f":"(IF(P32=$P$2,_xlfn.IFS(AND(Q32>'2. Assumptions'!$O$14,Q32<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q32>'2. Assumptions'!$O$15,Q32<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q32>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q32/1000","v":2186.5415413508317},{"$f":"(IF(P32='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q32>'2. Assumptions'!$O$21,Q32<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q32>'2. Assumptions'!$O$22,Q32<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q32>'2. Assumptions'!$O$23, Q32<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q32>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q32/1000","v":0},{"$f":"IF(SUM(AD32:AE32)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P32='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q32,P32='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q32),0)","v":0},{"$f":"IF(P32='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q32,0)","v":0},{"$f":"IF(P32='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q32,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD32:AE32)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.518567750954503},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A32) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A32)","v":424.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A32) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A32)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A32)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A32)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.303813333703168},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.561264186065159,591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.969875746127684,{"$f":"O32*'2. Assumptions'!$D$35","v":0.17781033333333335},{"$f":"U32*'2. Assumptions'!$D$40*BB32*'2. Assumptions'!$D$38","v":8.2887433173299496E-2},0.11456144294999998,86371.11131542681,7391.6633187899715,64521.388073088798,50.028178130558182]
[7,785921,2019,"Darebin City Council","12-14 Young St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},933.4,{"$f":"I33&2","v":"Multi Unit2"},"Roof",105.9,"Above Ground RW Tank",2000,150.19999999999999,81.900000000000006,null,1.0359032148900169,0.26914010152284262,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A33) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A33)","v":1.0359032148900169},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A33) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A33)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A33)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A33)","v":0},591,147.75,0.63316905935290335,{"$f":"(IF(P33=$P$2,_xlfn.IFS(AND(Q33>'2. Assumptions'!$O$14,Q33<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q33>'2. Assumptions'!$O$15,Q33<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q33>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q33/1000","v":2186.5415413508317},{"$f":"(IF(P33='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q33>'2. Assumptions'!$O$21,Q33<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q33>'2. Assumptions'!$O$22,Q33<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q33>'2. Assumptions'!$O$23, Q33<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q33>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q33/1000","v":0},{"$f":"IF(SUM(AD33:AE33)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P33='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q33,P33='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q33),0)","v":0},{"$f":"IF(P33='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q33,0)","v":0},{"$f":"IF(P33='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q33,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD33:AE33)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.518567750954503},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A33) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A33)","v":424.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A33) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A33)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A33)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A33)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.303813333703168},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.435308229370776,591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.969875746127684,{"$f":"O33*'2. Assumptions'!$D$35","v":0.176147},{"$f":"U33*'2. Assumptions'!$D$40*BB33*'2. Assumptions'!$D$38","v":8.2112059616954308E-2},0.11456144294999998,86371.11131542681,7391.6633187899715,64521.388073088798,50.028178130558182]
[7,785921,2019,"Darebin City Council","12-14 Young St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},933.4,{"$f":"I34&3","v":"Multi Unit3"},"Roof",104.4,"Above Ground RW Tank",2000,137.80000000000001,80.5,null,1.0359032148900169,0.24342335025380715,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A34) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A34)","v":1.0359032148900169},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A34) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A34)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A34)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A34)","v":0},591,147.75,0.63316905935290335,{"$f":"(IF(P34=$P$2,_xlfn.IFS(AND(Q34>'2. Assumptions'!$O$14,Q34<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q34>'2. Assumptions'!$O$15,Q34<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q34>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q34/1000","v":2186.5415413508317},{"$f":"(IF(P34='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q34>'2. Assumptions'!$O$21,Q34<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q34>'2. Assumptions'!$O$22,Q34<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q34>'2. Assumptions'!$O$23, Q34<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q34>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q34/1000","v":0},{"$f":"IF(SUM(AD34:AE34)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P34='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q34,P34='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q34),0)","v":0},{"$f":"IF(P34='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q34,0)","v":0},{"$f":"IF(P34='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q34,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD34:AE34)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.518567750954503},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A34) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A34)","v":424.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A34) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A34)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A34)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A34)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.303813333703168},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.777769554505426,591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.969875746127684,{"$f":"O34*'2. Assumptions'!$D$35","v":0.173652},{"$f":"U34*'2. Assumptions'!$D$40*BB34*'2. Assumptions'!$D$38","v":8.094899928243654E-2},0.11456144294999998,86371.11131542681,7391.6633187899715,64521.388073088798,50.028178130558182]
[7,785921,2019,"Darebin City Council","12-14 Young St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},933.4,{"$f":"I35&4","v":"Multi Unit4"},"Roof",107.4,"Above Ground RW Tank",2000,134.69999999999999,81.900000000000006,null,1.0359032148900169,0.24478477157360407,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A35) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A35)","v":1.0359032148900169},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A35) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A35)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A35)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A35)","v":0},591,147.75,0.63316905935290335,{"$f":"(IF(P35=$P$2,_xlfn.IFS(AND(Q35>'2. Assumptions'!$O$14,Q35<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q35>'2. Assumptions'!$O$15,Q35<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q35>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q35/1000","v":2186.5415413508317},{"$f":"(IF(P35='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q35>'2. Assumptions'!$O$21,Q35<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q35>'2. Assumptions'!$O$22,Q35<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q35>'2. Assumptions'!$O$23, Q35<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q35>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q35/1000","v":0},{"$f":"IF(SUM(AD35:AE35)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P35='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q35,P35='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q35),0)","v":0},{"$f":"IF(P35='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q35,0)","v":0},{"$f":"IF(P35='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q35,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD35:AE35)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.518567750954503},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A35) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A35)","v":424.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A35) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A35)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A35)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A35)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.303813333703168},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.130345823932643,591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.969875746127684,{"$f":"O35*'2. Assumptions'!$D$35","v":0.178642},{"$f":"U35*'2. Assumptions'!$D$40*BB35*'2. Assumptions'!$D$38","v":8.3275119951472076E-2},0.11456144294999998,86371.11131542681,7391.6633187899715,64521.388073088798,50.028178130558182]
[7,785921,2019,"Darebin City Council","12-14 Young St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},933.4,"Garage","Roof",166.4,"None",0,0,0,null,1.0359032148900169,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A36) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A36)","v":1.0359032148900169},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A36) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A36)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A36)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A36)","v":0},591,147.75,0.63316905935290335,{"$f":"(IF(P36=$P$2,_xlfn.IFS(AND(Q36>'2. Assumptions'!$O$14,Q36<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q36>'2. Assumptions'!$O$15,Q36<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q36>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q36/1000","v":0},{"$f":"(IF(P36='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q36>'2. Assumptions'!$O$21,Q36<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q36>'2. Assumptions'!$O$22,Q36<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q36>'2. Assumptions'!$O$23, Q36<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q36>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q36/1000","v":0},{"$f":"IF(SUM(AD36:AE36)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P36='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q36,P36='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q36),0)","v":0},{"$f":"IF(P36='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q36,0)","v":0},{"$f":"IF(P36='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q36,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD36:AE36)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A36) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A36)","v":424.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A36) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A36)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A36)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A36)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.969875746127684,{"$f":"O36*'2. Assumptions'!$D$35","v":0.27677866666666667},{"$f":"U36*'2. Assumptions'!$D$40*BB36*'2. Assumptions'!$D$38","v":0.12902215977583756},0.11456144294999998,86371.11131542681,0,64521.388073088798,50.028178130558182]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I37&1","v":"Multi Unit1"},"Roof",73,"Above Ground RW Tank",2000,168.6,82,null,1.0232583518930958,0.27411581291759463,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A37) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A37)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A37) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A37)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A37)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A37)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P37=$P$2,_xlfn.IFS(AND(Q37>'2. Assumptions'!$O$14,Q37<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q37>'2. Assumptions'!$O$15,Q37<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q37>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q37/1000","v":2186.5415413508317},{"$f":"(IF(P37='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q37>'2. Assumptions'!$O$21,Q37<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q37>'2. Assumptions'!$O$22,Q37<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q37>'2. Assumptions'!$O$23, Q37<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q37>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q37/1000","v":0},{"$f":"IF(SUM(AD37:AE37)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P37='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q37,P37='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q37),0)","v":0},{"$f":"IF(P37='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q37,0)","v":0},{"$f":"IF(P37='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q37,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD37:AE37)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":164.67004256996623},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A37) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A37)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A37) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A37)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A37)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A37)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":59.968479645396158},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},135.54519371904613,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.719671493798842,{"$f":"O37*'2. Assumptions'!$D$35","v":0.12142333333333333},{"$f":"U37*'2. Assumptions'!$D$40*BB37*'2. Assumptions'!$D$38","v":5.5911347976614699E-2},0.1146310285,108001.97522644194,7391.6633187899715,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I38&2","v":"Multi Unit2"},"Roof",50,"Above Ground RW Tank",2000,154,86,null,1.0232583518930958,0.17149220489977729,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A38) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A38)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A38) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A38)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A38)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A38)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P38=$P$2,_xlfn.IFS(AND(Q38>'2. Assumptions'!$O$14,Q38<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q38>'2. Assumptions'!$O$15,Q38<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q38>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q38/1000","v":2186.5415413508317},{"$f":"(IF(P38='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q38>'2. Assumptions'!$O$21,Q38<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q38>'2. Assumptions'!$O$22,Q38<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q38>'2. Assumptions'!$O$23, Q38<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q38>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q38/1000","v":0},{"$f":"IF(SUM(AD38:AE38)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P38='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q38,P38='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q38),0)","v":0},{"$f":"IF(P38='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q38,0)","v":0},{"$f":"IF(P38='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q38,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD38:AE38)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":164.67004256996623},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A38) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A38)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A38) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A38)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A38)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A38)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":59.968479645396158},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.719671493798842,{"$f":"O38*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U38*'2. Assumptions'!$D$40*BB38*'2. Assumptions'!$D$38","v":3.8295443819599109E-2},0.1146310285,108001.97522644194,7391.6633187899715,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I39&3","v":"Multi Unit3"},"Roof",42,"Above Ground RW Tank",2000,166,82,null,1.0232583518930958,0.15527839643652563,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A39) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A39)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A39) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A39)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A39)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A39)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P39=$P$2,_xlfn.IFS(AND(Q39>'2. Assumptions'!$O$14,Q39<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q39>'2. Assumptions'!$O$15,Q39<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q39>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q39/1000","v":2186.5415413508317},{"$f":"(IF(P39='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q39>'2. Assumptions'!$O$21,Q39<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q39>'2. Assumptions'!$O$22,Q39<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q39>'2. Assumptions'!$O$23, Q39<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q39>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q39/1000","v":0},{"$f":"IF(SUM(AD39:AE39)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P39='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q39,P39='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q39),0)","v":0},{"$f":"IF(P39='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q39,0)","v":0},{"$f":"IF(P39='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q39,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD39:AE39)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":164.67004256996623},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A39) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A39)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A39) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A39)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A39)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A39)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":59.968479645396158},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},235.59045574977063,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.719671493798842,{"$f":"O39*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U39*'2. Assumptions'!$D$40*BB39*'2. Assumptions'!$D$38","v":3.216817280846325E-2},0.1146310285,108001.97522644194,7391.6633187899715,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I40&1","v":"Multi Unit1"},"Driveway",50,"Raingarden 300mm",1,130.19999999999999,0,"Some roof",1.0232583518930958,0.14498886414253898,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A40) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A40)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A40) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A40)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A40)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A40)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P40=$P$2,_xlfn.IFS(AND(Q40>'2. Assumptions'!$O$14,Q40<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q40>'2. Assumptions'!$O$15,Q40<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q40>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q40/1000","v":0},{"$f":"(IF(P40='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q40>'2. Assumptions'!$O$21,Q40<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q40>'2. Assumptions'!$O$22,Q40<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q40>'2. Assumptions'!$O$23, Q40<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q40>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q40/1000","v":0},{"$f":"IF(SUM(AD40:AE40)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P40='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q40,P40='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q40),0)","v":867.52029623985675},{"$f":"IF(P40='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q40,0)","v":0},{"$f":"IF(P40='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q40,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD40:AE40)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":58.848094232800157},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A40) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A40)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A40) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A40)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A40)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A40)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.141919715504777},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.711567174963854,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},82.719671493798842,{"$f":"O40*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U40*'2. Assumptions'!$D$40*BB40*'2. Assumptions'!$D$38","v":3.8295443819599109E-2},0.1146310285,108001.97522644194,867.52029623985675,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I41&2","v":"Multi Unit2"},"Roof",50,"Raingarden 300mm",1,130.19999999999999,0,null,1.0232583518930958,0.14498886414253898,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A41) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A41)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A41) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A41)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A41)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A41)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P41=$P$2,_xlfn.IFS(AND(Q41>'2. Assumptions'!$O$14,Q41<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q41>'2. Assumptions'!$O$15,Q41<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q41>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q41/1000","v":0},{"$f":"(IF(P41='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q41>'2. Assumptions'!$O$21,Q41<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q41>'2. Assumptions'!$O$22,Q41<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q41>'2. Assumptions'!$O$23, Q41<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q41>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q41/1000","v":0},{"$f":"IF(SUM(AD41:AE41)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P41='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q41,P41='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q41),0)","v":867.52029623985675},{"$f":"IF(P41='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q41,0)","v":0},{"$f":"IF(P41='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q41,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD41:AE41)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":58.848094232800157},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A41) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A41)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A41) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A41)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A41)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A41)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.141919715504777},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.711567174963854,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},82.719671493798842,{"$f":"O41*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U41*'2. Assumptions'!$D$40*BB41*'2. Assumptions'!$D$38","v":3.8295443819599109E-2},0.1146310285,108001.97522644194,867.52029623985675,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,{"$f":"I42&3","v":"Multi Unit3"},"Roof",45,"Raingarden 300mm",1,132.1,0,null,1.0232583518930958,0.13239420935412027,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A42) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A42)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A42) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A42)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A42)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A42)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P42=$P$2,_xlfn.IFS(AND(Q42>'2. Assumptions'!$O$14,Q42<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q42>'2. Assumptions'!$O$15,Q42<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q42>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q42/1000","v":0},{"$f":"(IF(P42='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q42>'2. Assumptions'!$O$21,Q42<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q42>'2. Assumptions'!$O$22,Q42<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q42>'2. Assumptions'!$O$23, Q42<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q42>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q42/1000","v":0},{"$f":"IF(SUM(AD42:AE42)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P42='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q42,P42='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q42),0)","v":867.52029623985675},{"$f":"IF(P42='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q42,0)","v":0},{"$f":"IF(P42='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q42,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD42:AE42)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":58.848094232800157},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A42) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A42)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A42) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A42)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A42)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A42)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.141919715504777},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.235074638848729,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},82.719671493798842,{"$f":"O42*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U42*'2. Assumptions'!$D$40*BB42*'2. Assumptions'!$D$38","v":3.4465899437639197E-2},0.1146310285,108001.97522644194,867.52029623985675,72050.157126783786,55.183854888840735]
[8,738138,2019,"Darebin City Council","124 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},752,"Shared Driveway","Driveway",139,"None",0,0,0,null,1.0232583518930958,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A43) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A43)","v":0.60088641425389755},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A43) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A43)","v":0.42237193763919822},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A43)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A43)","v":0},260,149.66666666666666,0.59707446808510634,{"$f":"(IF(P43=$P$2,_xlfn.IFS(AND(Q43>'2. Assumptions'!$O$14,Q43<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q43>'2. Assumptions'!$O$15,Q43<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q43>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q43/1000","v":0},{"$f":"(IF(P43='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q43>'2. Assumptions'!$O$21,Q43<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q43>'2. Assumptions'!$O$22,Q43<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q43>'2. Assumptions'!$O$23, Q43<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q43>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q43/1000","v":0},{"$f":"IF(SUM(AD43:AE43)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P43='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q43,P43='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q43),0)","v":0},{"$f":"IF(P43='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q43,0)","v":0},{"$f":"IF(P43='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q43,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD43:AE43)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A43) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A43)","v":165},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A43) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A43)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A43)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A43)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,449,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},82.719671493798842,{"$f":"O43*'2. Assumptions'!$D$35","v":0.23120333333333332},{"$f":"U43*'2. Assumptions'!$D$40*BB43*'2. Assumptions'!$D$38","v":0.10646133381848551},0.1146310285,108001.97522644194,0,72050.157126783786,55.183854888840735]
[9,812588,2019,"Darebin City Council","13 Josephine Gr, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,{"$f":"I44&1","v":"Multi Unit1"},"Roof",105,"Above Ground RW Tank",2000,137.6,80.5,null,1.0093375,0.32836363636363636,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A44) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A44)","v":0.65760454545454539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A44) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A44)","v":0.3517329545454545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A44)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A44)","v":0},343,220,0.67692307692307696,{"$f":"(IF(P44=$P$2,_xlfn.IFS(AND(Q44>'2. Assumptions'!$O$14,Q44<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q44>'2. Assumptions'!$O$15,Q44<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q44>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q44/1000","v":2186.5415413508317},{"$f":"(IF(P44='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q44>'2. Assumptions'!$O$21,Q44<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q44>'2. Assumptions'!$O$22,Q44<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q44>'2. Assumptions'!$O$23, Q44<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q44>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q44/1000","v":0},{"$f":"IF(SUM(AD44:AE44)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P44='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q44,P44='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q44),0)","v":0},{"$f":"IF(P44='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q44,0)","v":0},{"$f":"IF(P44='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q44,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD44:AE44)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":150.46731671617241},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A44) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A44)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A44) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A44)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A44)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A44)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.388986887570489},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.236182299908251,440,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},55.781533923675347,{"$f":"O44*'2. Assumptions'!$D$35","v":0.17465},{"$f":"U44*'2. Assumptions'!$D$40*BB44*'2. Assumptions'!$D$38","v":7.9326357468750011E-2},0.16620760612499999,73834.993171005684,7391.6633187899715,49039.534158682873,37.048834445453842]
[9,812588,2019,"Darebin City Council","13 Josephine Gr, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,{"$f":"I45&1","v":"Multi Unit1"},"Roof",68,"Raingarden 100mm",1,122.1,0,null,1.0093375,0.18869999999999998,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A45) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A45)","v":0.65760454545454539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A45) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A45)","v":0.3517329545454545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A45)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A45)","v":0},343,220,0.67692307692307696,{"$f":"(IF(P45=$P$2,_xlfn.IFS(AND(Q45>'2. Assumptions'!$O$14,Q45<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q45>'2. Assumptions'!$O$15,Q45<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q45>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q45/1000","v":0},{"$f":"(IF(P45='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q45>'2. Assumptions'!$O$21,Q45<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q45>'2. Assumptions'!$O$22,Q45<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q45>'2. Assumptions'!$O$23, Q45<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q45>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q45/1000","v":0},{"$f":"IF(SUM(AD45:AE45)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P45='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q45,P45='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q45),0)","v":759.08025920987461},{"$f":"IF(P45='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q45,0)","v":0},{"$f":"IF(P45='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q45,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD45:AE45)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":67.583611117422677},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A45) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A45)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A45) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A45)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A45)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A45)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.017106573745686},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},34.95791649585604,440,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},55.781533923675347,{"$f":"O45*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U45*'2. Assumptions'!$D$40*BB45*'2. Assumptions'!$D$38","v":5.1373260075000003E-2},0.16620760612499999,73834.993171005684,759.08025920987461,49039.534158682873,37.048834445453842]
[9,812588,2019,"Darebin City Council","13 Josephine Gr, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,{"$f":"I46&2","v":"Multi Unit2"},"Roof",113,"Above Ground RW Tank",2000,128.19999999999999,82.3,null,1.0093375,0.32924090909090908,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A46) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A46)","v":0.65760454545454539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A46) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A46)","v":0.3517329545454545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A46)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A46)","v":0},343,220,0.67692307692307696,{"$f":"(IF(P46=$P$2,_xlfn.IFS(AND(Q46>'2. Assumptions'!$O$14,Q46<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q46>'2. Assumptions'!$O$15,Q46<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q46>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q46/1000","v":2186.5415413508317},{"$f":"(IF(P46='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q46>'2. Assumptions'!$O$21,Q46<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q46>'2. Assumptions'!$O$22,Q46<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q46>'2. Assumptions'!$O$23, Q46<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q46>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q46/1000","v":0},{"$f":"IF(SUM(AD46:AE46)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P46='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q46,P46='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q46),0)","v":0},{"$f":"IF(P46='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q46,0)","v":0},{"$f":"IF(P46='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q46,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD46:AE46)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":150.46731671617241},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A46) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A46)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A46) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A46)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A46)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A46)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.388986887570489},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},87.564594172481122,440,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},55.781533923675347,{"$f":"O46*'2. Assumptions'!$D$35","v":0.18795666666666666},{"$f":"U46*'2. Assumptions'!$D$40*BB46*'2. Assumptions'!$D$38","v":8.5370270418750005E-2},0.16620760612499999,73834.993171005684,7391.6633187899715,49039.534158682873,37.048834445453842]
[9,812588,2019,"Darebin City Council","13 Josephine Gr, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,{"$f":"I47&2","v":"Multi Unit2"},"Roof",57,"Raingarden 100mm",1,125.85,0,null,1.0093375,0.16303295454545452,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A47) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A47)","v":0.65760454545454539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A47) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A47)","v":0.3517329545454545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A47)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A47)","v":0},343,220,0.67692307692307696,{"$f":"(IF(P47=$P$2,_xlfn.IFS(AND(Q47>'2. Assumptions'!$O$14,Q47<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q47>'2. Assumptions'!$O$15,Q47<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q47>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q47/1000","v":0},{"$f":"(IF(P47='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q47>'2. Assumptions'!$O$21,Q47<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q47>'2. Assumptions'!$O$22,Q47<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q47>'2. Assumptions'!$O$23, Q47<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q47>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q47/1000","v":0},{"$f":"IF(SUM(AD47:AE47)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P47='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q47,P47='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q47),0)","v":759.08025920987461},{"$f":"IF(P47='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q47,0)","v":0},{"$f":"IF(P47='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q47,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD47:AE47)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":67.583611117422677},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A47) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A47)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A47) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A47)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A47)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A47)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.017106573745686},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},41.704181082775627,440,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},55.781533923675347,{"$f":"O47*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U47*'2. Assumptions'!$D$40*BB47*'2. Assumptions'!$D$38","v":4.306287976875E-2},0.16620760612499999,73834.993171005684,759.08025920987461,49039.534158682873,37.048834445453842]
[9,812588,2019,"Darebin City Council","13 Josephine Gr, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,"Shared Driveway","Driveway",97,"None",0,0,0,null,1.0093375,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A48) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A48)","v":0.65760454545454539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A48) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A48)","v":0.3517329545454545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A48)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A48)","v":0},343,220,0.67692307692307696,{"$f":"(IF(P48=$P$2,_xlfn.IFS(AND(Q48>'2. Assumptions'!$O$14,Q48<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q48>'2. Assumptions'!$O$15,Q48<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q48>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q48/1000","v":0},{"$f":"(IF(P48='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q48>'2. Assumptions'!$O$21,Q48<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q48>'2. Assumptions'!$O$22,Q48<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q48>'2. Assumptions'!$O$23, Q48<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q48>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q48/1000","v":0},{"$f":"IF(SUM(AD48:AE48)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P48='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q48,P48='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q48),0)","v":0},{"$f":"IF(P48='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q48,0)","v":0},{"$f":"IF(P48='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q48,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD48:AE48)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A48) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A48)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A48) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A48)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A48)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A48)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,440,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.781533923675347,{"$f":"O48*'2. Assumptions'!$D$35","v":0.16134333333333334},{"$f":"U48*'2. Assumptions'!$D$40*BB48*'2. Assumptions'!$D$38","v":7.3282444518750003E-2},0.16620760612499999,73834.993171005684,0,49039.534158682873,37.048834445453842]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,{"$f":"I49&1","v":"Multi Unit1"},"Roof",78,"Above Ground RW Tank",2000,121,96.3,null,1.0008407079646018,0.20880530973451325,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A49) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A49)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A49) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A49)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A49)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A49)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P49=$P$2,_xlfn.IFS(AND(Q49>'2. Assumptions'!$O$14,Q49<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q49>'2. Assumptions'!$O$15,Q49<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q49>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q49/1000","v":2186.5415413508317},{"$f":"(IF(P49='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q49>'2. Assumptions'!$O$21,Q49<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q49>'2. Assumptions'!$O$22,Q49<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q49>'2. Assumptions'!$O$23, Q49<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q49>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q49/1000","v":0},{"$f":"IF(SUM(AD49:AE49)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P49='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q49,P49='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q49),0)","v":0},{"$f":"IF(P49='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q49,0)","v":0},{"$f":"IF(P49='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q49,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD49:AE49)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.864874927133059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A49) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A49)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A49) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A49)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A49)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A49)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.110224833779451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.85639924987649,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},109.4557427156014,{"$f":"O49*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U49*'2. Assumptions'!$D$40*BB49*'2. Assumptions'!$D$38","v":5.8432083053097342E-2},6.7721286000000006E-2,146110.62083921983,7391.6633187899715,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,{"$f":"I50&2","v":"Multi Unit2"},"Roof",57,"Above Ground RW Tank",2000,146,89.2,null,1.0008407079646018,0.18411504424778763,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A50) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A50)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A50) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A50)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A50)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A50)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P50=$P$2,_xlfn.IFS(AND(Q50>'2. Assumptions'!$O$14,Q50<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q50>'2. Assumptions'!$O$15,Q50<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q50>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q50/1000","v":2186.5415413508317},{"$f":"(IF(P50='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q50>'2. Assumptions'!$O$21,Q50<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q50>'2. Assumptions'!$O$22,Q50<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q50>'2. Assumptions'!$O$23, Q50<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q50>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q50/1000","v":0},{"$f":"IF(SUM(AD50:AE50)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P50='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q50,P50='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q50),0)","v":0},{"$f":"IF(P50='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q50,0)","v":0},{"$f":"IF(P50='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q50,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD50:AE50)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.864874927133059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A50) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A50)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A50) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A50)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A50)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A50)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.110224833779451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},173.59296739456784,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},109.4557427156014,{"$f":"O50*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U50*'2. Assumptions'!$D$40*BB50*'2. Assumptions'!$D$38","v":4.270036838495575E-2},6.7721286000000006E-2,146110.62083921983,7391.6633187899715,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,{"$f":"I51&3","v":"Multi Unit3"},"Roof",85,"Above Ground RW Tank",2000,114.4,96.4,null,1.0008407079646018,0.21513274336283186,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A51) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A51)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A51) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A51)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A51)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A51)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P51=$P$2,_xlfn.IFS(AND(Q51>'2. Assumptions'!$O$14,Q51<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q51>'2. Assumptions'!$O$15,Q51<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q51>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q51/1000","v":2186.5415413508317},{"$f":"(IF(P51='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q51>'2. Assumptions'!$O$21,Q51<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q51>'2. Assumptions'!$O$22,Q51<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q51>'2. Assumptions'!$O$23, Q51<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q51>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q51/1000","v":0},{"$f":"IF(SUM(AD51:AE51)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P51='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q51,P51='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q51),0)","v":0},{"$f":"IF(P51='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q51,0)","v":0},{"$f":"IF(P51='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q51,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD51:AE51)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.864874927133059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A51) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A51)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A51) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A51)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A51)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A51)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.110224833779451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},116.40940166459255,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},109.4557427156014,{"$f":"O51*'2. Assumptions'!$D$35","v":0.14138333333333333},{"$f":"U51*'2. Assumptions'!$D$40*BB51*'2. Assumptions'!$D$38","v":6.3675987942477877E-2},6.7721286000000006E-2,146110.62083921983,7391.6633187899715,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,{"$f":"I52&4","v":"Multi Unit4"},"Roof",54,"Above Ground RW Tank",2000,154,87.6,null,1.0008407079646018,0.18398230088495576,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A52) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A52)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A52) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A52)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A52)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A52)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P52=$P$2,_xlfn.IFS(AND(Q52>'2. Assumptions'!$O$14,Q52<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q52>'2. Assumptions'!$O$15,Q52<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q52>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q52/1000","v":2186.5415413508317},{"$f":"(IF(P52='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q52>'2. Assumptions'!$O$21,Q52<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q52>'2. Assumptions'!$O$22,Q52<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q52>'2. Assumptions'!$O$23, Q52<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q52>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q52/1000","v":0},{"$f":"IF(SUM(AD52:AE52)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P52='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q52,P52='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q52),0)","v":0},{"$f":"IF(P52='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q52,0)","v":0},{"$f":"IF(P52='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q52,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD52:AE52)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.864874927133059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A52) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A52)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A52) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A52)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A52)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A52)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.110224833779451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},109.4557427156014,{"$f":"O52*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U52*'2. Assumptions'!$D$40*BB52*'2. Assumptions'!$D$38","v":4.0452980575221238E-2},6.7721286000000006E-2,146110.62083921983,7391.6633187899715,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,{"$f":"I53&5","v":"Multi Unit5"},"Roof",78,"Above Ground RW Tank",2000,121,96.3,null,1.0008407079646018,0.20880530973451325,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A53) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A53)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A53) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A53)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A53)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A53)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P53=$P$2,_xlfn.IFS(AND(Q53>'2. Assumptions'!$O$14,Q53<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q53>'2. Assumptions'!$O$15,Q53<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q53>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q53/1000","v":2186.5415413508317},{"$f":"(IF(P53='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q53>'2. Assumptions'!$O$21,Q53<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q53>'2. Assumptions'!$O$22,Q53<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q53>'2. Assumptions'!$O$23, Q53<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q53>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q53/1000","v":0},{"$f":"IF(SUM(AD53:AE53)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P53='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q53,P53='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q53),0)","v":0},{"$f":"IF(P53='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q53,0)","v":0},{"$f":"IF(P53='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q53,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD53:AE53)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.864874927133059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A53) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A53)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A53) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A53)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A53)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A53)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.110224833779451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.85639924987649,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},109.4557427156014,{"$f":"O53*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U53*'2. Assumptions'!$D$40*BB53*'2. Assumptions'!$D$38","v":5.8432083053097342E-2},6.7721286000000006E-2,146110.62083921983,7391.6633187899715,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,"Shared Driveway","Driveway",95,"None",0,0,0,null,1.0008407079646018,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A54) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A54)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A54) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A54)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A54)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A54)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P54=$P$2,_xlfn.IFS(AND(Q54>'2. Assumptions'!$O$14,Q54<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q54>'2. Assumptions'!$O$15,Q54<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q54>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q54/1000","v":0},{"$f":"(IF(P54='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q54>'2. Assumptions'!$O$21,Q54<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q54>'2. Assumptions'!$O$22,Q54<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q54>'2. Assumptions'!$O$23, Q54<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q54>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q54/1000","v":0},{"$f":"IF(SUM(AD54:AE54)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P54='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q54,P54='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q54),0)","v":0},{"$f":"IF(P54='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q54,0)","v":0},{"$f":"IF(P54='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q54,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD54:AE54)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A54) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A54)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A54) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A54)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A54)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A54)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},109.4557427156014,{"$f":"O54*'2. Assumptions'!$D$35","v":0.15801666666666667},{"$f":"U54*'2. Assumptions'!$D$40*BB54*'2. Assumptions'!$D$38","v":7.1167280641592917E-2},6.7721286000000006E-2,146110.62083921983,0,109148.30115290445,81.766187154756324]
[10,857219,2019,"Darebin City Council","13 Newton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},761,"Total Balconies","Balcony",5,"None",0,0,0,null,1.0008407079646018,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A55) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A55)","v":1.0008407079646018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A55) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A55)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A55)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A55)","v":0},352,90.4,0.59395532194480949,{"$f":"(IF(P55=$P$2,_xlfn.IFS(AND(Q55>'2. Assumptions'!$O$14,Q55<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q55>'2. Assumptions'!$O$15,Q55<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q55>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q55/1000","v":0},{"$f":"(IF(P55='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q55>'2. Assumptions'!$O$21,Q55<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q55>'2. Assumptions'!$O$22,Q55<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q55>'2. Assumptions'!$O$23, Q55<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q55>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q55/1000","v":0},{"$f":"IF(SUM(AD55:AE55)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P55='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q55,P55='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q55),0)","v":0},{"$f":"IF(P55='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q55,0)","v":0},{"$f":"IF(P55='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q55,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD55:AE55)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A55) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A55)","v":352},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A55) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A55)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A55)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A55)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},109.4557427156014,{"$f":"O55*'2. Assumptions'!$D$35","v":8.3166666666666667E-3},{"$f":"U55*'2. Assumptions'!$D$40*BB55*'2. Assumptions'!$D$38","v":3.7456463495575219E-3},6.7721286000000006E-2,146110.62083921983,0,109148.30115290445,81.766187154756324]
[11,569800,2019,"Darebin City Council","132 Flinders St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,"Remaining Impervious","Untreated",80,"None",0,0,0,null,1.0213333333333334,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A56) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A56)","v":0.90707216494845366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A56) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A56)","v":0.11426116838487972},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A56)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A56)","v":0},186,145.5,0.52244165170556556,{"$f":"(IF(P56=$P$2,_xlfn.IFS(AND(Q56>'2. Assumptions'!$O$14,Q56<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q56>'2. Assumptions'!$O$15,Q56<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q56>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q56/1000","v":0},{"$f":"(IF(P56='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q56>'2. Assumptions'!$O$21,Q56<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q56>'2. Assumptions'!$O$22,Q56<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q56>'2. Assumptions'!$O$23, Q56<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q56>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q56/1000","v":0},{"$f":"IF(SUM(AD56:AE56)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P56='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q56,P56='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q56),0)","v":0},{"$f":"IF(P56='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q56,0)","v":0},{"$f":"IF(P56='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q56,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD56:AE56)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A56) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A56)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A56) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A56)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A56)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A56)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,291,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},97.752510982314476,{"$f":"O56*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U56*'2. Assumptions'!$D$40*BB56*'2. Assumptions'!$D$38","v":6.1157440000000007E-2},0.11123009400000002,127869.98407037895,0,95721.235565829251,73.17582151053837]
[11,569800,2019,"Darebin City Council","132 Flinders St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,{"$f":"I57&1","v":"Multi Unit1"},"Roof",51,"Above Ground RW Tank",1500,165.4,82,"New",1.0213333333333334,0.28987628865979381,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A57) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A57)","v":0.90707216494845366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A57) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A57)","v":0.11426116838487972},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A57)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A57)","v":0},186,145.5,0.52244165170556556,{"$f":"(IF(P57=$P$2,_xlfn.IFS(AND(Q57>'2. Assumptions'!$O$14,Q57<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q57>'2. Assumptions'!$O$15,Q57<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q57>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q57/1000","v":1639.9061560131238},{"$f":"(IF(P57='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q57>'2. Assumptions'!$O$21,Q57<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q57>'2. Assumptions'!$O$22,Q57<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q57>'2. Assumptions'!$O$23, Q57<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q57>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q57/1000","v":0},{"$f":"IF(SUM(AD57:AE57)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P57='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q57,P57='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q57),0)","v":0},{"$f":"IF(P57='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q57,0)","v":0},{"$f":"IF(P57='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q57,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1844.5861912595028},{"$f":"IF(SUM(AD57:AE57)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.798487270365882},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A57) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A57)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A57) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A57)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A57)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A57)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.718355509203043},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.38459068062286,291,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8689.6141247117666},97.752510982314476,{"$f":"O57*'2. Assumptions'!$D$35","v":8.4830000000000003E-2},{"$f":"U57*'2. Assumptions'!$D$40*BB57*'2. Assumptions'!$D$38","v":3.8987868000000009E-2},0.11123009400000002,127869.98407037895,6845.0279334522638,95721.235565829251,73.17582151053837]
[11,569800,2019,"Darebin City Council","132 Flinders St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,{"$f":"I58&2","v":"Multi Unit2"},"Roof",54,"Above Ground RW Tank",1500,164,82,"New",1.0213333333333334,0.30432989690721651,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A58) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A58)","v":0.90707216494845366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A58) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A58)","v":0.11426116838487972},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A58)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A58)","v":0},186,145.5,0.52244165170556556,{"$f":"(IF(P58=$P$2,_xlfn.IFS(AND(Q58>'2. Assumptions'!$O$14,Q58<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q58>'2. Assumptions'!$O$15,Q58<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q58>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q58/1000","v":1639.9061560131238},{"$f":"(IF(P58='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q58>'2. Assumptions'!$O$21,Q58<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q58>'2. Assumptions'!$O$22,Q58<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q58>'2. Assumptions'!$O$23, Q58<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q58>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q58/1000","v":0},{"$f":"IF(SUM(AD58:AE58)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P58='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q58,P58='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q58),0)","v":0},{"$f":"IF(P58='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q58,0)","v":0},{"$f":"IF(P58='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q58,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1844.5861912595028},{"$f":"IF(SUM(AD58:AE58)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.798487270365882},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A58) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A58)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A58) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A58)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A58)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A58)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.718355509203043},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},160.91878008725493,291,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8689.6141247117666},97.752510982314476,{"$f":"O58*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U58*'2. Assumptions'!$D$40*BB58*'2. Assumptions'!$D$38","v":4.1281272000000008E-2},0.11123009400000002,127869.98407037895,6845.0279334522638,95721.235565829251,73.17582151053837]
[11,569800,2019,"Darebin City Council","132 Flinders St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,{"$f":"I59&0","v":"Multi Unit0"},"Roof",81,"Above Ground RW Tank",1500,112.4,93,"Ex Dwelling",1.0213333333333334,0.31286597938144334,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A59) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A59)","v":0.90707216494845366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A59) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A59)","v":0.11426116838487972},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A59)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A59)","v":0},186,145.5,0.52244165170556556,{"$f":"(IF(P59=$P$2,_xlfn.IFS(AND(Q59>'2. Assumptions'!$O$14,Q59<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q59>'2. Assumptions'!$O$15,Q59<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q59>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q59/1000","v":1639.9061560131238},{"$f":"(IF(P59='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q59>'2. Assumptions'!$O$21,Q59<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q59>'2. Assumptions'!$O$22,Q59<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q59>'2. Assumptions'!$O$23, Q59<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q59>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q59/1000","v":0},{"$f":"IF(SUM(AD59:AE59)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P59='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q59,P59='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q59),0)","v":0},{"$f":"IF(P59='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q59,0)","v":0},{"$f":"IF(P59='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q59,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1844.5861912595028},{"$f":"IF(SUM(AD59:AE59)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.798487270365882},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A59) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A59)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A59) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A59)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A59)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A59)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.718355509203043},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},107.27918672483662,291,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8689.6141247117666},97.752510982314476,{"$f":"O59*'2. Assumptions'!$D$35","v":0.13472999999999999},{"$f":"U59*'2. Assumptions'!$D$40*BB59*'2. Assumptions'!$D$38","v":6.1921908000000005E-2},0.11123009400000002,127869.98407037895,6845.0279334522638,95721.235565829251,73.17582151053837]
[11,569800,2019,"Darebin City Council","132 Flinders St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,"Shared Driveway","Driveway",25,"Raingarden 100mm",1,133,0,null,1.0213333333333334,0.11426116838487972,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A60) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A60)","v":0.90707216494845366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A60) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A60)","v":0.11426116838487972},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A60)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A60)","v":0},186,145.5,0.52244165170556556,{"$f":"(IF(P60=$P$2,_xlfn.IFS(AND(Q60>'2. Assumptions'!$O$14,Q60<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q60>'2. Assumptions'!$O$15,Q60<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q60>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q60/1000","v":0},{"$f":"(IF(P60='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q60>'2. Assumptions'!$O$21,Q60<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q60>'2. Assumptions'!$O$22,Q60<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q60>'2. Assumptions'!$O$23, Q60<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q60>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q60/1000","v":0},{"$f":"IF(SUM(AD60:AE60)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P60='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q60,P60='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q60),0)","v":759.08025920987461},{"$f":"IF(P60='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q60,0)","v":0},{"$f":"IF(P60='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q60,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD60:AE60)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":208.04428620150352},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A60) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A60)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A60) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A60)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A60)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A60)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":95.085532868728421},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},95.085532868728421,291,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},97.752510982314476,{"$f":"O60*'2. Assumptions'!$D$35","v":4.1583333333333333E-2},{"$f":"U60*'2. Assumptions'!$D$40*BB60*'2. Assumptions'!$D$38","v":1.9111700000000002E-2},0.11123009400000002,127869.98407037895,759.08025920987461,95721.235565829251,73.17582151053837]
[12,775438,2019,"Darebin City Council","15 Excelsior St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},375,{"$f":"I72&1","v":"Multi Unit1"},"Roof",179,"Above Ground RW Tank",5000,120,97.3,null,1.0064516129032257,0.76989247311827957,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A61) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A61)","v":0.76989247311827957},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A61) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A61)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A61)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A61)","v":0.23655913978494625},179,93,0.74399999999999999,{"$f":"(IF(P61=$P$2,_xlfn.IFS(AND(Q61>'2. Assumptions'!$O$14,Q61<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q61>'2. Assumptions'!$O$15,Q61<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q61>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q61/1000","v":4373.0830827016644},{"$f":"(IF(P61='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q61>'2. Assumptions'!$O$21,Q61<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q61>'2. Assumptions'!$O$22,Q61<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q61>'2. Assumptions'!$O$23, Q61<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q61>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q61/1000","v":0},{"$f":"IF(SUM(AD61:AE61)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P61='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q61,P61='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q61),0)","v":0},{"$f":"IF(P61='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q61,0)","v":0},{"$f":"IF(P61='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q61,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD61:AE61)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":180.90299901020109},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A61) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A61)","v":179},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A61) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A61)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A61)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A61)","v":100},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":77.807741509763915},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},77.807741509763915,279,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},160.23246913860825,{"$f":"O61*'2. Assumptions'!$D$35","v":0.29773666666666665},{"$f":"U61*'2. Assumptions'!$D$40*BB61*'2. Assumptions'!$D$38","v":0.13484589677419354},7.0059599999999986E-2,212699.18226610729,9578.2048601408042,76528.208753402956,57.65092144064419]
[12,775438,2019,"Darebin City Council","15 Excelsior St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},375,"Shared Driveway","Driveway",50,"Buffer Strip",5,66,0,null,1.0064516129032257,0.11827956989247312,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A62) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A62)","v":0.76989247311827957},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A62) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A62)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A62)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A62)","v":0.23655913978494625},179,93,0.74399999999999999,{"$f":"(IF(P62=$P$2,_xlfn.IFS(AND(Q62>'2. Assumptions'!$O$14,Q62<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q62>'2. Assumptions'!$O$15,Q62<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q62>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q62/1000","v":0},{"$f":"(IF(P62='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q62>'2. Assumptions'!$O$21,Q62<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q62>'2. Assumptions'!$O$22,Q62<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q62>'2. Assumptions'!$O$23, Q62<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q62>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q62/1000","v":0},{"$f":"IF(SUM(AD62:AE62)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P62='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q62,P62='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q62),0)","v":0},{"$f":"IF(P62='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q62,0)","v":2168.8007405996418},{"$f":"IF(P62='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q62,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD62:AE62)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":433.67975815551949},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A62) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A62)","v":179},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A62) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A62)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A62)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A62)","v":100},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":102.59091053141321},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},205.18182106282643,279,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10259.091053141321},160.23246913860825,{"$f":"O62*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U62*'2. Assumptions'!$D$40*BB62*'2. Assumptions'!$D$38","v":3.7666451612903225E-2},7.0059599999999986E-2,212699.18226610729,2168.8007405996418,76528.208753402956,57.65092144064419]
[12,775438,2019,"Darebin City Council","15 Excelsior St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},375,"Shared Driveway","Driveway",50,"Buffer Strip",10,66,0,null,1.0064516129032257,0.11827956989247312,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A63) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A63)","v":0.76989247311827957},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A63) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A63)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A63)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A63)","v":0.23655913978494625},179,93,0.74399999999999999,{"$f":"(IF(P63=$P$2,_xlfn.IFS(AND(Q63>'2. Assumptions'!$O$14,Q63<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q63>'2. Assumptions'!$O$15,Q63<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q63>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q63/1000","v":0},{"$f":"(IF(P63='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q63>'2. Assumptions'!$O$21,Q63<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q63>'2. Assumptions'!$O$22,Q63<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q63>'2. Assumptions'!$O$23, Q63<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q63>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q63/1000","v":0},{"$f":"IF(SUM(AD63:AE63)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P63='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q63,P63='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q63),0)","v":0},{"$f":"IF(P63='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q63,0)","v":4337.6014811992836},{"$f":"IF(P63='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q63,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":16180.580625083359},{"$f":"IF(SUM(AD63:AE63)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":867.35951631103899},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A63) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A63)","v":179},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A63) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A63)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A63)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A63)","v":100},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":205.18182106282643},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},410.36364212565286,279,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":20518.182106282642},160.23246913860825,{"$f":"O63*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U63*'2. Assumptions'!$D$40*BB63*'2. Assumptions'!$D$38","v":3.7666451612903225E-2},7.0059599999999986E-2,212699.18226610729,4337.6014811992836,76528.208753402956,57.65092144064419]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I64&1","v":"Multi Unit1"},"Roof",63,"Above Ground RW Tank",2000,138.80000000000001,92.1,null,1.0097984693877551,0.22307142857142861,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A64) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A64)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A64) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A64)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A64)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A64)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P64=$P$2,_xlfn.IFS(AND(Q64>'2. Assumptions'!$O$14,Q64<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q64>'2. Assumptions'!$O$15,Q64<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q64>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q64/1000","v":2186.5415413508317},{"$f":"(IF(P64='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q64>'2. Assumptions'!$O$21,Q64<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q64>'2. Assumptions'!$O$22,Q64<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q64>'2. Assumptions'!$O$23, Q64<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q64>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q64/1000","v":0},{"$f":"IF(SUM(AD64:AE64)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P64='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q64,P64='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q64),0)","v":0},{"$f":"IF(P64='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q64,0)","v":0},{"$f":"IF(P64='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q64,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD64:AE64)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.69451200744123},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A64) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A64)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A64) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A64)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A64)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A64)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.541709379944948},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},157.06030383318043,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.43029179800618,{"$f":"O64*'2. Assumptions'!$D$35","v":0.10478999999999999},{"$f":"U64*'2. Assumptions'!$D$40*BB64*'2. Assumptions'!$D$38","v":4.7617551723214281E-2},9.8762329499999968E-2,192410.32039049006,7391.6633187899715,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I65&1","v":"Multi Unit1"},"Roof",46,"None",0,0,0,null,1.0097984693877551,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A65) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A65)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A65) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A65)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A65)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A65)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P65=$P$2,_xlfn.IFS(AND(Q65>'2. Assumptions'!$O$14,Q65<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q65>'2. Assumptions'!$O$15,Q65<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q65>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q65/1000","v":0},{"$f":"(IF(P65='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q65>'2. Assumptions'!$O$21,Q65<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q65>'2. Assumptions'!$O$22,Q65<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q65>'2. Assumptions'!$O$23, Q65<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q65>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q65/1000","v":0},{"$f":"IF(SUM(AD65:AE65)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P65='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q65,P65='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q65),0)","v":0},{"$f":"IF(P65='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q65,0)","v":0},{"$f":"IF(P65='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q65,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD65:AE65)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A65) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A65)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A65) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A65)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A65)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A65)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.43029179800618,{"$f":"O65*'2. Assumptions'!$D$35","v":7.6513333333333336E-2},{"$f":"U65*'2. Assumptions'!$D$40*BB65*'2. Assumptions'!$D$38","v":3.4768371099489798E-2},9.8762329499999968E-2,192410.32039049006,0,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I66&2","v":"Multi Unit2"},"Roof",45,"Above Ground RW Tank",2000,172,82,null,{"$f":"SUM(W66:Z66)","v":1.0097984693877551},{"$f":"IFERROR(O66/SUMIF($A$2:$A$104775,A66,$O$2:$O$104775)*R66/100,0)","v":0.19744897959183674},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A66) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A66)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A66) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A66)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A66)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A66)","v":3.1989795918367349E-2},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A66,$N$2:$N$104775,$N$2)","v":272},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A66,$O$2:$O$104775)/J66,0)","v":130.66666666666666},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A66,$O$2:$O$104775)/L66,0)","v":0.67516362383740958},{"$f":"(IF(P66=$P$2,_xlfn.IFS(AND(Q66>'2. Assumptions'!$O$14,Q66<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q66>'2. Assumptions'!$O$15,Q66<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q66>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q66/1000","v":2186.5415413508317},{"$f":"(IF(P66='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q66>'2. Assumptions'!$O$21,Q66<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q66>'2. Assumptions'!$O$22,Q66<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q66>'2. Assumptions'!$O$23, Q66<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q66>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q66/1000","v":0},{"$f":"IF(SUM(AD66:AE66)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P66='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q66,P66='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q66),0)","v":0},{"$f":"IF(P66='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q66,0)","v":0},{"$f":"IF(P66='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q66,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD66:AE66)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.69451200744123},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A66) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A66)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A66) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A66)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A66)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A66)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.541709379944948},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD66+AE66+AF66+AG66+AH66+AI66+AK66+AJ66)/O66,0)","v":219.88442536645258},{"$f":"SUMIF($A$2:$A$104775,A66,$O$2:$O$104775)","v":392},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A66,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A66,$O$2:$O$104775),0)","v":145.43029179800618},{"$f":"O66*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U66*'2. Assumptions'!$D$40*BB66*'2. Assumptions'!$D$38","v":3.4012536945153063E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A66,$BC$2:$BC$104775)/J66,0)","v":9.8762329499999968E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A66, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A66,$BC$2:$BC$104775),0)","v":192410.32039049006},{"$f":"SUM(AD66:AI66,AK66)","v":7391.6633187899715},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A66, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A66,$BC$2:$BC$104775),0)","v":96070.746299778475},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A66,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A66,$O$2:$O$104775),0)","v":72.613551285992031}]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I67&2","v":"Multi Unit2"},"Roof",32,"None",0,0,0,null,1.0097984693877551,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A67) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A67)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A67) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A67)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A67)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A67)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P67=$P$2,_xlfn.IFS(AND(Q67>'2. Assumptions'!$O$14,Q67<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q67>'2. Assumptions'!$O$15,Q67<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q67>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q67/1000","v":0},{"$f":"(IF(P67='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q67>'2. Assumptions'!$O$21,Q67<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q67>'2. Assumptions'!$O$22,Q67<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q67>'2. Assumptions'!$O$23, Q67<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q67>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q67/1000","v":0},{"$f":"IF(SUM(AD67:AE67)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P67='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q67,P67='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q67),0)","v":0},{"$f":"IF(P67='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q67,0)","v":0},{"$f":"IF(P67='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q67,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD67:AE67)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A67) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A67)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A67) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A67)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A67)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A67)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.43029179800618,{"$f":"O67*'2. Assumptions'!$D$35","v":5.3226666666666665E-2},{"$f":"U67*'2. Assumptions'!$D$40*BB67*'2. Assumptions'!$D$38","v":2.4186692938775508E-2},9.8762329499999968E-2,192410.32039049006,0,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I68&3","v":"Multi Unit3"},"Roof",67,"Above Ground RW Tank",2000,133.1,93.5,null,1.0097984693877551,0.22749234693877551,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A68) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A68)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A68) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A68)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A68)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A68)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P68=$P$2,_xlfn.IFS(AND(Q68>'2. Assumptions'!$O$14,Q68<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q68>'2. Assumptions'!$O$15,Q68<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q68>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q68/1000","v":2186.5415413508317},{"$f":"(IF(P68='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q68>'2. Assumptions'!$O$21,Q68<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q68>'2. Assumptions'!$O$22,Q68<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q68>'2. Assumptions'!$O$23, Q68<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q68>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q68/1000","v":0},{"$f":"IF(SUM(AD68:AE68)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P68='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q68,P68='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q68),0)","v":0},{"$f":"IF(P68='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q68,0)","v":0},{"$f":"IF(P68='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q68,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD68:AE68)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.69451200744123},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A68) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A68)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A68) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A68)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A68)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A68)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.541709379944948},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.68356927597563,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.43029179800618,{"$f":"O68*'2. Assumptions'!$D$35","v":0.11144333333333332},{"$f":"U68*'2. Assumptions'!$D$40*BB68*'2. Assumptions'!$D$38","v":5.064088834056122E-2},9.8762329499999968E-2,192410.32039049006,7391.6633187899715,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,{"$f":"I69&3","v":"Multi Unit3"},"Roof",19,"None",0,0,0,null,1.0097984693877551,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A69) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A69)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A69) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A69)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A69)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A69)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P69=$P$2,_xlfn.IFS(AND(Q69>'2. Assumptions'!$O$14,Q69<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q69>'2. Assumptions'!$O$15,Q69<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q69>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q69/1000","v":0},{"$f":"(IF(P69='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q69>'2. Assumptions'!$O$21,Q69<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q69>'2. Assumptions'!$O$22,Q69<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q69>'2. Assumptions'!$O$23, Q69<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q69>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q69/1000","v":0},{"$f":"IF(SUM(AD69:AE69)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P69='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q69,P69='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q69),0)","v":0},{"$f":"IF(P69='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q69,0)","v":0},{"$f":"IF(P69='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q69,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD69:AE69)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A69) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A69)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A69) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A69)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A69)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A69)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.43029179800618,{"$f":"O69*'2. Assumptions'!$D$35","v":3.1603333333333331E-2},{"$f":"U69*'2. Assumptions'!$D$40*BB69*'2. Assumptions'!$D$38","v":1.4360848932397958E-2},9.8762329499999968E-2,192410.32039049006,0,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,"Shared Driveway","Driveway",19,"Buffer Strip",11,66,0,null,1.0097984693877551,3.1989795918367349E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A70) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A70)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A70) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A70)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A70)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A70)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P70=$P$2,_xlfn.IFS(AND(Q70>'2. Assumptions'!$O$14,Q70<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q70>'2. Assumptions'!$O$15,Q70<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q70>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q70/1000","v":0},{"$f":"(IF(P70='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q70>'2. Assumptions'!$O$21,Q70<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q70>'2. Assumptions'!$O$22,Q70<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q70>'2. Assumptions'!$O$23, Q70<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q70>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q70/1000","v":0},{"$f":"IF(SUM(AD70:AE70)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P70='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q70,P70='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q70),0)","v":0},{"$f":"IF(P70='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q70,0)","v":4771.3616293192117},{"$f":"IF(P70='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q70,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17798.638687591694},{"$f":"IF(SUM(AD70:AE70)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":7055.3748997042057},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A70) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A70)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A70) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A70)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A70)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A70)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":1187.8947535216266},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1187.8947535216266,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":22570.000316910904},145.43029179800618,{"$f":"O70*'2. Assumptions'!$D$35","v":3.1603333333333331E-2},{"$f":"U70*'2. Assumptions'!$D$40*BB70*'2. Assumptions'!$D$38","v":1.4360848932397958E-2},9.8762329499999968E-2,192410.32039049006,4771.3616293192117,96070.746299778475,72.613551285992031]
[13,887184,2019,"Darebin City Council","15 Nisbett St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580.6,"Shared Driveway","Driveway",101,"Raingarden 100mm",2,128,0,null,1.0097984693877551,0.3297959183673469,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A71) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A71)","v":0.64801275510204093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A71) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A71)","v":0.3297959183673469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A71)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A71)","v":3.1989795918367349E-2},272,130.66666666666666,0.67516362383740958,{"$f":"(IF(P71=$P$2,_xlfn.IFS(AND(Q71>'2. Assumptions'!$O$14,Q71<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q71>'2. Assumptions'!$O$15,Q71<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q71>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q71/1000","v":0},{"$f":"(IF(P71='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q71>'2. Assumptions'!$O$21,Q71<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q71>'2. Assumptions'!$O$22,Q71<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q71>'2. Assumptions'!$O$23, Q71<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q71>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q71/1000","v":0},{"$f":"IF(SUM(AD71:AE71)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P71='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q71,P71='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q71),0)","v":1518.1605184197492},{"$f":"IF(P71='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q71,0)","v":0},{"$f":"IF(P71='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q71,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD71:AE71)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":144.15814079726772},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A71) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A71)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A71) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A71)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A71)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A71)","v":19},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":47.072045974618028},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},47.072045974618028,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},145.43029179800618,{"$f":"O71*'2. Assumptions'!$D$35","v":0.16799666666666666},{"$f":"U71*'2. Assumptions'!$D$40*BB71*'2. Assumptions'!$D$38","v":7.6339249588010194E-2},9.8762329499999968E-2,192410.32039049006,1518.1605184197492,96070.746299778475,72.613551285992031]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,{"$f":"I72&1","v":"Multi Unit1"},"Roof",145,"Above Ground RW Tank",2000,96.5,89,"Garage, Porch, alf",1.0042961038961038,0.12114718614718614,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A72) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A72)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A72) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A72)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A72)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A72)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P72=$P$2,_xlfn.IFS(AND(Q72>'2. Assumptions'!$O$14,Q72<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q72>'2. Assumptions'!$O$15,Q72<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q72>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q72/1000","v":2186.5415413508317},{"$f":"(IF(P72='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q72>'2. Assumptions'!$O$21,Q72<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q72>'2. Assumptions'!$O$22,Q72<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q72>'2. Assumptions'!$O$23, Q72<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q72>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q72/1000","v":0},{"$f":"IF(SUM(AD72:AE72)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P72='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q72,P72='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q72),0)","v":0},{"$f":"IF(P72='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q72,0)","v":0},{"$f":"IF(P72='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q72,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD72:AE72)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.524718985806217},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A72) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A72)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A72) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A72)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A72)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A72)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.979175716090031},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.2399940792439,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},41.022116566648094,{"$f":"O72*'2. Assumptions'!$D$35","v":0.24118333333333333},{"$f":"U72*'2. Assumptions'!$D$40*BB72*'2. Assumptions'!$D$38","v":0.10899876689610388},8.6823155699999988E-2,54571.322883255387,7391.6633187899715,33095.565749428766,24.878454182183901]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,{"$f":"I73&2","v":"Multi Unit2"},"Roof",145,"Above Ground RW Tank",2000,96.5,89,"Garage, Porch, alf",1.0042961038961038,0.12114718614718614,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A73) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A73)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A73) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A73)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A73)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A73)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P73=$P$2,_xlfn.IFS(AND(Q73>'2. Assumptions'!$O$14,Q73<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q73>'2. Assumptions'!$O$15,Q73<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q73>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q73/1000","v":2186.5415413508317},{"$f":"(IF(P73='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q73>'2. Assumptions'!$O$21,Q73<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q73>'2. Assumptions'!$O$22,Q73<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q73>'2. Assumptions'!$O$23, Q73<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q73>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q73/1000","v":0},{"$f":"IF(SUM(AD73:AE73)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P73='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q73,P73='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q73),0)","v":0},{"$f":"IF(P73='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q73,0)","v":0},{"$f":"IF(P73='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q73,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD73:AE73)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.524718985806217},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A73) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A73)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A73) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A73)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A73)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A73)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.979175716090031},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.2399940792439,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},41.022116566648094,{"$f":"O73*'2. Assumptions'!$D$35","v":0.24118333333333333},{"$f":"U73*'2. Assumptions'!$D$40*BB73*'2. Assumptions'!$D$38","v":0.10899876689610388},8.6823155699999988E-2,54571.322883255387,7391.6633187899715,33095.565749428766,24.878454182183901]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,{"$f":"I74&1","v":"Multi Unit1"},"Driveway",27,"None",0,0,0,null,1.0042961038961038,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A74) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A74)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A74) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A74)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A74)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A74)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P74=$P$2,_xlfn.IFS(AND(Q74>'2. Assumptions'!$O$14,Q74<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q74>'2. Assumptions'!$O$15,Q74<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q74>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q74/1000","v":0},{"$f":"(IF(P74='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q74>'2. Assumptions'!$O$21,Q74<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q74>'2. Assumptions'!$O$22,Q74<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q74>'2. Assumptions'!$O$23, Q74<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q74>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q74/1000","v":0},{"$f":"IF(SUM(AD74:AE74)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P74='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q74,P74='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q74),0)","v":0},{"$f":"IF(P74='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q74,0)","v":0},{"$f":"IF(P74='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q74,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD74:AE74)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A74) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A74)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A74) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A74)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A74)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A74)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},41.022116566648094,{"$f":"O74*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U74*'2. Assumptions'!$D$40*BB74*'2. Assumptions'!$D$38","v":2.029632211168831E-2},8.6823155699999988E-2,54571.322883255387,0,33095.565749428766,24.878454182183901]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,{"$f":"I75&2","v":"Multi Unit2"},"Driveway",27,"None",0,0,0,null,1.0042961038961038,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A75) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A75)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A75) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A75)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A75)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A75)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P75=$P$2,_xlfn.IFS(AND(Q75>'2. Assumptions'!$O$14,Q75<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q75>'2. Assumptions'!$O$15,Q75<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q75>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q75/1000","v":0},{"$f":"(IF(P75='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q75>'2. Assumptions'!$O$21,Q75<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q75>'2. Assumptions'!$O$22,Q75<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q75>'2. Assumptions'!$O$23, Q75<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q75>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q75/1000","v":0},{"$f":"IF(SUM(AD75:AE75)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P75='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q75,P75='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q75),0)","v":0},{"$f":"IF(P75='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q75,0)","v":0},{"$f":"IF(P75='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q75,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD75:AE75)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A75) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A75)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A75) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A75)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A75)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A75)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},41.022116566648094,{"$f":"O75*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U75*'2. Assumptions'!$D$40*BB75*'2. Assumptions'!$D$38","v":2.029632211168831E-2},8.6823155699999988E-2,54571.322883255387,0,33095.565749428766,24.878454182183901]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,"Multi Unit 3-10","Roof",536,"Above Ground RW Tank",16000,164.2,82,"Garage, Porch, alf",1.0042961038961038,0.76200173160173146,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A76) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A76)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A76) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A76)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A76)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A76)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P76=$P$2,_xlfn.IFS(AND(Q76>'2. Assumptions'!$O$14,Q76<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q76>'2. Assumptions'!$O$15,Q76<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q76>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q76/1000","v":8746.1661654033269},{"$f":"(IF(P76='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q76>'2. Assumptions'!$O$21,Q76<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q76>'2. Assumptions'!$O$22,Q76<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q76>'2. Assumptions'!$O$23, Q76<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q76>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q76/1000","v":0},{"$f":"IF(SUM(AD76:AE76)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P76='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q76,P76='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q76),0)","v":0},{"$f":"IF(P76='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q76,0)","v":0},{"$f":"IF(P76='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q76,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":13639.658408655347},{"$f":"IF(SUM(AD76:AE76)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":274.72919833563492},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A76) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A76)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A76) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A76)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A76)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A76)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.403082749997353},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},51.475646178167558,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":27590.946351497812},41.022116566648094,{"$f":"O76*'2. Assumptions'!$D$35","v":0.8915466666666666},{"$f":"U76*'2. Assumptions'!$D$40*BB76*'2. Assumptions'!$D$38","v":0.40291957969870124},8.6823155699999988E-2,54571.322883255387,13951.287942842466,33095.565749428766,24.878454182183901]
[14,631888,2019,"Darebin City Council","15-17 Kenilworth St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023,"Shared Driveway","Driveway",275,"None",0,0,0,null,1.0042961038961038,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A77) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A77)","v":1.0042961038961038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A77) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A77)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A77)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A77)","v":0},826,115.5,0.5709342560553633,{"$f":"(IF(P77=$P$2,_xlfn.IFS(AND(Q77>'2. Assumptions'!$O$14,Q77<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q77>'2. Assumptions'!$O$15,Q77<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q77>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q77/1000","v":0},{"$f":"(IF(P77='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q77>'2. Assumptions'!$O$21,Q77<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q77>'2. Assumptions'!$O$22,Q77<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q77>'2. Assumptions'!$O$23, Q77<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q77>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q77/1000","v":0},{"$f":"IF(SUM(AD77:AE77)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P77='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q77,P77='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q77),0)","v":0},{"$f":"IF(P77='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q77,0)","v":0},{"$f":"IF(P77='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q77,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD77:AE77)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A77) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A77)","v":826},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A77) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A77)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A77)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A77)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1155,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},41.022116566648094,{"$f":"O77*'2. Assumptions'!$D$35","v":0.45741666666666664},{"$f":"U77*'2. Assumptions'!$D$40*BB77*'2. Assumptions'!$D$38","v":0.20672179928571424},8.6823155699999988E-2,54571.322883255387,0,33095.565749428766,24.878454182183901]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I78&1","v":"Multi Unit1"},"Roof",70,"Above Ground RW Tank",1200,138.80000000000001,76.7,null,1.034909090909091,0.25978609625668453,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A78) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A78)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A78) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A78)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A78)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A78)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P78=$P$2,_xlfn.IFS(AND(Q78>'2. Assumptions'!$O$14,Q78<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q78>'2. Assumptions'!$O$15,Q78<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q78>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q78/1000","v":1311.9249248104989},{"$f":"(IF(P78='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q78>'2. Assumptions'!$O$21,Q78<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q78>'2. Assumptions'!$O$22,Q78<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q78>'2. Assumptions'!$O$23, Q78<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q78>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q78/1000","v":0},{"$f":"IF(SUM(AD78:AE78)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P78='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q78,P78='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q78),0)","v":0},{"$f":"IF(P78='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q78,0)","v":0},{"$f":"IF(P78='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q78,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD78:AE78)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.187939877395451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A78) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A78)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A78) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A78)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A78)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A78)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.674514488697774},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.55318280055454,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},110.94549192565265,{"$f":"O78*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U78*'2. Assumptions'!$D$40*BB78*'2. Assumptions'!$D$38","v":5.4224061818181825E-2},5.7942283200000014E-2,143223.95214206568,6517.0467022496387,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I79&2","v":"Multi Unit2"},"Roof",44,"Above Ground RW Tank",1200,160.80000000000001,82,null,1.034909090909091,0.18917647058823531,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A79) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A79)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A79) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A79)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A79)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A79)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P79=$P$2,_xlfn.IFS(AND(Q79>'2. Assumptions'!$O$14,Q79<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q79>'2. Assumptions'!$O$15,Q79<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q79>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q79/1000","v":1311.9249248104989},{"$f":"(IF(P79='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q79>'2. Assumptions'!$O$21,Q79<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q79>'2. Assumptions'!$O$22,Q79<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q79>'2. Assumptions'!$O$23, Q79<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q79>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q79/1000","v":0},{"$f":"IF(SUM(AD79:AE79)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P79='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q79,P79='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q79),0)","v":0},{"$f":"IF(P79='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q79,0)","v":0},{"$f":"IF(P79='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q79,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD79:AE79)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.187939877395451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A79) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A79)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A79) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A79)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A79)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A79)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.674514488697774},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},188.60733627360949,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},110.94549192565265,{"$f":"O79*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U79*'2. Assumptions'!$D$40*BB79*'2. Assumptions'!$D$38","v":3.4083696000000004E-2},5.7942283200000014E-2,143223.95214206568,6517.0467022496387,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I80&3","v":"Multi Unit3"},"Roof",44,"Above Ground RW Tank",1200,160.80000000000001,82,null,1.034909090909091,0.18917647058823531,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A80) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A80)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A80) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A80)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A80)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A80)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P80=$P$2,_xlfn.IFS(AND(Q80>'2. Assumptions'!$O$14,Q80<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q80>'2. Assumptions'!$O$15,Q80<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q80>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q80/1000","v":1311.9249248104989},{"$f":"(IF(P80='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q80>'2. Assumptions'!$O$21,Q80<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q80>'2. Assumptions'!$O$22,Q80<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q80>'2. Assumptions'!$O$23, Q80<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q80>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q80/1000","v":0},{"$f":"IF(SUM(AD80:AE80)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P80='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q80,P80='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q80),0)","v":0},{"$f":"IF(P80='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q80,0)","v":0},{"$f":"IF(P80='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q80,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD80:AE80)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.187939877395451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A80) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A80)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A80) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A80)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A80)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A80)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.674514488697774},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},188.60733627360949,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},110.94549192565265,{"$f":"O80*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U80*'2. Assumptions'!$D$40*BB80*'2. Assumptions'!$D$38","v":3.4083696000000004E-2},5.7942283200000014E-2,143223.95214206568,6517.0467022496387,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I81&4","v":"Multi Unit4"},"Roof",44,"Above Ground RW Tank",1200,160.80000000000001,82,null,1.034909090909091,0.18917647058823531,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A81) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A81)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A81) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A81)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A81)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A81)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P81=$P$2,_xlfn.IFS(AND(Q81>'2. Assumptions'!$O$14,Q81<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q81>'2. Assumptions'!$O$15,Q81<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q81>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q81/1000","v":1311.9249248104989},{"$f":"(IF(P81='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q81>'2. Assumptions'!$O$21,Q81<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q81>'2. Assumptions'!$O$22,Q81<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q81>'2. Assumptions'!$O$23, Q81<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q81>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q81/1000","v":0},{"$f":"IF(SUM(AD81:AE81)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P81='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q81,P81='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q81),0)","v":0},{"$f":"IF(P81='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q81,0)","v":0},{"$f":"IF(P81='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q81,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD81:AE81)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.187939877395451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A81) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A81)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A81) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A81)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A81)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A81)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.674514488697774},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},188.60733627360949,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},110.94549192565265,{"$f":"O81*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U81*'2. Assumptions'!$D$40*BB81*'2. Assumptions'!$D$38","v":3.4083696000000004E-2},5.7942283200000014E-2,143223.95214206568,6517.0467022496387,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I82&5","v":"Multi Unit5"},"Roof",60,"Above Ground RW Tank",1200,129.4,85.9,null,1.034909090909091,0.20759358288770055,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A82) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A82)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A82) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A82)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A82)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A82)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P82=$P$2,_xlfn.IFS(AND(Q82>'2. Assumptions'!$O$14,Q82<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q82>'2. Assumptions'!$O$15,Q82<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q82>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q82/1000","v":1311.9249248104989},{"$f":"(IF(P82='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q82>'2. Assumptions'!$O$21,Q82<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q82>'2. Assumptions'!$O$22,Q82<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q82>'2. Assumptions'!$O$23, Q82<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q82>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q82/1000","v":0},{"$f":"IF(SUM(AD82:AE82)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P82='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q82,P82='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q82),0)","v":0},{"$f":"IF(P82='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q82,0)","v":0},{"$f":"IF(P82='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q82,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD82:AE82)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.187939877395451},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A82) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A82)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A82) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A82)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A82)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A82)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.674514488697774},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},138.31204660064697,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},110.94549192565265,{"$f":"O82*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U82*'2. Assumptions'!$D$40*BB82*'2. Assumptions'!$D$38","v":4.6477767272727274E-2},5.7942283200000014E-2,143223.95214206568,6517.0467022496387,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I83&1","v":"Multi Unit1"},"Roof",33,"None",0,0,0,null,1.034909090909091,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A83) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A83)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A83) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A83)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A83)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A83)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P83=$P$2,_xlfn.IFS(AND(Q83>'2. Assumptions'!$O$14,Q83<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q83>'2. Assumptions'!$O$15,Q83<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q83>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q83/1000","v":0},{"$f":"(IF(P83='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q83>'2. Assumptions'!$O$21,Q83<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q83>'2. Assumptions'!$O$22,Q83<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q83>'2. Assumptions'!$O$23, Q83<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q83>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q83/1000","v":0},{"$f":"IF(SUM(AD83:AE83)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P83='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q83,P83='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q83),0)","v":0},{"$f":"IF(P83='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q83,0)","v":0},{"$f":"IF(P83='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q83,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD83:AE83)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A83) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A83)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A83) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A83)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A83)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A83)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},110.94549192565265,{"$f":"O83*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U83*'2. Assumptions'!$D$40*BB83*'2. Assumptions'!$D$38","v":2.5562772000000004E-2},5.7942283200000014E-2,143223.95214206568,0,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I84&2","v":"Multi Unit2"},"Roof",14,"None",0,0,0,null,1.034909090909091,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A84) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A84)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A84) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A84)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A84)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A84)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P84=$P$2,_xlfn.IFS(AND(Q84>'2. Assumptions'!$O$14,Q84<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q84>'2. Assumptions'!$O$15,Q84<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q84>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q84/1000","v":0},{"$f":"(IF(P84='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q84>'2. Assumptions'!$O$21,Q84<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q84>'2. Assumptions'!$O$22,Q84<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q84>'2. Assumptions'!$O$23, Q84<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q84>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q84/1000","v":0},{"$f":"IF(SUM(AD84:AE84)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P84='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q84,P84='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q84),0)","v":0},{"$f":"IF(P84='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q84,0)","v":0},{"$f":"IF(P84='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q84,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD84:AE84)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A84) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A84)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A84) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A84)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A84)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A84)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},110.94549192565265,{"$f":"O84*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U84*'2. Assumptions'!$D$40*BB84*'2. Assumptions'!$D$38","v":1.0844812363636365E-2},5.7942283200000014E-2,143223.95214206568,0,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I85&3","v":"Multi Unit3"},"Roof",14,"None",0,0,0,null,1.034909090909091,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A85) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A85)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A85) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A85)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A85)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A85)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P85=$P$2,_xlfn.IFS(AND(Q85>'2. Assumptions'!$O$14,Q85<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q85>'2. Assumptions'!$O$15,Q85<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q85>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q85/1000","v":0},{"$f":"(IF(P85='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q85>'2. Assumptions'!$O$21,Q85<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q85>'2. Assumptions'!$O$22,Q85<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q85>'2. Assumptions'!$O$23, Q85<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q85>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q85/1000","v":0},{"$f":"IF(SUM(AD85:AE85)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P85='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q85,P85='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q85),0)","v":0},{"$f":"IF(P85='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q85,0)","v":0},{"$f":"IF(P85='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q85,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD85:AE85)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A85) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A85)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A85) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A85)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A85)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A85)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},110.94549192565265,{"$f":"O85*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U85*'2. Assumptions'!$D$40*BB85*'2. Assumptions'!$D$38","v":1.0844812363636365E-2},5.7942283200000014E-2,143223.95214206568,0,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I86&4","v":"Multi Unit4"},"Roof",14,"None",0,0,0,null,1.034909090909091,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A86) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A86)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A86) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A86)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A86)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A86)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P86=$P$2,_xlfn.IFS(AND(Q86>'2. Assumptions'!$O$14,Q86<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q86>'2. Assumptions'!$O$15,Q86<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q86>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q86/1000","v":0},{"$f":"(IF(P86='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q86>'2. Assumptions'!$O$21,Q86<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q86>'2. Assumptions'!$O$22,Q86<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q86>'2. Assumptions'!$O$23, Q86<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q86>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q86/1000","v":0},{"$f":"IF(SUM(AD86:AE86)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P86='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q86,P86='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q86),0)","v":0},{"$f":"IF(P86='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q86,0)","v":0},{"$f":"IF(P86='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q86,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD86:AE86)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A86) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A86)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A86) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A86)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A86)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A86)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},110.94549192565265,{"$f":"O86*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U86*'2. Assumptions'!$D$40*BB86*'2. Assumptions'!$D$38","v":1.0844812363636365E-2},5.7942283200000014E-2,143223.95214206568,0,112474.79978920882,87.12629281082404]
[15,808327,2019,"Darebin City Council","158 Broadway, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},734,{"$f":"I87&5","v":"Multi Unit5"},"Roof",37,"None",0,0,0,null,1.034909090909091,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A87) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A87)","v":1.034909090909091},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A87) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A87)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A87)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A87)","v":0},374,74.8,0.50953678474114439,{"$f":"(IF(P87=$P$2,_xlfn.IFS(AND(Q87>'2. Assumptions'!$O$14,Q87<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q87>'2. Assumptions'!$O$15,Q87<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q87>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q87/1000","v":0},{"$f":"(IF(P87='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q87>'2. Assumptions'!$O$21,Q87<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q87>'2. Assumptions'!$O$22,Q87<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q87>'2. Assumptions'!$O$23, Q87<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q87>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q87/1000","v":0},{"$f":"IF(SUM(AD87:AE87)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P87='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q87,P87='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q87),0)","v":0},{"$f":"IF(P87='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q87,0)","v":0},{"$f":"IF(P87='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q87,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD87:AE87)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A87) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A87)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A87) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A87)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A87)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A87)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},110.94549192565265,{"$f":"O87*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U87*'2. Assumptions'!$D$40*BB87*'2. Assumptions'!$D$38","v":2.866128981818182E-2},5.7942283200000014E-2,143223.95214206568,0,112474.79978920882,87.12629281082404]
[16,773795,2019,"Darebin City Council","176-180 High St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1461,{"$f":"I88&1","v":"Mixed Use1"},"Roof",889,"Above Ground RW Tank",35000,170,82,null,1.0344284736481861,1.0344284736481861,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A88) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A88)","v":1.0344284736481861},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A88) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A88)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A88)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A88)","v":0},889,1461,1,{"$f":"(IF(P88=$P$2,_xlfn.IFS(AND(Q88>'2. Assumptions'!$O$14,Q88<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q88>'2. Assumptions'!$O$15,Q88<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q88>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q88/1000","v":19132.238486819777},{"$f":"(IF(P88='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q88>'2. Assumptions'!$O$21,Q88<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q88>'2. Assumptions'!$O$22,Q88<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q88>'2. Assumptions'!$O$23, Q88<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q88>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q88/1000","v":0},{"$f":"IF(SUM(AD88:AE88)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P88='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q88,P88='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q88),0)","v":0},{"$f":"IF(P88='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q88,0)","v":0},{"$f":"IF(P88='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q88,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":29836.752768933569},{"$f":"IF(SUM(AD88:AE88)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":523.71057461453199},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A88) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A88)","v":889},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A88) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A88)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A88)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A88)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":60.938259879856567},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},60.938259879856567,1461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":54174.11303319248},37.080159502527366,{"$f":"O88*'2. Assumptions'!$D$35","v":1.4787033333333333},{"$f":"U88*'2. Assumptions'!$D$40*BB88*'2. Assumptions'!$D$38","v":0.68832577443531828},1.1312080500000001,47890.494620501042,24337.360264258918,21514.486450356249,16.658015239054702]
[16,773795,2019,"Darebin City Council","176-180 High St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1461,"Remaining Impervious","Untreated",572,"None",0,0,0,"Site not connected",1.0344284736481861,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A89) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A89)","v":1.0344284736481861},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A89) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A89)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A89)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A89)","v":0},889,1461,1,{"$f":"(IF(P89=$P$2,_xlfn.IFS(AND(Q89>'2. Assumptions'!$O$14,Q89<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q89>'2. Assumptions'!$O$15,Q89<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q89>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q89/1000","v":0},{"$f":"(IF(P89='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q89>'2. Assumptions'!$O$21,Q89<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q89>'2. Assumptions'!$O$22,Q89<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q89>'2. Assumptions'!$O$23, Q89<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q89>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q89/1000","v":0},{"$f":"IF(SUM(AD89:AE89)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P89='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q89,P89='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q89),0)","v":0},{"$f":"IF(P89='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q89,0)","v":0},{"$f":"IF(P89='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q89,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD89:AE89)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A89) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A89)","v":889},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A89) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A89)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A89)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A89)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},37.080159502527366,{"$f":"O89*'2. Assumptions'!$D$35","v":0.95142666666666664},{"$f":"U89*'2. Assumptions'!$D$40*BB89*'2. Assumptions'!$D$38","v":0.44288227556468174},1.1312080500000001,47890.494620501042,0,21514.486450356249,16.658015239054702]
[17,757053,2019,"Darebin City Council","186 Murray Road, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},497,{"$f":"I90&1","v":"Multi Unit1"},"Roof",114.5,"Above Ground RW Tank",2500,120.8,93.6,null,1.0014780433574209,0.38442468037798777,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A90) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A90)","v":0.76746803779877704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A90) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A90)","v":0.23401000555864371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A90)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A90)","v":0},292.3,179.9,0.72394366197183102,{"$f":"(IF(P90=$P$2,_xlfn.IFS(AND(Q90>'2. Assumptions'!$O$14,Q90<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q90>'2. Assumptions'!$O$15,Q90<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q90>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q90/1000","v":2186.5415413508322},{"$f":"(IF(P90='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q90>'2. Assumptions'!$O$21,Q90<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q90>'2. Assumptions'!$O$22,Q90<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q90>'2. Assumptions'!$O$23, Q90<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q90>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q90/1000","v":0},{"$f":"IF(SUM(AD90:AE90)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P90='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q90,P90='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q90),0)","v":0},{"$f":"IF(P90='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q90,0)","v":0},{"$f":"IF(P90='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q90,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD90:AE90)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.12762748183243},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A90) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A90)","v":228.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A90) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A90)","v":63.900000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A90)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A90)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.077526791367603},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},91.913599293872139,359.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},71.713426575133809,{"$f":"O90*'2. Assumptions'!$D$35","v":0.19045166666666666},{"$f":"U90*'2. Assumptions'!$D$40*BB90*'2. Assumptions'!$D$38","v":8.5829923119371876E-2},0.13485417615,95668.119513898884,7391.6633187899715,60441.165492225256,45.307079366313765]
[17,757053,2019,"Darebin City Council","186 Murray Road, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},497,{"$f":"I91&2","v":"Multi Unit2"},"Roof",113.9,"Above Ground RW Tank",2500,121,93.6,null,1.0014780433574209,0.38304335742078932,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A91) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A91)","v":0.76746803779877704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A91) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A91)","v":0.23401000555864371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A91)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A91)","v":0},292.3,179.9,0.72394366197183102,{"$f":"(IF(P91=$P$2,_xlfn.IFS(AND(Q91>'2. Assumptions'!$O$14,Q91<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q91>'2. Assumptions'!$O$15,Q91<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q91>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q91/1000","v":2186.5415413508322},{"$f":"(IF(P91='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q91>'2. Assumptions'!$O$21,Q91<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q91>'2. Assumptions'!$O$22,Q91<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q91>'2. Assumptions'!$O$23, Q91<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q91>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q91/1000","v":0},{"$f":"IF(SUM(AD91:AE91)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P91='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q91,P91='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q91),0)","v":0},{"$f":"IF(P91='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q91,0)","v":0},{"$f":"IF(P91='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q91,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD91:AE91)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.12762748183243},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A91) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A91)","v":228.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A91) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A91)","v":63.900000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A91)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A91)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.077526791367603},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.397779799371023,359.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},71.713426575133809,{"$f":"O91*'2. Assumptions'!$D$35","v":0.18945366666666666},{"$f":"U91*'2. Assumptions'!$D$40*BB91*'2. Assumptions'!$D$38","v":8.5380159330100056E-2},0.13485417615,95668.119513898884,7391.6633187899715,60441.165492225256,45.307079366313765]
[17,757053,2019,"Darebin City Council","186 Murray Road, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},497,{"$f":"I92&1","v":"Multi Unit1"},"Roof",33.6,"Raingarden 100mm",1,131.55000000000001,0,null,1.0014780433574209,0.12284824902723736,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A92) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A92)","v":0.76746803779877704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A92) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A92)","v":0.23401000555864371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A92)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A92)","v":0},292.3,179.9,0.72394366197183102,{"$f":"(IF(P92=$P$2,_xlfn.IFS(AND(Q92>'2. Assumptions'!$O$14,Q92<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q92>'2. Assumptions'!$O$15,Q92<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q92>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q92/1000","v":0},{"$f":"(IF(P92='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q92>'2. Assumptions'!$O$21,Q92<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q92>'2. Assumptions'!$O$22,Q92<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q92>'2. Assumptions'!$O$23, Q92<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q92>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q92/1000","v":0},{"$f":"IF(SUM(AD92:AE92)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P92='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q92,P92='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q92),0)","v":759.08025920987461},{"$f":"IF(P92='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q92,0)","v":0},{"$f":"IF(P92='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q92,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD92:AE92)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":101.58276420887873},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A92) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A92)","v":228.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A92) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A92)","v":63.900000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A92)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A92)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":37.200912702945388},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},70.748164336851502,359.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},71.713426575133809,{"$f":"O92*'2. Assumptions'!$D$35","v":5.5888E-2},{"$f":"U92*'2. Assumptions'!$D$40*BB92*'2. Assumptions'!$D$38","v":2.5186772199221791E-2},0.13485417615,95668.119513898884,759.08025920987461,60441.165492225256,45.307079366313765]
[17,757053,2019,"Darebin City Council","186 Murray Road, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},497,{"$f":"I93&2","v":"Multi Unit2"},"Roof",30.3,"Raingarden 100mm",1,132,0,null,1.0014780433574209,0.11116175653140635,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A93) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A93)","v":0.76746803779877704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A93) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A93)","v":0.23401000555864371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A93)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A93)","v":0},292.3,179.9,0.72394366197183102,{"$f":"(IF(P93=$P$2,_xlfn.IFS(AND(Q93>'2. Assumptions'!$O$14,Q93<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q93>'2. Assumptions'!$O$15,Q93<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q93>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q93/1000","v":0},{"$f":"(IF(P93='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q93>'2. Assumptions'!$O$21,Q93<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q93>'2. Assumptions'!$O$22,Q93<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q93>'2. Assumptions'!$O$23, Q93<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q93>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q93/1000","v":0},{"$f":"IF(SUM(AD93:AE93)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P93='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q93,P93='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q93),0)","v":759.08025920987461},{"$f":"IF(P93='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q93,0)","v":0},{"$f":"IF(P93='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q93,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD93:AE93)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":101.58276420887873},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A93) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A93)","v":228.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A93) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A93)","v":63.900000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A93)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A93)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":37.200912702945388},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.453409957696721,359.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},71.713426575133809,{"$f":"O93*'2. Assumptions'!$D$35","v":5.0398999999999999E-2},{"$f":"U93*'2. Assumptions'!$D$40*BB93*'2. Assumptions'!$D$38","v":2.2713071358226793E-2},0.13485417615,95668.119513898884,759.08025920987461,60441.165492225256,45.307079366313765]
[17,757053,2019,"Darebin City Council","186 Murray Road, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},497,"Remaining Impervious","Untreated",67.5,"None",0,0,0,null,1.0014780433574209,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A94) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A94)","v":0.76746803779877704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A94) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A94)","v":0.23401000555864371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A94)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A94)","v":0},292.3,179.9,0.72394366197183102,{"$f":"(IF(P94=$P$2,_xlfn.IFS(AND(Q94>'2. Assumptions'!$O$14,Q94<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q94>'2. Assumptions'!$O$15,Q94<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q94>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q94/1000","v":0},{"$f":"(IF(P94='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q94>'2. Assumptions'!$O$21,Q94<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q94>'2. Assumptions'!$O$22,Q94<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q94>'2. Assumptions'!$O$23, Q94<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q94>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q94/1000","v":0},{"$f":"IF(SUM(AD94:AE94)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P94='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q94,P94='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q94),0)","v":0},{"$f":"IF(P94='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q94,0)","v":0},{"$f":"IF(P94='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q94,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD94:AE94)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A94) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A94)","v":228.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A94) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A94)","v":63.900000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A94)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A94)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,359.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.713426575133809,{"$f":"O94*'2. Assumptions'!$D$35","v":0.112275},{"$f":"U94*'2. Assumptions'!$D$40*BB94*'2. Assumptions'!$D$38","v":5.0598426293079493E-2},0.13485417615,95668.119513898884,0,60441.165492225256,45.307079366313765]
[18,719582,2019,"Darebin City Council","19 Keats Ave, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.70000000000005,{"$f":"I95&1","v":"Subdivision1"},"Roof",142,"Above Ground RW Tank",3000,123.4,91,"Same as Multi-units?",1.0138192419825074,0.51086880466472306,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A95) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A95)","v":1.0138192419825074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A95) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A95)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A95)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A95)","v":0},286,171.5,0.61502599964138416,{"$f":"(IF(P95=$P$2,_xlfn.IFS(AND(Q95>'2. Assumptions'!$O$14,Q95<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q95>'2. Assumptions'!$O$15,Q95<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q95>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q95/1000","v":2623.8498496209986},{"$f":"(IF(P95='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q95>'2. Assumptions'!$O$21,Q95<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q95>'2. Assumptions'!$O$22,Q95<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q95>'2. Assumptions'!$O$23, Q95<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q95>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q95/1000","v":0},{"$f":"IF(SUM(AD95:AE95)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P95='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q95,P95='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q95),0)","v":0},{"$f":"IF(P95='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q95,0)","v":0},{"$f":"IF(P95='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q95,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD95:AE95)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.28305761253296},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A95) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A95)","v":286},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A95) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A95)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A95)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A95)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.738904416177917},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.023427204414673,343,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},64.602487831060543,{"$f":"O95*'2. Assumptions'!$D$35","v":0.23619333333333334},{"$f":"U95*'2. Assumptions'!$D$40*BB95*'2. Assumptions'!$D$38","v":0.10775580577259476},0.130141695,85132.798239848358,7828.9716270601384,60157.289537839031,45.649980332712175]
[18,719582,2019,"Darebin City Council","19 Keats Ave, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.70000000000005,{"$f":"I96&2","v":"Subdivision2"},"Roof",144,"Above Ground RW Tank",3000,119.8,92.6,"Same as Multi-units?",1.0138192419825074,0.50295043731778433,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A96) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A96)","v":1.0138192419825074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A96) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A96)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A96)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A96)","v":0},286,171.5,0.61502599964138416,{"$f":"(IF(P96=$P$2,_xlfn.IFS(AND(Q96>'2. Assumptions'!$O$14,Q96<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q96>'2. Assumptions'!$O$15,Q96<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q96>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q96/1000","v":2623.8498496209986},{"$f":"(IF(P96='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q96>'2. Assumptions'!$O$21,Q96<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q96>'2. Assumptions'!$O$22,Q96<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q96>'2. Assumptions'!$O$23, Q96<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q96>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q96/1000","v":0},{"$f":"IF(SUM(AD96:AE96)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P96='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q96,P96='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q96),0)","v":0},{"$f":"IF(P96='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q96,0)","v":0},{"$f":"IF(P96='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q96,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD96:AE96)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.28305761253296},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A96) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A96)","v":286},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A96) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A96)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A96)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A96)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.738904416177917},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},76.939768493242255,343,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},64.602487831060543,{"$f":"O96*'2. Assumptions'!$D$35","v":0.23951999999999998},{"$f":"U96*'2. Assumptions'!$D$40*BB96*'2. Assumptions'!$D$38","v":0.10927349317784256},0.130141695,85132.798239848358,7828.9716270601384,60157.289537839031,45.649980332712175]
[18,719582,2019,"Darebin City Council","19 Keats Ave, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.70000000000005,"Remaining Impervious","Driveway",57,"None",0,0,0,"Same as Multi-units?",1.0138192419825074,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A97) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A97)","v":1.0138192419825074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A97) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A97)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A97)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A97)","v":0},286,171.5,0.61502599964138416,{"$f":"(IF(P97=$P$2,_xlfn.IFS(AND(Q97>'2. Assumptions'!$O$14,Q97<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q97>'2. Assumptions'!$O$15,Q97<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q97>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q97/1000","v":0},{"$f":"(IF(P97='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q97>'2. Assumptions'!$O$21,Q97<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q97>'2. Assumptions'!$O$22,Q97<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q97>'2. Assumptions'!$O$23, Q97<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q97>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q97/1000","v":0},{"$f":"IF(SUM(AD97:AE97)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P97='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q97,P97='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q97),0)","v":0},{"$f":"IF(P97='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q97,0)","v":0},{"$f":"IF(P97='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q97,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD97:AE97)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A97) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A97)","v":286},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A97) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A97)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A97)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A97)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,343,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.602487831060543,{"$f":"O97*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U97*'2. Assumptions'!$D$40*BB97*'2. Assumptions'!$D$38","v":4.3254091049562682E-2},0.130141695,85132.798239848358,0,60157.289537839031,45.649980332712175]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I98&1","v":"Multi Unit1"},"Roof",97,"Below Ground RW Tank",5000,163,84.4,null,1.0570859375000001,0.20587239583333336,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A98) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A98)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A98) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A98)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A98)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A98)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P98=$P$2,_xlfn.IFS(AND(Q98>'2. Assumptions'!$O$14,Q98<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q98>'2. Assumptions'!$O$15,Q98<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q98>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q98/1000","v":0},{"$f":"(IF(P98='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q98>'2. Assumptions'!$O$21,Q98<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q98>'2. Assumptions'!$O$22,Q98<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q98>'2. Assumptions'!$O$23, Q98<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q98>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q98/1000","v":10844.00370299821},{"$f":"IF(SUM(AD98:AE98)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P98='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q98,P98='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q98),0)","v":0},{"$f":"IF(P98='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q98,0)","v":0},{"$f":"IF(P98='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q98,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD98:AE98)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":192.96923388070601},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A98) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A98)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A98) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A98)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A98)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A98)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.573739577193706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},210.29387990251843,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":20398.506350544289},123.33891257007265,{"$f":"O98*'2. Assumptions'!$D$35","v":0.16134333333333334},{"$f":"U98*'2. Assumptions'!$D$40*BB98*'2. Assumptions'!$D$38","v":7.6749195949218765E-2},6.7518193000000004E-2,155882.73429226497,16049.125480437351,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I99&2","v":"Multi Unit2"},"Roof",47,"None",0,0,0,null,1.0570859375000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A99) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A99)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A99) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A99)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A99)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A99)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P99=$P$2,_xlfn.IFS(AND(Q99>'2. Assumptions'!$O$14,Q99<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q99>'2. Assumptions'!$O$15,Q99<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q99>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q99/1000","v":0},{"$f":"(IF(P99='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q99>'2. Assumptions'!$O$21,Q99<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q99>'2. Assumptions'!$O$22,Q99<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q99>'2. Assumptions'!$O$23, Q99<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q99>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q99/1000","v":0},{"$f":"IF(SUM(AD99:AE99)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P99='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q99,P99='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q99),0)","v":0},{"$f":"IF(P99='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q99,0)","v":0},{"$f":"IF(P99='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q99,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD99:AE99)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A99) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A99)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A99) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A99)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A99)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A99)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},123.33891257007265,{"$f":"O99*'2. Assumptions'!$D$35","v":7.8176666666666658E-2},{"$f":"U99*'2. Assumptions'!$D$40*BB99*'2. Assumptions'!$D$38","v":3.7187754738281252E-2},6.7518193000000004E-2,155882.73429226497,0,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I100&3","v":"Multi Unit3"},"Roof",143,"Below Ground RW Tank",5000,131,94.9,null,1.0570859375000001,0.24391927083333331,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A100) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A100)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A100) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A100)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A100)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A100)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P100=$P$2,_xlfn.IFS(AND(Q100>'2. Assumptions'!$O$14,Q100<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q100>'2. Assumptions'!$O$15,Q100<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q100>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q100/1000","v":0},{"$f":"(IF(P100='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q100>'2. Assumptions'!$O$21,Q100<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q100>'2. Assumptions'!$O$22,Q100<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q100>'2. Assumptions'!$O$23, Q100<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q100>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q100/1000","v":10844.00370299821},{"$f":"IF(SUM(AD100:AE100)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P100='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q100,P100='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q100),0)","v":0},{"$f":"IF(P100='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q100,0)","v":0},{"$f":"IF(P100='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q100,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD100:AE100)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":192.96923388070601},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A100) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A100)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A100) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A100)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A100)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A100)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.573739577193706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},142.64689755625378,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":20398.506350544289},123.33891257007265,{"$f":"O100*'2. Assumptions'!$D$35","v":0.23785666666666666},{"$f":"U100*'2. Assumptions'!$D$40*BB100*'2. Assumptions'!$D$38","v":0.11314572186328127},6.7518193000000004E-2,155882.73429226497,16049.125480437351,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I101&5","v":"Multi Unit5"},"Roof",139,"Below Ground RW Tank",5000,136,93.5,null,1.0570859375000001,0.24614583333333337,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A101) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A101)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A101) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A101)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A101)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A101)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P101=$P$2,_xlfn.IFS(AND(Q101>'2. Assumptions'!$O$14,Q101<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q101>'2. Assumptions'!$O$15,Q101<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q101>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q101/1000","v":0},{"$f":"(IF(P101='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q101>'2. Assumptions'!$O$21,Q101<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q101>'2. Assumptions'!$O$22,Q101<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q101>'2. Assumptions'!$O$23, Q101<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q101>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q101/1000","v":10844.00370299821},{"$f":"IF(SUM(AD101:AE101)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P101='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q101,P101='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q101),0)","v":0},{"$f":"IF(P101='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q101,0)","v":0},{"$f":"IF(P101='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q101,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD101:AE101)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":192.96923388070601},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A101) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A101)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A101) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A101)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A101)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A101)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.573739577193706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},146.75184424852006,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":20398.506350544289},123.33891257007265,{"$f":"O101*'2. Assumptions'!$D$35","v":0.23120333333333332},{"$f":"U101*'2. Assumptions'!$D$40*BB101*'2. Assumptions'!$D$38","v":0.10998080656640626},6.7518193000000004E-2,155882.73429226497,16049.125480437351,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I102&7","v":"Multi Unit7"},"Roof",143,"Below Ground RW Tank",5000,131,94.9,null,1.0570859375000001,0.24391927083333331,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A102) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A102)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A102) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A102)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A102)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A102)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P102=$P$2,_xlfn.IFS(AND(Q102>'2. Assumptions'!$O$14,Q102<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q102>'2. Assumptions'!$O$15,Q102<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q102>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q102/1000","v":0},{"$f":"(IF(P102='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q102>'2. Assumptions'!$O$21,Q102<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q102>'2. Assumptions'!$O$22,Q102<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q102>'2. Assumptions'!$O$23, Q102<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q102>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q102/1000","v":10844.00370299821},{"$f":"IF(SUM(AD102:AE102)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P102='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q102,P102='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q102),0)","v":0},{"$f":"IF(P102='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q102,0)","v":0},{"$f":"IF(P102='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q102,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD102:AE102)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":192.96923388070601},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A102) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A102)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A102) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A102)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A102)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A102)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.573739577193706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},142.64689755625378,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":20398.506350544289},123.33891257007265,{"$f":"O102*'2. Assumptions'!$D$35","v":0.23785666666666666},{"$f":"U102*'2. Assumptions'!$D$40*BB102*'2. Assumptions'!$D$38","v":0.11314572186328127},6.7518193000000004E-2,155882.73429226497,16049.125480437351,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,{"$f":"I103&9","v":"Multi Unit9"},"Roof",68,"Below Ground RW Tank",2000,132.4,93.5,null,1.0570859375000001,0.11722916666666668,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A103) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A103)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A103) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A103)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A103)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A103)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P103=$P$2,_xlfn.IFS(AND(Q103>'2. Assumptions'!$O$14,Q103<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q103>'2. Assumptions'!$O$15,Q103<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q103>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q103/1000","v":0},{"$f":"(IF(P103='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q103>'2. Assumptions'!$O$21,Q103<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q103>'2. Assumptions'!$O$22,Q103<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q103>'2. Assumptions'!$O$23, Q103<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q103>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q103/1000","v":5422.0018514991043},{"$f":"IF(SUM(AD103:AE103)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P103='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q103,P103='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q103),0)","v":0},{"$f":"IF(P103='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q103,0)","v":0},{"$f":"IF(P103='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q103,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD103:AE103)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.21184490157535},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A103) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A103)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A103) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A103)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A103)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A103)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.254677036675659},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},193.09205075939173,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13130.25945163864},123.33891257007265,{"$f":"O103*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U103*'2. Assumptions'!$D$40*BB103*'2. Assumptions'!$D$38","v":5.3803560046875004E-2},6.7518193000000004E-2,155882.73429226497,10627.123628938243,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,"Shared Driveway","Driveway",100,"None",0,0,0,null,1.0570859375000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A104) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A104)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A104) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A104)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A104)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A104)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P104=$P$2,_xlfn.IFS(AND(Q104>'2. Assumptions'!$O$14,Q104<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q104>'2. Assumptions'!$O$15,Q104<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q104>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q104/1000","v":0},{"$f":"(IF(P104='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q104>'2. Assumptions'!$O$21,Q104<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q104>'2. Assumptions'!$O$22,Q104<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q104>'2. Assumptions'!$O$23, Q104<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q104>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q104/1000","v":0},{"$f":"IF(SUM(AD104:AE104)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P104='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q104,P104='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q104),0)","v":0},{"$f":"IF(P104='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q104,0)","v":0},{"$f":"IF(P104='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q104,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD104:AE104)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A104) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A104)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A104) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A104)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A104)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A104)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},123.33891257007265,{"$f":"O104*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U104*'2. Assumptions'!$D$40*BB104*'2. Assumptions'!$D$38","v":7.9122882421875013E-2},6.7518193000000004E-2,155882.73429226497,0,123133.27420208989,97.426595769124546]
[19,838066,2019,"Darebin City Council","192 Edwardes St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1041.0999999999999,"Remaining Impervious","Path",31,"None",0,0,0,null,1.0570859375000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A105) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A105)","v":1.0570859375000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A105) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A105)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A105)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A105)","v":0},637,85.333333333333329,0.73768129862645282,{"$f":"(IF(P105=$P$2,_xlfn.IFS(AND(Q105>'2. Assumptions'!$O$14,Q105<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q105>'2. Assumptions'!$O$15,Q105<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q105>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q105/1000","v":0},{"$f":"(IF(P105='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q105>'2. Assumptions'!$O$21,Q105<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q105>'2. Assumptions'!$O$22,Q105<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q105>'2. Assumptions'!$O$23, Q105<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q105>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q105/1000","v":0},{"$f":"IF(SUM(AD105:AE105)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P105='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q105,P105='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q105),0)","v":0},{"$f":"IF(P105='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q105,0)","v":0},{"$f":"IF(P105='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q105,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD105:AE105)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A105) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A105)","v":590},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A105) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A105)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A105)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A105)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,768,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},123.33891257007265,{"$f":"O105*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U105*'2. Assumptions'!$D$40*BB105*'2. Assumptions'!$D$38","v":2.4528093550781251E-2},6.7518193000000004E-2,155882.73429226497,0,123133.27420208989,97.426595769124546]
[20,598061,2019,"Darebin City Council","22 Carson St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},174,{"$f":"I106&1","v":"Mixed Use1"},"Balcony",15,"None",0,0,0,null,1.0293719512195123,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A106) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A106)","v":1.0293719512195123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A106) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A106)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A106)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A106)","v":0},149,164,0.94252873563218387,{"$f":"(IF(P106=$P$2,_xlfn.IFS(AND(Q106>'2. Assumptions'!$O$14,Q106<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q106>'2. Assumptions'!$O$15,Q106<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q106>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q106/1000","v":0},{"$f":"(IF(P106='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q106>'2. Assumptions'!$O$21,Q106<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q106>'2. Assumptions'!$O$22,Q106<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q106>'2. Assumptions'!$O$23, Q106<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q106>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q106/1000","v":0},{"$f":"IF(SUM(AD106:AE106)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P106='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q106,P106='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q106),0)","v":0},{"$f":"IF(P106='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q106,0)","v":0},{"$f":"IF(P106='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q106,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD106:AE106)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A106) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A106)","v":149},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A106) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A106)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A106)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A106)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,164,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.171384872855853,{"$f":"O106*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U106*'2. Assumptions'!$D$40*BB106*'2. Assumptions'!$D$38","v":1.1557273582317075E-2},0.12635952450000001,83287.011096249887,0,58497.080833744119,45.071117797499824]
[20,598061,2019,"Darebin City Council","22 Carson St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},174,{"$f":"I107&1","v":"Mixed Use1"},"Roof",149,"Above Ground RW Tank",2500,113.3,88,null,1.0293719512195123,1.0293719512195123,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A107) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A107)","v":1.0293719512195123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A107) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A107)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A107)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A107)","v":0},149,164,0.94252873563218387,{"$f":"(IF(P107=$P$2,_xlfn.IFS(AND(Q107>'2. Assumptions'!$O$14,Q107<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q107>'2. Assumptions'!$O$15,Q107<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q107>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q107/1000","v":2186.5415413508322},{"$f":"(IF(P107='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q107>'2. Assumptions'!$O$21,Q107<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q107>'2. Assumptions'!$O$22,Q107<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q107>'2. Assumptions'!$O$23, Q107<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q107>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q107/1000","v":0},{"$f":"IF(SUM(AD107:AE107)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P107='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q107,P107='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q107),0)","v":0},{"$f":"IF(P107='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q107,0)","v":0},{"$f":"IF(P107='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q107,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD107:AE107)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.23813760109059},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A107) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A107)","v":149},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A107) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A107)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A107)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A107)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":70.631591403680275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},70.631591403680275,164,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},64.171384872855853,{"$f":"O107*'2. Assumptions'!$D$35","v":0.24783666666666665},{"$f":"U107*'2. Assumptions'!$D$40*BB107*'2. Assumptions'!$D$38","v":0.11480225091768294},0.12635952450000001,83287.011096249887,7391.6633187899715,58497.080833744119,45.071117797499824]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I108&1","v":"Multi Unit1"},"Roof",61.1,"Above Ground RW Tank",800,133.69999999999999,68,null,1.0037297566812924,0.1629252094136418,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A108) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A108)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A108) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A108)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A108)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A108)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P108=$P$2,_xlfn.IFS(AND(Q108>'2. Assumptions'!$O$14,Q108<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q108>'2. Assumptions'!$O$15,Q108<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q108>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q108/1000","v":874.61661654033264},{"$f":"(IF(P108='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q108>'2. Assumptions'!$O$21,Q108<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q108>'2. Assumptions'!$O$22,Q108<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q108>'2. Assumptions'!$O$23, Q108<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q108>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q108/1000","v":0},{"$f":"IF(SUM(AD108:AE108)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P108='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q108,P108='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q108),0)","v":0},{"$f":"IF(P108='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q108,0)","v":0},{"$f":"IF(P108='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q108,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1187.7840625261192},{"$f":"IF(SUM(AD108:AE108)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.12330385962929},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A108) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A108)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A108) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A108)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A108)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A108)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.561907765408776},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.944721055738,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7267.5224565055923},71.929392301208708,{"$f":"O108*'2. Assumptions'!$D$35","v":0.10162966666666666},{"$f":"U108*'2. Assumptions'!$D$40*BB108*'2. Assumptions'!$D$38","v":4.5903924267720379E-2},0.12556588995000001,95740.962013880213,6079.7383939794727,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I109&2","v":"Multi Unit2"},"Roof",49.6,"Above Ground RW Tank",800,143.1,74,null,1.0037297566812924,0.14155883526126845,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A109) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A109)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A109) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A109)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A109)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A109)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P109=$P$2,_xlfn.IFS(AND(Q109>'2. Assumptions'!$O$14,Q109<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q109>'2. Assumptions'!$O$15,Q109<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q109>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q109/1000","v":874.61661654033264},{"$f":"(IF(P109='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q109>'2. Assumptions'!$O$21,Q109<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q109>'2. Assumptions'!$O$22,Q109<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q109>'2. Assumptions'!$O$23, Q109<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q109>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q109/1000","v":0},{"$f":"IF(SUM(AD109:AE109)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P109='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q109,P109='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q109),0)","v":0},{"$f":"IF(P109='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q109,0)","v":0},{"$f":"IF(P109='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q109,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1187.7840625261192},{"$f":"IF(SUM(AD109:AE109)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.12330385962929},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A109) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A109)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A109) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A109)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A109)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A109)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.561907765408776},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},146.52263017148371,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7267.5224565055923},71.929392301208708,{"$f":"O109*'2. Assumptions'!$D$35","v":8.2501333333333329E-2},{"$f":"U109*'2. Assumptions'!$D$40*BB109*'2. Assumptions'!$D$38","v":3.7264069454646991E-2},0.12556588995000001,95740.962013880213,6079.7383939794727,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I110&3","v":"Multi Unit3"},"Roof",73,"Above Ground RW Tank",800,119,63.8,null,1.0037297566812924,0.17325488631830877,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A110) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A110)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A110) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A110)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A110)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A110)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P110=$P$2,_xlfn.IFS(AND(Q110>'2. Assumptions'!$O$14,Q110<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q110>'2. Assumptions'!$O$15,Q110<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q110>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q110/1000","v":874.61661654033264},{"$f":"(IF(P110='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q110>'2. Assumptions'!$O$21,Q110<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q110>'2. Assumptions'!$O$22,Q110<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q110>'2. Assumptions'!$O$23, Q110<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q110>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q110/1000","v":0},{"$f":"IF(SUM(AD110:AE110)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P110='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q110,P110='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q110),0)","v":0},{"$f":"IF(P110='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q110,0)","v":0},{"$f":"IF(P110='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q110,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1187.7840625261192},{"$f":"IF(SUM(AD110:AE110)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.12330385962929},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A110) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A110)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A110) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A110)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A110)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A110)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.561907765408776},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},99.555102143912222,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7267.5224565055923},71.929392301208708,{"$f":"O110*'2. Assumptions'!$D$35","v":0.12142333333333333},{"$f":"U110*'2. Assumptions'!$D$40*BB110*'2. Assumptions'!$D$38","v":5.4844295769944158E-2},0.12556588995000001,95740.962013880213,6079.7383939794727,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I111&1","v":"Multi Unit1"},"Roof",43.2,"Raingarden 100mm",2,133.94999999999999,0,null,1.0037297566812924,0.11540965297167931,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A111) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A111)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A111) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A111)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A111)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A111)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P111=$P$2,_xlfn.IFS(AND(Q111>'2. Assumptions'!$O$14,Q111<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q111>'2. Assumptions'!$O$15,Q111<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q111>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q111/1000","v":0},{"$f":"(IF(P111='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q111>'2. Assumptions'!$O$21,Q111<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q111>'2. Assumptions'!$O$22,Q111<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q111>'2. Assumptions'!$O$23, Q111<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q111>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q111/1000","v":0},{"$f":"IF(SUM(AD111:AE111)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P111='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q111,P111='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q111),0)","v":1518.1605184197492},{"$f":"IF(P111='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q111,0)","v":0},{"$f":"IF(P111='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q111,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD111:AE111)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":90.387064018029733},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A111) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A111)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A111) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A111)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A111)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A111)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":23.536022987309014},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},110.05270007954678,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},71.929392301208708,{"$f":"O111*'2. Assumptions'!$D$35","v":7.1856000000000003E-2},{"$f":"U111*'2. Assumptions'!$D$40*BB111*'2. Assumptions'!$D$38","v":3.2455802428240928E-2},0.12556588995000001,95740.962013880213,1518.1605184197492,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I112&2","v":"Multi Unit2"},"Roof",60.1,"Raingarden 100mm",2,132,0,null,1.0037297566812924,0.15822098125249304,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A112) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A112)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A112) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A112)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A112)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A112)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P112=$P$2,_xlfn.IFS(AND(Q112>'2. Assumptions'!$O$14,Q112<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q112>'2. Assumptions'!$O$15,Q112<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q112>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q112/1000","v":0},{"$f":"(IF(P112='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q112>'2. Assumptions'!$O$21,Q112<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q112>'2. Assumptions'!$O$22,Q112<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q112>'2. Assumptions'!$O$23, Q112<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q112>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q112/1000","v":0},{"$f":"IF(SUM(AD112:AE112)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P112='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q112,P112='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q112),0)","v":1518.1605184197492},{"$f":"IF(P112='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q112,0)","v":0},{"$f":"IF(P112='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q112,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD112:AE112)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":90.387064018029733},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A112) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A112)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A112) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A112)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A112)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A112)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":23.536022987309014},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.106100556346433,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},71.929392301208708,{"$f":"O112*'2. Assumptions'!$D$35","v":9.9966333333333338E-2},{"$f":"U112*'2. Assumptions'!$D$40*BB112*'2. Assumptions'!$D$38","v":4.5152632544844439E-2},0.12556588995000001,95740.962013880213,1518.1605184197492,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,{"$f":"I113&3","v":"Multi Unit3"},"Roof",45.8,"None",0,0,0,null,1.0037297566812924,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A113) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A113)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A113) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A113)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A113)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A113)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P113=$P$2,_xlfn.IFS(AND(Q113>'2. Assumptions'!$O$14,Q113<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q113>'2. Assumptions'!$O$15,Q113<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q113>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q113/1000","v":0},{"$f":"(IF(P113='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q113>'2. Assumptions'!$O$21,Q113<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q113>'2. Assumptions'!$O$22,Q113<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q113>'2. Assumptions'!$O$23, Q113<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q113>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q113/1000","v":0},{"$f":"IF(SUM(AD113:AE113)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P113='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q113,P113='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q113),0)","v":0},{"$f":"IF(P113='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q113,0)","v":0},{"$f":"IF(P113='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q113,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD113:AE113)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A113) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A113)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A113) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A113)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A113)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A113)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.929392301208708,{"$f":"O113*'2. Assumptions'!$D$35","v":7.618066666666666E-2},{"$f":"U113*'2. Assumptions'!$D$40*BB113*'2. Assumptions'!$D$38","v":3.4409160907718388E-2},0.12556588995000001,95740.962013880213,0,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,"Remaining Impervious","Treated",98.7,"Raingarden 100mm",2,128.19999999999999,0,null,1.0037297566812924,0.2523601914639011,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A114) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A114)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A114) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A114)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A114)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A114)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P114=$P$2,_xlfn.IFS(AND(Q114>'2. Assumptions'!$O$14,Q114<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q114>'2. Assumptions'!$O$15,Q114<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q114>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q114/1000","v":0},{"$f":"(IF(P114='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q114>'2. Assumptions'!$O$21,Q114<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q114>'2. Assumptions'!$O$22,Q114<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q114>'2. Assumptions'!$O$23, Q114<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q114>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q114/1000","v":0},{"$f":"IF(SUM(AD114:AE114)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P114='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q114,P114='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q114),0)","v":1518.1605184197492},{"$f":"IF(P114='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q114,0)","v":0},{"$f":"IF(P114='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q114,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD114:AE114)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":90.387064018029733},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A114) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A114)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A114) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A114)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A114)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A114)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":23.536022987309014},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},48.168962952749958,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},71.929392301208708,{"$f":"O114*'2. Assumptions'!$D$35","v":0.16417100000000001},{"$f":"U114*'2. Assumptions'!$D$40*BB114*'2. Assumptions'!$D$38","v":7.4152493047856011E-2},0.12556588995000001,95740.962013880213,1518.1605184197492,60509.258648385199,45.460105179891642]
[21,846857,2019,"Darebin City Council","240 Rossmoyne St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},706,"Remaining Impervious","Untreated",69.900000000000006,"None",0,0,0,null,1.0037297566812924,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A115) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A115)","v":0.47773893099321901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A115) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A115)","v":0.52599082568807343},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A115)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A115)","v":0},332.8,167.13333333333333,0.71019830028328612,{"$f":"(IF(P115=$P$2,_xlfn.IFS(AND(Q115>'2. Assumptions'!$O$14,Q115<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q115>'2. Assumptions'!$O$15,Q115<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q115>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q115/1000","v":0},{"$f":"(IF(P115='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q115>'2. Assumptions'!$O$21,Q115<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q115>'2. Assumptions'!$O$22,Q115<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q115>'2. Assumptions'!$O$23, Q115<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q115>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q115/1000","v":0},{"$f":"IF(SUM(AD115:AE115)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P115='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q115,P115='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q115),0)","v":0},{"$f":"IF(P115='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q115,0)","v":0},{"$f":"IF(P115='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q115,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD115:AE115)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A115) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A115)","v":183.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A115) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A115)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A115)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A115)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,501.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.929392301208708,{"$f":"O115*'2. Assumptions'!$D$35","v":0.11626700000000001},{"$f":"U115*'2. Assumptions'!$D$40*BB115*'2. Assumptions'!$D$38","v":5.2515291429028728E-2},0.12556588995000001,95740.962013880213,0,60509.258648385199,45.460105179891642]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I116&1","v":"Multi Unit1"},"Roof",77.900000000000006,"Above Ground RW Tank",3000,154,86,null,1.0188493529772482,0.18862875202440293,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A116) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A116)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A116) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A116)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A116)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A116)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P116=$P$2,_xlfn.IFS(AND(Q116>'2. Assumptions'!$O$14,Q116<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q116>'2. Assumptions'!$O$15,Q116<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q116>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q116/1000","v":2623.8498496209986},{"$f":"(IF(P116='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q116>'2. Assumptions'!$O$21,Q116<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q116>'2. Assumptions'!$O$22,Q116<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q116>'2. Assumptions'!$O$23, Q116<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q116>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q116/1000","v":0},{"$f":"IF(SUM(AD116:AE116)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P116='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q116,P116='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q116),0)","v":0},{"$f":"IF(P116='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q116,0)","v":0},{"$f":"IF(P116='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q116,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD116:AE116)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.74352160750006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A116) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A116)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A116) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A116)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A116)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A116)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.910492663767268},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},142.22498925580081,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},98.936111280919121,{"$f":"O116*'2. Assumptions'!$D$35","v":0.12957366666666667},{"$f":"U116*'2. Assumptions'!$D$40*BB116*'2. Assumptions'!$D$38","v":5.9407220900800341E-2},8.0835255500000008E-2,129733.77565756101,7828.9716270601384,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I117&2","v":"Multi Unit2"},"Roof",53.6,"Above Ground RW Tank",2000,170,82,null,1.0188493529772482,0.14327269296687056,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A117) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A117)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A117) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A117)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A117)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A117)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P117=$P$2,_xlfn.IFS(AND(Q117>'2. Assumptions'!$O$14,Q117<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q117>'2. Assumptions'!$O$15,Q117<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q117>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q117/1000","v":2186.5415413508317},{"$f":"(IF(P117='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q117>'2. Assumptions'!$O$21,Q117<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q117>'2. Assumptions'!$O$22,Q117<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q117>'2. Assumptions'!$O$23, Q117<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q117>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q117/1000","v":0},{"$f":"IF(SUM(AD117:AE117)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P117='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q117,P117='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q117),0)","v":0},{"$f":"IF(P117='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q117,0)","v":0},{"$f":"IF(P117='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q117,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD117:AE117)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.117391423728236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A117) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A117)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A117) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A117)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A117)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A117)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.14031604651629},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},184.60446159496951,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},98.936111280919121,{"$f":"O117*'2. Assumptions'!$D$35","v":8.915466666666666E-2},{"$f":"U117*'2. Assumptions'!$D$40*BB117*'2. Assumptions'!$D$38","v":4.0875828501706006E-2},8.0835255500000008E-2,129733.77565756101,7391.6633187899715,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I118&3","v":"Multi Unit3"},"Roof",53.6,"Above Ground RW Tank",2000,170,82,null,1.0188493529772482,0.14327269296687056,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A118) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A118)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A118) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A118)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A118)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A118)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P118=$P$2,_xlfn.IFS(AND(Q118>'2. Assumptions'!$O$14,Q118<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q118>'2. Assumptions'!$O$15,Q118<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q118>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q118/1000","v":2186.5415413508317},{"$f":"(IF(P118='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q118>'2. Assumptions'!$O$21,Q118<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q118>'2. Assumptions'!$O$22,Q118<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q118>'2. Assumptions'!$O$23, Q118<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q118>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q118/1000","v":0},{"$f":"IF(SUM(AD118:AE118)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P118='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q118,P118='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q118),0)","v":0},{"$f":"IF(P118='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q118,0)","v":0},{"$f":"IF(P118='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q118,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD118:AE118)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.117391423728236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A118) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A118)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A118) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A118)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A118)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A118)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.14031604651629},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},184.60446159496951,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},98.936111280919121,{"$f":"O118*'2. Assumptions'!$D$35","v":8.915466666666666E-2},{"$f":"U118*'2. Assumptions'!$D$40*BB118*'2. Assumptions'!$D$38","v":4.0875828501706006E-2},8.0835255500000008E-2,129733.77565756101,7391.6633187899715,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I119&4","v":"Multi Unit4"},"Roof",51.5,"Above Ground RW Tank",2000,154,86,null,1.0188493529772482,0.12470321860406611,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A119) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A119)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A119) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A119)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A119)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A119)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P119=$P$2,_xlfn.IFS(AND(Q119>'2. Assumptions'!$O$14,Q119<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q119>'2. Assumptions'!$O$15,Q119<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q119>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q119/1000","v":2186.5415413508317},{"$f":"(IF(P119='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q119>'2. Assumptions'!$O$21,Q119<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q119>'2. Assumptions'!$O$22,Q119<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q119>'2. Assumptions'!$O$23, Q119<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q119>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q119/1000","v":0},{"$f":"IF(SUM(AD119:AE119)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P119='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q119,P119='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q119),0)","v":0},{"$f":"IF(P119='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q119,0)","v":0},{"$f":"IF(P119='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q119,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD119:AE119)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.117391423728236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A119) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A119)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A119) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A119)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A119)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A119)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.14031604651629},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},192.13202216486147,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},98.936111280919121,{"$f":"O119*'2. Assumptions'!$D$35","v":8.5661666666666664E-2},{"$f":"U119*'2. Assumptions'!$D$40*BB119*'2. Assumptions'!$D$38","v":3.9274350146228716E-2},8.0835255500000008E-2,129733.77565756101,7391.6633187899715,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I120&5","v":"Multi Unit5"},"Roof",92.5,"Above Ground RW Tank",3000,142.5,90.7,null,1.0188493529772482,0.20725561722668595,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A120) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A120)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A120) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A120)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A120)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A120)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P120=$P$2,_xlfn.IFS(AND(Q120>'2. Assumptions'!$O$14,Q120<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q120>'2. Assumptions'!$O$15,Q120<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q120>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q120/1000","v":2623.8498496209986},{"$f":"(IF(P120='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q120>'2. Assumptions'!$O$21,Q120<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q120>'2. Assumptions'!$O$22,Q120<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q120>'2. Assumptions'!$O$23, Q120<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q120>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q120/1000","v":0},{"$f":"IF(SUM(AD120:AE120)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P120='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q120,P120='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q120),0)","v":0},{"$f":"IF(P120='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q120,0)","v":0},{"$f":"IF(P120='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q120,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD120:AE120)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.74352160750006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A120) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A120)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A120) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A120)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A120)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A120)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.910492663767268},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.77650446515551,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},98.936111280919121,{"$f":"O120*'2. Assumptions'!$D$35","v":0.15385833333333332},{"$f":"U120*'2. Assumptions'!$D$40*BB120*'2. Assumptions'!$D$38","v":7.0541308515070997E-2},8.0835255500000008E-2,129733.77565756101,7828.9716270601384,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,{"$f":"I121&6","v":"Multi Unit6"},"Roof",98.5,"Above Ground RW Tank",3000,136.69999999999999,92.1,null,1.0188493529772482,0.21171637918835198,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A121) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A121)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A121) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A121)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A121)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A121)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P121=$P$2,_xlfn.IFS(AND(Q121>'2. Assumptions'!$O$14,Q121<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q121>'2. Assumptions'!$O$15,Q121<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q121>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q121/1000","v":2623.8498496209986},{"$f":"(IF(P121='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q121>'2. Assumptions'!$O$21,Q121<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q121>'2. Assumptions'!$O$22,Q121<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q121>'2. Assumptions'!$O$23, Q121<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q121>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q121/1000","v":0},{"$f":"IF(SUM(AD121:AE121)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P121='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q121,P121='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q121),0)","v":0},{"$f":"IF(P121='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q121,0)","v":0},{"$f":"IF(P121='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q121,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD121:AE121)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.74352160750006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A121) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A121)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A121) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A121)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A121)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A121)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.910492663767268},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},112.48047373631354,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},98.936111280919121,{"$f":"O121*'2. Assumptions'!$D$35","v":0.16383833333333334},{"$f":"U121*'2. Assumptions'!$D$40*BB121*'2. Assumptions'!$D$38","v":7.5116960959291823E-2},8.0835255500000008E-2,129733.77565756101,7828.9716270601384,94146.018662921837,71.796576734776224]
[22,877317,2019,"Darebin City Council","26-28 Green Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1021.99,"Remaining Impervious","Untreated",208.39,"None",0,0,0,null,1.0188493529772482,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A122) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A122)","v":1.0188493529772482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A122) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A122)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A122)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A122)","v":0},427.6,105.99833333333333,0.62230550201078294,{"$f":"(IF(P122=$P$2,_xlfn.IFS(AND(Q122>'2. Assumptions'!$O$14,Q122<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q122>'2. Assumptions'!$O$15,Q122<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q122>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q122/1000","v":0},{"$f":"(IF(P122='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q122>'2. Assumptions'!$O$21,Q122<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q122>'2. Assumptions'!$O$22,Q122<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q122>'2. Assumptions'!$O$23, Q122<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q122>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q122/1000","v":0},{"$f":"IF(SUM(AD122:AE122)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P122='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q122,P122='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q122),0)","v":0},{"$f":"IF(P122='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q122,0)","v":0},{"$f":"IF(P122='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q122,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD122:AE122)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A122) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A122)","v":427.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A122) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A122)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A122)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A122)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,635.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},98.936111280919121,{"$f":"O122*'2. Assumptions'!$D$35","v":0.3466220333333333},{"$f":"U122*'2. Assumptions'!$D$40*BB122*'2. Assumptions'!$D$38","v":0.15892003547519618},8.0835255500000008E-2,129733.77565756101,0,94146.018662921837,71.796576734776224]
[23,914731,2019,"Darebin City Council","287 Arthur St, FAIRFIELD","Fairfield",3078,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},736,{"$f":"I123&1","v":"Multi Unit1"},"Roof",560,"Above Ground RW Tank",10000,146.6,76,null,1.1154347826086957,1.1154347826086957,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A123) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A123)","v":1.1154347826086957},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A123) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A123)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A123)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A123)","v":0},560,736,1,{"$f":"(IF(P123=$P$2,_xlfn.IFS(AND(Q123>'2. Assumptions'!$O$14,Q123<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q123>'2. Assumptions'!$O$15,Q123<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q123>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q123/1000","v":5466.3538533770798},{"$f":"(IF(P123='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q123>'2. Assumptions'!$O$21,Q123<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q123>'2. Assumptions'!$O$22,Q123<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q123>'2. Assumptions'!$O$23, Q123<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q123>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q123/1000","v":0},{"$f":"IF(SUM(AD123:AE123)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P123='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q123,P123='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q123),0)","v":0},{"$f":"IF(P123='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q123,0)","v":0},{"$f":"IF(P123='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q123,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD123:AE123)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":172.09667867206926},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A123) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A123)","v":560},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A123) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A123)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A123)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A123)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.279039528974664},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},34.279039528974664,736,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},26.081877902480716,{"$f":"O123*'2. Assumptions'!$D$35","v":0.93146666666666667},{"$f":"U123*'2. Assumptions'!$D$40*BB123*'2. Assumptions'!$D$38","v":0.46754564347826089},0.61448856000000007,31239.413368779078,10671.47563081622,17366.434992404444,14.499287541869863]
[23,914731,2019,"Darebin City Council","287 Arthur St, FAIRFIELD","Fairfield",3078,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},736,"Shared Driveway","Driveway",176,"None",0,0,0,null,1.1154347826086957,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A124) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A124)","v":1.1154347826086957},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A124) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A124)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A124)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A124)","v":0},560,736,1,{"$f":"(IF(P124=$P$2,_xlfn.IFS(AND(Q124>'2. Assumptions'!$O$14,Q124<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q124>'2. Assumptions'!$O$15,Q124<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q124>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q124/1000","v":0},{"$f":"(IF(P124='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q124>'2. Assumptions'!$O$21,Q124<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q124>'2. Assumptions'!$O$22,Q124<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q124>'2. Assumptions'!$O$23, Q124<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q124>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q124/1000","v":0},{"$f":"IF(SUM(AD124:AE124)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P124='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q124,P124='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q124),0)","v":0},{"$f":"IF(P124='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q124,0)","v":0},{"$f":"IF(P124='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q124,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD124:AE124)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A124) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A124)","v":560},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A124) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A124)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A124)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A124)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,736,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},26.081877902480716,{"$f":"O124*'2. Assumptions'!$D$35","v":0.29274666666666666},{"$f":"U124*'2. Assumptions'!$D$40*BB124*'2. Assumptions'!$D$38","v":0.14694291652173913},0.61448856000000007,31239.413368779078,0,17366.434992404444,14.499287541869863]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I125&1","v":"Multi Unit1"},"Roof",79,"Above Ground RW Tank",2000,154,87.6,"Town Houses",1.0104235294117645,0.2044705882352941,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A125) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A125)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A125) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A125)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A125)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A125)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P125=$P$2,_xlfn.IFS(AND(Q125>'2. Assumptions'!$O$14,Q125<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q125>'2. Assumptions'!$O$15,Q125<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q125>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q125/1000","v":2186.5415413508317},{"$f":"(IF(P125='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q125>'2. Assumptions'!$O$21,Q125<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q125>'2. Assumptions'!$O$22,Q125<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q125>'2. Assumptions'!$O$23, Q125<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q125>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q125/1000","v":0},{"$f":"IF(SUM(AD125:AE125)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P125='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q125,P125='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q125),0)","v":0},{"$f":"IF(P125='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q125,0)","v":0},{"$f":"IF(P125='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q125,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD125:AE125)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.62138060399393},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A125) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A125)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A125) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A125)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A125)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A125)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.312655511045463},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.25062204418185,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.510039007391399,{"$f":"O125*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U125*'2. Assumptions'!$D$40*BB125*'2. Assumptions'!$D$38","v":5.9747858929411743E-2},0.11249992424999995,98518.895690273988,7391.6633187899715,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I126&2","v":"Multi Unit2"},"Roof",79,"Above Ground RW Tank",2000,161,82,"Town Houses",1.0104235294117645,0.21376470588235294,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A126) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A126)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A126) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A126)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A126)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A126)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P126=$P$2,_xlfn.IFS(AND(Q126>'2. Assumptions'!$O$14,Q126<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q126>'2. Assumptions'!$O$15,Q126<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q126>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q126/1000","v":2186.5415413508317},{"$f":"(IF(P126='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q126>'2. Assumptions'!$O$21,Q126<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q126>'2. Assumptions'!$O$22,Q126<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q126>'2. Assumptions'!$O$23, Q126<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q126>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q126/1000","v":0},{"$f":"IF(SUM(AD126:AE126)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P126='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q126,P126='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q126),0)","v":0},{"$f":"IF(P126='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q126,0)","v":0},{"$f":"IF(P126='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q126,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD126:AE126)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.62138060399393},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A126) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A126)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A126) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A126)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A126)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A126)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.312655511045463},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.25062204418185,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.510039007391399,{"$f":"O126*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U126*'2. Assumptions'!$D$40*BB126*'2. Assumptions'!$D$38","v":5.9747858929411743E-2},0.11249992424999995,98518.895690273988,7391.6633187899715,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I127&3","v":"Multi Unit3"},"Roof",79,"Above Ground RW Tank",2000,154,87.6,"Town Houses",1.0104235294117645,0.2044705882352941,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A127) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A127)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A127) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A127)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A127)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A127)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P127=$P$2,_xlfn.IFS(AND(Q127>'2. Assumptions'!$O$14,Q127<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q127>'2. Assumptions'!$O$15,Q127<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q127>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q127/1000","v":2186.5415413508317},{"$f":"(IF(P127='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q127>'2. Assumptions'!$O$21,Q127<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q127>'2. Assumptions'!$O$22,Q127<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q127>'2. Assumptions'!$O$23, Q127<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q127>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q127/1000","v":0},{"$f":"IF(SUM(AD127:AE127)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P127='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q127,P127='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q127),0)","v":0},{"$f":"IF(P127='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q127,0)","v":0},{"$f":"IF(P127='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q127,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD127:AE127)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.62138060399393},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A127) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A127)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A127) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A127)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A127)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A127)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.312655511045463},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.25062204418185,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.510039007391399,{"$f":"O127*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U127*'2. Assumptions'!$D$40*BB127*'2. Assumptions'!$D$38","v":5.9747858929411743E-2},0.11249992424999995,98518.895690273988,7391.6633187899715,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I128&4","v":"Multi Unit4"},"Roof",79,"Above Ground RW Tank",2000,154,87.6,"Town Houses",1.0104235294117645,0.2044705882352941,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A128) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A128)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A128) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A128)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A128)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A128)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P128=$P$2,_xlfn.IFS(AND(Q128>'2. Assumptions'!$O$14,Q128<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q128>'2. Assumptions'!$O$15,Q128<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q128>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q128/1000","v":2186.5415413508317},{"$f":"(IF(P128='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q128>'2. Assumptions'!$O$21,Q128<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q128>'2. Assumptions'!$O$22,Q128<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q128>'2. Assumptions'!$O$23, Q128<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q128>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q128/1000","v":0},{"$f":"IF(SUM(AD128:AE128)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P128='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q128,P128='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q128),0)","v":0},{"$f":"IF(P128='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q128,0)","v":0},{"$f":"IF(P128='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q128,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD128:AE128)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.62138060399393},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A128) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A128)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A128) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A128)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A128)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A128)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.312655511045463},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.25062204418185,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.510039007391399,{"$f":"O128*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U128*'2. Assumptions'!$D$40*BB128*'2. Assumptions'!$D$38","v":5.9747858929411743E-2},0.11249992424999995,98518.895690273988,7391.6633187899715,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,"Shared Driveway","Driveway",146,"None",0,0,0,"Town Houses",1.0104235294117645,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A129) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A129)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A129) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A129)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A129)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A129)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P129=$P$2,_xlfn.IFS(AND(Q129>'2. Assumptions'!$O$14,Q129<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q129>'2. Assumptions'!$O$15,Q129<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q129>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q129/1000","v":0},{"$f":"(IF(P129='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q129>'2. Assumptions'!$O$21,Q129<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q129>'2. Assumptions'!$O$22,Q129<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q129>'2. Assumptions'!$O$23, Q129<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q129>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q129/1000","v":0},{"$f":"IF(SUM(AD129:AE129)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P129='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q129,P129='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q129),0)","v":0},{"$f":"IF(P129='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q129,0)","v":0},{"$f":"IF(P129='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q129,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD129:AE129)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A129) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A129)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A129) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A129)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A129)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A129)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.510039007391399,{"$f":"O129*'2. Assumptions'!$D$35","v":0.24284666666666666},{"$f":"U129*'2. Assumptions'!$D$40*BB129*'2. Assumptions'!$D$38","v":0.11042009371764702},0.11249992424999995,98518.895690273988,0,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I130&2","v":"Multi Unit2"},"Roof",49,"None",0,0,0,"Town Houses",{"$f":"SUM(W130:Z130)","v":1.0104235294117645},{"$f":"IFERROR(O130/SUMIF($A$2:$A$104775,A130,$O$2:$O$104775)*R130/100,0)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A130) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A130)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A130) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A130)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A130)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A130)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A130,$N$2:$N$104775,$N$2)","v":449},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A130,$O$2:$O$104775)/J130,0)","v":148.75},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A130,$O$2:$O$104775)/L130,0)","v":0.60101010101010099},{"$f":"(IF(P130=$P$2,_xlfn.IFS(AND(Q130>'2. Assumptions'!$O$14,Q130<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q130>'2. Assumptions'!$O$15,Q130<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q130>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q130/1000","v":0},{"$f":"(IF(P130='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q130>'2. Assumptions'!$O$21,Q130<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q130>'2. Assumptions'!$O$22,Q130<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q130>'2. Assumptions'!$O$23, Q130<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q130>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q130/1000","v":0},{"$f":"IF(SUM(AD130:AE130)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P130='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q130,P130='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q130),0)","v":0},{"$f":"IF(P130='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q130,0)","v":0},{"$f":"IF(P130='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q130,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD130:AE130)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A130) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A130)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A130) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A130)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A130)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A130)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD130+AE130+AF130+AG130+AH130+AI130+AK130+AJ130)/O130,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A130,$O$2:$O$104775)","v":595},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A130,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A130,$O$2:$O$104775),0)","v":74.510039007391399},{"$f":"O130*'2. Assumptions'!$D$35","v":8.150333333333333E-2},{"$f":"U130*'2. Assumptions'!$D$40*BB130*'2. Assumptions'!$D$38","v":3.7058798576470577E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A130,$BC$2:$BC$104775)/J130,0)","v":0.11249992424999995},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A130, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A130,$BC$2:$BC$104775),0)","v":98518.895690273988},{"$f":"SUM(AD130:AI130,AK130)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A130, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A130,$BC$2:$BC$104775),0)","v":69077.410497855613},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A130,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A130,$O$2:$O$104775),0)","v":52.243384527024595}]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I131&1","v":"Multi Unit1"},"Roof",42,"Raingarden 100mm",1,129.80000000000001,0,"Town Houses",1.0104235294117645,9.1623529411764715E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A131) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A131)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A131) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A131)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A131)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A131)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P131=$P$2,_xlfn.IFS(AND(Q131>'2. Assumptions'!$O$14,Q131<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q131>'2. Assumptions'!$O$15,Q131<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q131>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q131/1000","v":0},{"$f":"(IF(P131='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q131>'2. Assumptions'!$O$21,Q131<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q131>'2. Assumptions'!$O$22,Q131<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q131>'2. Assumptions'!$O$23, Q131<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q131>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q131/1000","v":0},{"$f":"IF(SUM(AD131:AE131)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P131='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q131,P131='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q131),0)","v":759.08025920987461},{"$f":"IF(P131='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q131,0)","v":0},{"$f":"IF(P131='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q131,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD131:AE131)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":129.72313645740104},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A131) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A131)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A131) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A131)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A131)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A131)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.299265734740601},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},56.598531469481202,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},74.510039007391399,{"$f":"O131*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U131*'2. Assumptions'!$D$40*BB131*'2. Assumptions'!$D$38","v":3.1764684494117637E-2},0.11249992424999995,98518.895690273988,759.08025920987461,69077.410497855613,52.243384527024595]
[24,959954,2019,"Darebin City Council","3 Dumbarton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},990,{"$f":"I132&2","v":"Multi Unit2"},"Roof",42,"Raingarden 100mm",1,129.80000000000001,0,"Town Houses",1.0104235294117645,9.1623529411764715E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A132)","v":0.82717647058823518},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A132)","v":0.18324705882352943},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A132)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A132)","v":0},449,148.75,0.60101010101010099,{"$f":"(IF(P132=$P$2,_xlfn.IFS(AND(Q132>'2. Assumptions'!$O$14,Q132<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q132>'2. Assumptions'!$O$15,Q132<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q132>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q132/1000","v":0},{"$f":"(IF(P132='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q132>'2. Assumptions'!$O$21,Q132<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q132>'2. Assumptions'!$O$22,Q132<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q132>'2. Assumptions'!$O$23, Q132<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q132>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q132/1000","v":0},{"$f":"IF(SUM(AD132:AE132)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P132='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q132,P132='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q132),0)","v":759.08025920987461},{"$f":"IF(P132='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q132,0)","v":0},{"$f":"IF(P132='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q132,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD132:AE132)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":129.72313645740104},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A132)","v":316},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A132)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A132)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A132)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.299265734740601},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},56.598531469481202,595,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},74.510039007391399,{"$f":"O132*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U132*'2. Assumptions'!$D$40*BB132*'2. Assumptions'!$D$38","v":3.1764684494117637E-2},0.11249992424999995,98518.895690273988,759.08025920987461,69077.410497855613,52.243384527024595]
[25,772402,2019,"Darebin City Council","30-32 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1161.2,"Multi Unit1 to 5","Roof",343.2,"Above Ground RW Tank",7000,157.5,78.7,null,1.0365612796011634,0.56142501038637316,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A133) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A133)","v":1.0365612796011634},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A133) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A133)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A133)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A133)","v":0},621.79999999999995,106.97777777777777,0.82914226662073709,{"$f":"(IF(P133=$P$2,_xlfn.IFS(AND(Q133>'2. Assumptions'!$O$14,Q133<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q133>'2. Assumptions'!$O$15,Q133<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q133>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q133/1000","v":3826.4476973639553},{"$f":"(IF(P133='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q133>'2. Assumptions'!$O$21,Q133<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q133>'2. Assumptions'!$O$22,Q133<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q133>'2. Assumptions'!$O$23, Q133<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q133>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q133/1000","v":0},{"$f":"IF(SUM(AD133:AE133)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P133='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q133,P133='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q133),0)","v":0},{"$f":"IF(P133='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q133,0)","v":0},{"$f":"IF(P133='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q133,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6089.13321814971},{"$f":"IF(SUM(AD133:AE133)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":145.87369787506225},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A133) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A133)","v":621.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A133) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A133)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A133)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A133)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":24.317630577280163},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.057991529582765,962.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":15120.702692952806},32.88109362823505,{"$f":"O133*'2. Assumptions'!$D$35","v":0.57085599999999992},{"$f":"U133*'2. Assumptions'!$D$40*BB133*'2. Assumptions'!$D$38","v":0.26627725162260074},8.3000433133333329E-2,42379.855073779996,9031.5694748030946,24912.55317380069,19.328805914981199]
[25,772402,2019,"Darebin City Council","30-32 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1161.2,"Multi Unit6 to 9","Roof",278.60000000000002,"Above Ground RW Tank",8000,164.2,82,null,1.0365612796011634,0.47513626921479024,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A134) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A134)","v":1.0365612796011634},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A134) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A134)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A134)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A134)","v":0},621.79999999999995,106.97777777777777,0.82914226662073709,{"$f":"(IF(P134=$P$2,_xlfn.IFS(AND(Q134>'2. Assumptions'!$O$14,Q134<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q134>'2. Assumptions'!$O$15,Q134<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q134>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q134/1000","v":4373.0830827016634},{"$f":"(IF(P134='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q134>'2. Assumptions'!$O$21,Q134<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q134>'2. Assumptions'!$O$22,Q134<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q134>'2. Assumptions'!$O$23, Q134<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q134>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q134/1000","v":0},{"$f":"IF(SUM(AD134:AE134)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P134='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q134,P134='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q134),0)","v":0},{"$f":"IF(P134='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q134,0)","v":0},{"$f":"IF(P134='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q134,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD134:AE134)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":159.53918574572751},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A134) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A134)","v":621.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A134) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A134)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A134)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A134)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":26.595712853509006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},59.358270826675877,962.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},32.88109362823505,{"$f":"O134*'2. Assumptions'!$D$35","v":0.46340466666666669},{"$f":"U134*'2. Assumptions'!$D$40*BB134*'2. Assumptions'!$D$38","v":0.21615630041391776},8.3000433133333329E-2,42379.855073779996,9578.2048601408023,24912.55317380069,19.328805914981199]
[25,772402,2019,"Darebin City Council","30-32 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1161.2,"Remaining Impervious","Untreated",341,"None",0,0,0,null,1.0365612796011634,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A135) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A135)","v":1.0365612796011634},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A135) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A135)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A135)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A135)","v":0},621.79999999999995,106.97777777777777,0.82914226662073709,{"$f":"(IF(P135=$P$2,_xlfn.IFS(AND(Q135>'2. Assumptions'!$O$14,Q135<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q135>'2. Assumptions'!$O$15,Q135<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q135>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q135/1000","v":0},{"$f":"(IF(P135='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q135>'2. Assumptions'!$O$21,Q135<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q135>'2. Assumptions'!$O$22,Q135<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q135>'2. Assumptions'!$O$23, Q135<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q135>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q135/1000","v":0},{"$f":"IF(SUM(AD135:AE135)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P135='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q135,P135='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q135),0)","v":0},{"$f":"IF(P135='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q135,0)","v":0},{"$f":"IF(P135='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q135,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD135:AE135)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A135) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A135)","v":621.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A135) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A135)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A135)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A135)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,962.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},32.88109362823505,{"$f":"O135*'2. Assumptions'!$D$35","v":0.56719666666666668},{"$f":"U135*'2. Assumptions'!$D$40*BB135*'2. Assumptions'!$D$38","v":0.26457034616348152},8.3000433133333329E-2,42379.855073779996,0,24912.55317380069,19.328805914981199]
[26,739930,2019,"Darebin City Council","314-316 Bell Street, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,{"$f":"I136&1","v":"Mixed Use1"},"Roof",363,"Above Ground RW Tank",15000,170,82,null,1.0066884176182709,1.0066884176182709,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A136) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A136)","v":1.0066884176182709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A136) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A136)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A136)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A136)","v":0},363,613,1,{"$f":"(IF(P136=$P$2,_xlfn.IFS(AND(Q136>'2. Assumptions'!$O$14,Q136<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q136>'2. Assumptions'!$O$15,Q136<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q136>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q136/1000","v":8199.5307800656192},{"$f":"(IF(P136='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q136>'2. Assumptions'!$O$21,Q136<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q136>'2. Assumptions'!$O$22,Q136<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q136>'2. Assumptions'!$O$23, Q136<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q136>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q136/1000","v":0},{"$f":"IF(SUM(AD136:AE136)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P136='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q136,P136='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q136),0)","v":0},{"$f":"IF(P136='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q136,0)","v":0},{"$f":"IF(P136='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q136,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD136:AE136)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":250.58849977646742},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A136) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A136)","v":363},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A136) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A136)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A136)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A136)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":69.494363722674493},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.494363722674493,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":25226.454031330839},41.152453558451612,{"$f":"O136*'2. Assumptions'!$D$35","v":0.60378999999999994},{"$f":"U136*'2. Assumptions'!$D$40*BB136*'2. Assumptions'!$D$38","v":0.27352277985318108},0.46189935000000004,54614.612536975503,13404.652557504758,29020.721846663688,21.867296178637453]
[26,739930,2019,"Darebin City Council","314-316 Bell Street, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,"Remaining Impervious","Untreated",250,"None",0,0,0,null,1.0066884176182709,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A137) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A137)","v":1.0066884176182709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A137) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A137)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A137)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A137)","v":0},363,613,1,{"$f":"(IF(P137=$P$2,_xlfn.IFS(AND(Q137>'2. Assumptions'!$O$14,Q137<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q137>'2. Assumptions'!$O$15,Q137<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q137>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q137/1000","v":0},{"$f":"(IF(P137='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q137>'2. Assumptions'!$O$21,Q137<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q137>'2. Assumptions'!$O$22,Q137<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q137>'2. Assumptions'!$O$23, Q137<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q137>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q137/1000","v":0},{"$f":"IF(SUM(AD137:AE137)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P137='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q137,P137='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q137),0)","v":0},{"$f":"IF(P137='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q137,0)","v":0},{"$f":"IF(P137='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q137,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD137:AE137)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A137) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A137)","v":363},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A137) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A137)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A137)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A137)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},41.152453558451612,{"$f":"O137*'2. Assumptions'!$D$35","v":0.41583333333333333},{"$f":"U137*'2. Assumptions'!$D$40*BB137*'2. Assumptions'!$D$38","v":0.18837657014681894},0.46189935000000004,54614.612536975503,0,29020.721846663688,21.867296178637453]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I138&1","v":"Multi Unit1"},"Roof",56,"Above Ground RW Tank",1666,144,89.2,null,1.0426358381502889,9.322543352601155E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A138) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A138)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A138) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A138)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A138)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A138)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P138=$P$2,_xlfn.IFS(AND(Q138>'2. Assumptions'!$O$14,Q138<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q138>'2. Assumptions'!$O$15,Q138<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q138>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q138/1000","v":1821.3891039452431},{"$f":"(IF(P138='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q138>'2. Assumptions'!$O$21,Q138<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q138>'2. Assumptions'!$O$22,Q138<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q138>'2. Assumptions'!$O$23, Q138<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q138>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q138/1000","v":0},{"$f":"IF(SUM(AD138:AE138)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P138='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q138,P138='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q138),0)","v":0},{"$f":"IF(P138='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q138,0)","v":0},{"$f":"IF(P138='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q138,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD138:AE138)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A138) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A138)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A138) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A138)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A138)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A138)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},159.97597637300075,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O138*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U138*'2. Assumptions'!$D$40*BB138*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I139&2","v":"Multi Unit2"},"Roof",54,"Above Ground RW Tank",1666,154,87.6,null,1.0426358381502889,9.6138728323699421E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A139) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A139)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A139) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A139)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A139)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A139)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P139=$P$2,_xlfn.IFS(AND(Q139>'2. Assumptions'!$O$14,Q139<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q139>'2. Assumptions'!$O$15,Q139<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q139>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q139/1000","v":1821.3891039452431},{"$f":"(IF(P139='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q139>'2. Assumptions'!$O$21,Q139<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q139>'2. Assumptions'!$O$22,Q139<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q139>'2. Assumptions'!$O$23, Q139<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q139>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q139/1000","v":0},{"$f":"IF(SUM(AD139:AE139)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P139='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q139,P139='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q139),0)","v":0},{"$f":"IF(P139='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q139,0)","v":0},{"$f":"IF(P139='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q139,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD139:AE139)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A139) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A139)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A139) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A139)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A139)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A139)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},165.90101253496374,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O139*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U139*'2. Assumptions'!$D$40*BB139*'2. Assumptions'!$D$38","v":4.2142297942196531E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I140&3","v":"Multi Unit3"},"Roof",54,"Above Ground RW Tank",1666,154,87.6,null,1.0426358381502889,9.6138728323699421E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A140) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A140)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A140) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A140)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A140)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A140)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P140=$P$2,_xlfn.IFS(AND(Q140>'2. Assumptions'!$O$14,Q140<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q140>'2. Assumptions'!$O$15,Q140<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q140>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q140/1000","v":1821.3891039452431},{"$f":"(IF(P140='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q140>'2. Assumptions'!$O$21,Q140<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q140>'2. Assumptions'!$O$22,Q140<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q140>'2. Assumptions'!$O$23, Q140<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q140>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q140/1000","v":0},{"$f":"IF(SUM(AD140:AE140)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P140='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q140,P140='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q140),0)","v":0},{"$f":"IF(P140='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q140,0)","v":0},{"$f":"IF(P140='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q140,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD140:AE140)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A140) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A140)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A140) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A140)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A140)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A140)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},165.90101253496374,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O140*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U140*'2. Assumptions'!$D$40*BB140*'2. Assumptions'!$D$38","v":4.2142297942196531E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I141&4","v":"Multi Unit4"},"Roof",54,"Above Ground RW Tank",1666,154,87.6,null,1.0426358381502889,9.6138728323699421E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A141) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A141)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A141) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A141)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A141)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A141)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P141=$P$2,_xlfn.IFS(AND(Q141>'2. Assumptions'!$O$14,Q141<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q141>'2. Assumptions'!$O$15,Q141<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q141>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q141/1000","v":1821.3891039452431},{"$f":"(IF(P141='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q141>'2. Assumptions'!$O$21,Q141<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q141>'2. Assumptions'!$O$22,Q141<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q141>'2. Assumptions'!$O$23, Q141<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q141>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q141/1000","v":0},{"$f":"IF(SUM(AD141:AE141)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P141='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q141,P141='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q141),0)","v":0},{"$f":"IF(P141='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q141,0)","v":0},{"$f":"IF(P141='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q141,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD141:AE141)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A141) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A141)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A141) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A141)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A141)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A141)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},165.90101253496374,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O141*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U141*'2. Assumptions'!$D$40*BB141*'2. Assumptions'!$D$38","v":4.2142297942196531E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I142&5","v":"Multi Unit5"},"Roof",54,"Above Ground RW Tank",1666,154,87.6,null,1.0426358381502889,9.6138728323699421E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A142)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A142)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A142)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A142)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P142=$P$2,_xlfn.IFS(AND(Q142>'2. Assumptions'!$O$14,Q142<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q142>'2. Assumptions'!$O$15,Q142<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q142>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q142/1000","v":1821.3891039452431},{"$f":"(IF(P142='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q142>'2. Assumptions'!$O$21,Q142<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q142>'2. Assumptions'!$O$22,Q142<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q142>'2. Assumptions'!$O$23, Q142<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q142>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q142/1000","v":0},{"$f":"IF(SUM(AD142:AE142)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P142='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q142,P142='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q142),0)","v":0},{"$f":"IF(P142='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q142,0)","v":0},{"$f":"IF(P142='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q142,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD142:AE142)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A142)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A142)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A142)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A142)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},165.90101253496374,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O142*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U142*'2. Assumptions'!$D$40*BB142*'2. Assumptions'!$D$38","v":4.2142297942196531E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I143&6","v":"Multi Unit6"},"Roof",56,"Above Ground RW Tank",2500,146,89.2,null,1.0426358381502889,9.4520231213872832E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A143) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A143)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A143) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A143)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A143)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A143)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P143=$P$2,_xlfn.IFS(AND(Q143>'2. Assumptions'!$O$14,Q143<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q143>'2. Assumptions'!$O$15,Q143<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q143>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q143/1000","v":2186.5415413508322},{"$f":"(IF(P143='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q143>'2. Assumptions'!$O$21,Q143<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q143>'2. Assumptions'!$O$22,Q143<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q143>'2. Assumptions'!$O$23, Q143<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q143>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q143/1000","v":0},{"$f":"IF(SUM(AD143:AE143)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P143='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q143,P143='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q143),0)","v":0},{"$f":"IF(P143='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q143,0)","v":0},{"$f":"IF(P143='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q143,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD143:AE143)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":100.93751561253529},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A143) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A143)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A143) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A143)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A143)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A143)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.36651339793459},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},187.93048427050644,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},117.54463159570994,{"$f":"O143*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U143*'2. Assumptions'!$D$40*BB143*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7391.6633187899715,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I144&7","v":"Multi Unit7"},"Roof",54,"Above Ground RW Tank",1666,154,87.6,null,1.0426358381502889,9.6138728323699421E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A144) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A144)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A144) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A144)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A144)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A144)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P144=$P$2,_xlfn.IFS(AND(Q144>'2. Assumptions'!$O$14,Q144<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q144>'2. Assumptions'!$O$15,Q144<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q144>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q144/1000","v":1821.3891039452431},{"$f":"(IF(P144='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q144>'2. Assumptions'!$O$21,Q144<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q144>'2. Assumptions'!$O$22,Q144<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q144>'2. Assumptions'!$O$23, Q144<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q144>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q144/1000","v":0},{"$f":"IF(SUM(AD144:AE144)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P144='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q144,P144='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q144),0)","v":0},{"$f":"IF(P144='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q144,0)","v":0},{"$f":"IF(P144='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q144,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD144:AE144)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A144) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A144)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A144) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A144)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A144)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A144)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},165.90101253496374,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O144*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U144*'2. Assumptions'!$D$40*BB144*'2. Assumptions'!$D$38","v":4.2142297942196531E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I145&8","v":"Multi Unit8"},"Roof",56,"Above Ground RW Tank",1666,144,89.2,null,1.0426358381502889,9.322543352601155E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A145) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A145)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A145) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A145)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A145)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A145)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P145=$P$2,_xlfn.IFS(AND(Q145>'2. Assumptions'!$O$14,Q145<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q145>'2. Assumptions'!$O$15,Q145<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q145>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q145/1000","v":1821.3891039452431},{"$f":"(IF(P145='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q145>'2. Assumptions'!$O$21,Q145<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q145>'2. Assumptions'!$O$22,Q145<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q145>'2. Assumptions'!$O$23, Q145<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q145>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q145/1000","v":0},{"$f":"IF(SUM(AD145:AE145)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P145='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q145,P145='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q145),0)","v":0},{"$f":"IF(P145='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q145,0)","v":0},{"$f":"IF(P145='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q145,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD145:AE145)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A145) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A145)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A145) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A145)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A145)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A145)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},159.97597637300075,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O145*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U145*'2. Assumptions'!$D$40*BB145*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I146&9","v":"Multi Unit9"},"Roof",56,"Above Ground RW Tank",1666,144,89.2,null,1.0426358381502889,9.322543352601155E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A146) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A146)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A146) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A146)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A146)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A146)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P146=$P$2,_xlfn.IFS(AND(Q146>'2. Assumptions'!$O$14,Q146<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q146>'2. Assumptions'!$O$15,Q146<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q146>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q146/1000","v":1821.3891039452431},{"$f":"(IF(P146='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q146>'2. Assumptions'!$O$21,Q146<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q146>'2. Assumptions'!$O$22,Q146<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q146>'2. Assumptions'!$O$23, Q146<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q146>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q146/1000","v":0},{"$f":"IF(SUM(AD146:AE146)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P146='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q146,P146='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q146),0)","v":0},{"$f":"IF(P146='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q146,0)","v":0},{"$f":"IF(P146='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q146,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD146:AE146)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A146) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A146)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A146) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A146)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A146)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A146)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},159.97597637300075,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O146*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U146*'2. Assumptions'!$D$40*BB146*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I147&10","v":"Multi Unit10"},"Roof",56,"Above Ground RW Tank",1666,144,89.2,null,1.0426358381502889,9.322543352601155E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A147) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A147)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A147) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A147)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A147)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A147)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P147=$P$2,_xlfn.IFS(AND(Q147>'2. Assumptions'!$O$14,Q147<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q147>'2. Assumptions'!$O$15,Q147<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q147>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q147/1000","v":1821.3891039452431},{"$f":"(IF(P147='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q147>'2. Assumptions'!$O$21,Q147<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q147>'2. Assumptions'!$O$22,Q147<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q147>'2. Assumptions'!$O$23, Q147<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q147>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q147/1000","v":0},{"$f":"IF(SUM(AD147:AE147)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P147='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q147,P147='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q147),0)","v":0},{"$f":"IF(P147='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q147,0)","v":0},{"$f":"IF(P147='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q147,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD147:AE147)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.923141609838964},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A147) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A147)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A147) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A147)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A147)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A147)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.78325854271954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},159.97597637300075,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8958.6546768880416},117.54463159570994,{"$f":"O147*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U147*'2. Assumptions'!$D$40*BB147*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7026.5108813843826,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,{"$f":"I148&11","v":"Multi Unit11"},"Roof",56,"Above Ground RW Tank",2500,146,89.2,null,1.0426358381502889,9.4520231213872832E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A148) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A148)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A148) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A148)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A148)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A148)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P148=$P$2,_xlfn.IFS(AND(Q148>'2. Assumptions'!$O$14,Q148<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q148>'2. Assumptions'!$O$15,Q148<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q148>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q148/1000","v":2186.5415413508322},{"$f":"(IF(P148='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q148>'2. Assumptions'!$O$21,Q148<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q148>'2. Assumptions'!$O$22,Q148<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q148>'2. Assumptions'!$O$23, Q148<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q148>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q148/1000","v":0},{"$f":"IF(SUM(AD148:AE148)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P148='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q148,P148='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q148),0)","v":0},{"$f":"IF(P148='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q148,0)","v":0},{"$f":"IF(P148='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q148,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD148:AE148)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":100.93751561253529},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A148) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A148)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A148) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A148)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A148)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A148)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.36651339793459},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},187.93048427050644,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},117.54463159570994,{"$f":"O148*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U148*'2. Assumptions'!$D$40*BB148*'2. Assumptions'!$D$38","v":4.3703123791907515E-2},6.136883454545454E-2,150618.50957616526,7391.6633187899715,115578.24563845005,90.198756728369233]
[27,869073,2019,"Darebin City Council","329-331 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1125,"Remaining Impervious","Untreated",259,"None",0,0,0,null,1.0426358381502889,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A149) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A149)","v":1.0426358381502889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A149) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A149)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A149)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A149)","v":0},606,78.63636363636364,0.76888888888888884,{"$f":"(IF(P149=$P$2,_xlfn.IFS(AND(Q149>'2. Assumptions'!$O$14,Q149<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q149>'2. Assumptions'!$O$15,Q149<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q149>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q149/1000","v":0},{"$f":"(IF(P149='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q149>'2. Assumptions'!$O$21,Q149<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q149>'2. Assumptions'!$O$22,Q149<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q149>'2. Assumptions'!$O$23, Q149<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q149>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q149/1000","v":0},{"$f":"IF(SUM(AD149:AE149)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P149='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q149,P149='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q149),0)","v":0},{"$f":"IF(P149='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q149,0)","v":0},{"$f":"IF(P149='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q149,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD149:AE149)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A149) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A149)","v":606},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A149) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A149)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A149)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A149)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},117.54463159570994,{"$f":"O149*'2. Assumptions'!$D$35","v":0.43080333333333332},{"$f":"U149*'2. Assumptions'!$D$40*BB149*'2. Assumptions'!$D$38","v":0.20212694753757224},6.136883454545454E-2,150618.50957616526,0,115578.24563845005,90.198756728369233]
[28,749308,2019,"Darebin City Council","334 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},335,{"$f":"I150&1","v":"Multi Unit1"},"Roof",157,"Above Ground RW Tank",5000,168,82,null,1.0144615384615383,1.0144615384615383,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A150) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A150)","v":1.0144615384615383},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A150) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A150)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A150)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A150)","v":0},157,260,0.77611940298507465,{"$f":"(IF(P150=$P$2,_xlfn.IFS(AND(Q150>'2. Assumptions'!$O$14,Q150<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q150>'2. Assumptions'!$O$15,Q150<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q150>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q150/1000","v":4373.0830827016644},{"$f":"(IF(P150='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q150>'2. Assumptions'!$O$21,Q150<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q150>'2. Assumptions'!$O$22,Q150<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q150>'2. Assumptions'!$O$23, Q150<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q150>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q150/1000","v":0},{"$f":"IF(SUM(AD150:AE150)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P150='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q150,P150='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q150),0)","v":0},{"$f":"IF(P150='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q150,0)","v":0},{"$f":"IF(P150='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q150,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD150:AE150)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.29042651897228},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A150) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A150)","v":157},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A150) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A150)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A150)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A150)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":88.710737135335918},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},88.710737135335918,260,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},53.567637424029769,{"$f":"O150*'2. Assumptions'!$D$35","v":0.26114333333333334},{"$f":"U150*'2. Assumptions'!$D$40*BB150*'2. Assumptions'!$D$38","v":0.11921394046153844},0.19742435999999997,70546.439812431156,9578.2048601408042,48515.820743401702,36.839249462080019]
[28,749308,2019,"Darebin City Council","334 Plenty Road, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},335,"Remaining Impervious","Untreated",103,"None",0,0,0,null,1.0144615384615383,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A151) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A151)","v":1.0144615384615383},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A151) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A151)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A151)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A151)","v":0},157,260,0.77611940298507465,{"$f":"(IF(P151=$P$2,_xlfn.IFS(AND(Q151>'2. Assumptions'!$O$14,Q151<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q151>'2. Assumptions'!$O$15,Q151<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q151>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q151/1000","v":0},{"$f":"(IF(P151='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q151>'2. Assumptions'!$O$21,Q151<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q151>'2. Assumptions'!$O$22,Q151<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q151>'2. Assumptions'!$O$23, Q151<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q151>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q151/1000","v":0},{"$f":"IF(SUM(AD151:AE151)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P151='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q151,P151='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q151),0)","v":0},{"$f":"IF(P151='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q151,0)","v":0},{"$f":"IF(P151='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q151,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD151:AE151)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A151) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A151)","v":157},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A151) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A151)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A151)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A151)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,260,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},53.567637424029769,{"$f":"O151*'2. Assumptions'!$D$35","v":0.17132333333333333},{"$f":"U151*'2. Assumptions'!$D$40*BB151*'2. Assumptions'!$D$38","v":7.8210419538461529E-2},0.19742435999999997,70546.439812431156,0,48515.820743401702,36.839249462080019]
[29,761818,2019,"Darebin City Council","34 Radford Rd, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,"Shared Driveway","Driveway",90,"None",0,0,0,null,1.1105564142194744,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A152)","v":1.1105564142194744},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A152)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A152)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A152)","v":0},557,647,0.99233128834355833,{"$f":"(IF(P152=$P$2,_xlfn.IFS(AND(Q152>'2. Assumptions'!$O$14,Q152<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q152>'2. Assumptions'!$O$15,Q152<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q152>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q152/1000","v":0},{"$f":"(IF(P152='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q152>'2. Assumptions'!$O$21,Q152<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q152>'2. Assumptions'!$O$22,Q152<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q152>'2. Assumptions'!$O$23, Q152<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q152>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q152/1000","v":0},{"$f":"IF(SUM(AD152:AE152)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P152='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q152,P152='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q152),0)","v":0},{"$f":"IF(P152='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q152,0)","v":0},{"$f":"IF(P152='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q152,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD152:AE152)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A152)","v":557},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A152)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A152)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A152)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,647,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.806893952668432,{"$f":"O152*'2. Assumptions'!$D$35","v":0.1497},{"$f":"U152*'2. Assumptions'!$D$40*BB152*'2. Assumptions'!$D$38","v":7.4812632843894888E-2},0.53781970499999998,53902.934604035152,0,26956.846678163594,22.407918590695786]
[29,761818,2019,"Darebin City Council","34 Radford Rd, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,{"$f":"I153&1","v":"Multi Unit1"},"Roof",557,"Above Ground RW Tank",17000,129,94.9,null,1.1105564142194744,1.1105564142194744,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A153) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A153)","v":1.1105564142194744},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A153) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A153)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A153)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A153)","v":0},557,647,0.99233128834355833,{"$f":"(IF(P153=$P$2,_xlfn.IFS(AND(Q153>'2. Assumptions'!$O$14,Q153<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q153>'2. Assumptions'!$O$15,Q153<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q153>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q153/1000","v":9292.8015507410346},{"$f":"(IF(P153='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q153>'2. Assumptions'!$O$21,Q153<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q153>'2. Assumptions'!$O$22,Q153<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q153>'2. Assumptions'!$O$23, Q153<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q153>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q153/1000","v":0},{"$f":"IF(SUM(AD153:AE153)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P153='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q153,P153='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q153),0)","v":0},{"$f":"IF(P153='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q153,0)","v":0},{"$f":"IF(P153='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q153,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":14492.137059196308},{"$f":"IF(SUM(AD153:AE153)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":261.04086218574849},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A153) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A153)","v":557},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A153) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A153)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A153)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A153)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.046787050945206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},52.046787050945206,647,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":28990.060387376478},44.806893952668432,{"$f":"O153*'2. Assumptions'!$D$35","v":0.92647666666666662},{"$f":"U153*'2. Assumptions'!$D$40*BB153*'2. Assumptions'!$D$38","v":0.46300707215610504},0.53781970499999998,53902.934604035152,14497.923328180173,26956.846678163594,22.407918590695786]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I154&1","v":"Multi Unit1"},"Roof",54,"Raingarden 100mm",1,126.8,0,null,1.0193903743315507,0.18308021390374332,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A154) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A154)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A154) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A154)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A154)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A154)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P154=$P$2,_xlfn.IFS(AND(Q154>'2. Assumptions'!$O$14,Q154<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q154>'2. Assumptions'!$O$15,Q154<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q154>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q154/1000","v":0},{"$f":"(IF(P154='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q154>'2. Assumptions'!$O$21,Q154<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q154>'2. Assumptions'!$O$22,Q154<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q154>'2. Assumptions'!$O$23, Q154<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q154>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q154/1000","v":0},{"$f":"IF(SUM(AD154:AE154)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P154='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q154,P154='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q154),0)","v":759.08025920987461},{"$f":"IF(P154='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q154,0)","v":0},{"$f":"IF(P154='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q154,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD154:AE154)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.393588858403518},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A154) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A154)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A154) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A154)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A154)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A154)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":29.347386687879144},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.021080031818713,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},101.600116747977,{"$f":"O154*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U154*'2. Assumptions'!$D$40*BB154*'2. Assumptions'!$D$38","v":4.1202739540106947E-2},5.7073424399999996E-2,133156.34750573474,759.08025920987461,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I155&1","v":"Multi Unit1"},"Roof",17,"None",0,0,0,null,1.0193903743315507,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A155) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A155)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A155) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A155)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A155)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A155)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P155=$P$2,_xlfn.IFS(AND(Q155>'2. Assumptions'!$O$14,Q155<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q155>'2. Assumptions'!$O$15,Q155<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q155>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q155/1000","v":0},{"$f":"(IF(P155='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q155>'2. Assumptions'!$O$21,Q155<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q155>'2. Assumptions'!$O$22,Q155<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q155>'2. Assumptions'!$O$23, Q155<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q155>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q155/1000","v":0},{"$f":"IF(SUM(AD155:AE155)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P155='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q155,P155='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q155),0)","v":0},{"$f":"IF(P155='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q155,0)","v":0},{"$f":"IF(P155='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q155,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD155:AE155)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A155) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A155)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A155) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A155)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A155)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A155)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.600116747977,{"$f":"O155*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U155*'2. Assumptions'!$D$40*BB155*'2. Assumptions'!$D$38","v":1.2971232818181817E-2},5.7073424399999996E-2,133156.34750573474,0,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I156&2","v":"Multi Unit2"},"Roof",37,"Above Ground RW Tank",1000,163.6,82,null,1.0193903743315507,0.16185026737967917,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A156) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A156)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A156) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A156)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A156)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A156)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P156=$P$2,_xlfn.IFS(AND(Q156>'2. Assumptions'!$O$14,Q156<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q156>'2. Assumptions'!$O$15,Q156<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q156>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q156/1000","v":1093.2707706754159},{"$f":"(IF(P156='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q156>'2. Assumptions'!$O$21,Q156<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q156>'2. Assumptions'!$O$22,Q156<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q156>'2. Assumptions'!$O$23, Q156<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q156>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q156/1000","v":0},{"$f":"IF(SUM(AD156:AE156)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P156='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q156,P156='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q156),0)","v":0},{"$f":"IF(P156='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q156,0)","v":0},{"$f":"IF(P156='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q156,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD156:AE156)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.03311908154019},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A156) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A156)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A156) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A156)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A156)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A156)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.239570145956691},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},210.35466557492447,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},101.600116747977,{"$f":"O156*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U156*'2. Assumptions'!$D$40*BB156*'2. Assumptions'!$D$38","v":2.8231506721925131E-2},5.7073424399999996E-2,133156.34750573474,6298.3925481145561,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I157&2","v":"Multi Unit2"},"Roof",33,"None",0,0,0,null,1.0193903743315507,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A157) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A157)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A157) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A157)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A157)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A157)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P157=$P$2,_xlfn.IFS(AND(Q157>'2. Assumptions'!$O$14,Q157<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q157>'2. Assumptions'!$O$15,Q157<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q157>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q157/1000","v":0},{"$f":"(IF(P157='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q157>'2. Assumptions'!$O$21,Q157<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q157>'2. Assumptions'!$O$22,Q157<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q157>'2. Assumptions'!$O$23, Q157<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q157>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q157/1000","v":0},{"$f":"IF(SUM(AD157:AE157)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P157='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q157,P157='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q157),0)","v":0},{"$f":"IF(P157='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q157,0)","v":0},{"$f":"IF(P157='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q157,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD157:AE157)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A157) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A157)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A157) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A157)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A157)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A157)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.600116747977,{"$f":"O157*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U157*'2. Assumptions'!$D$40*BB157*'2. Assumptions'!$D$38","v":2.5179451941176469E-2},5.7073424399999996E-2,133156.34750573474,0,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I158&3","v":"Multi Unit3"},"Roof",37,"Above Ground RW Tank",1000,163.6,82,null,1.0193903743315507,0.16185026737967917,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A158) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A158)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A158) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A158)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A158)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A158)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P158=$P$2,_xlfn.IFS(AND(Q158>'2. Assumptions'!$O$14,Q158<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q158>'2. Assumptions'!$O$15,Q158<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q158>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q158/1000","v":1093.2707706754159},{"$f":"(IF(P158='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q158>'2. Assumptions'!$O$21,Q158<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q158>'2. Assumptions'!$O$22,Q158<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q158>'2. Assumptions'!$O$23, Q158<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q158>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q158/1000","v":0},{"$f":"IF(SUM(AD158:AE158)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P158='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q158,P158='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q158),0)","v":0},{"$f":"IF(P158='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q158,0)","v":0},{"$f":"IF(P158='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q158,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD158:AE158)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.03311908154019},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A158) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A158)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A158) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A158)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A158)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A158)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.239570145956691},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},210.35466557492447,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},101.600116747977,{"$f":"O158*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U158*'2. Assumptions'!$D$40*BB158*'2. Assumptions'!$D$38","v":2.8231506721925131E-2},5.7073424399999996E-2,133156.34750573474,6298.3925481145561,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I159&3","v":"Multi Unit3"},"Roof",33,"None",0,0,0,null,1.0193903743315507,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A159) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A159)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A159) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A159)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A159)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A159)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P159=$P$2,_xlfn.IFS(AND(Q159>'2. Assumptions'!$O$14,Q159<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q159>'2. Assumptions'!$O$15,Q159<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q159>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q159/1000","v":0},{"$f":"(IF(P159='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q159>'2. Assumptions'!$O$21,Q159<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q159>'2. Assumptions'!$O$22,Q159<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q159>'2. Assumptions'!$O$23, Q159<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q159>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q159/1000","v":0},{"$f":"IF(SUM(AD159:AE159)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P159='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q159,P159='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q159),0)","v":0},{"$f":"IF(P159='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q159,0)","v":0},{"$f":"IF(P159='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q159,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD159:AE159)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A159) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A159)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A159) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A159)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A159)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A159)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.600116747977,{"$f":"O159*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U159*'2. Assumptions'!$D$40*BB159*'2. Assumptions'!$D$38","v":2.5179451941176469E-2},5.7073424399999996E-2,133156.34750573474,0,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I160&4","v":"Multi Unit4"},"Roof",38,"Above Ground RW Tank",1000,173.8,82,null,1.0193903743315507,0.17658823529411766,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A160) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A160)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A160) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A160)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A160)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A160)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P160=$P$2,_xlfn.IFS(AND(Q160>'2. Assumptions'!$O$14,Q160<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q160>'2. Assumptions'!$O$15,Q160<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q160>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q160/1000","v":1093.2707706754159},{"$f":"(IF(P160='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q160>'2. Assumptions'!$O$21,Q160<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q160>'2. Assumptions'!$O$22,Q160<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q160>'2. Assumptions'!$O$23, Q160<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q160>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q160/1000","v":0},{"$f":"IF(SUM(AD160:AE160)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P160='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q160,P160='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q160),0)","v":0},{"$f":"IF(P160='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q160,0)","v":0},{"$f":"IF(P160='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q160,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD160:AE160)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.03311908154019},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A160) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A160)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A160) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A160)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A160)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A160)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.239570145956691},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},204.81901648084749,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},101.600116747977,{"$f":"O160*'2. Assumptions'!$D$35","v":6.3206666666666661E-2},{"$f":"U160*'2. Assumptions'!$D$40*BB160*'2. Assumptions'!$D$38","v":2.8994520417112295E-2},5.7073424399999996E-2,133156.34750573474,6298.3925481145561,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,{"$f":"I172&5","v":"Multi Unit5"},"Roof",68,"Above Ground RW Tank",2000,132.4,93.5,null,1.0193903743315507,0.24072727272727273,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A161) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A161)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A161) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A161)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A161)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A161)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P161=$P$2,_xlfn.IFS(AND(Q161>'2. Assumptions'!$O$14,Q161<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q161>'2. Assumptions'!$O$15,Q161<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q161>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q161/1000","v":2186.5415413508317},{"$f":"(IF(P161='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q161>'2. Assumptions'!$O$21,Q161<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q161>'2. Assumptions'!$O$22,Q161<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q161>'2. Assumptions'!$O$23, Q161<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q161>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q161/1000","v":0},{"$f":"IF(SUM(AD161:AE161)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P161='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q161,P161='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q161),0)","v":0},{"$f":"IF(P161='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q161,0)","v":0},{"$f":"IF(P161='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q161,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD161:AE161)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":133.53016089043072},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A161) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A161)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A161) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A161)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A161)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A161)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":54.971106341613144},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},145.51175208074068,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},101.600116747977,{"$f":"O161*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U161*'2. Assumptions'!$D$40*BB161*'2. Assumptions'!$D$38","v":5.1884931272727267E-2},5.7073424399999996E-2,133156.34750573474,7391.6633187899715,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,"Shared Driveway","Driveway",27,"Raingarden 100mm",1,132,0,null,1.0193903743315507,9.5294117647058821E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A162) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A162)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A162) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A162)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A162)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A162)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P162=$P$2,_xlfn.IFS(AND(Q162>'2. Assumptions'!$O$14,Q162<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q162>'2. Assumptions'!$O$15,Q162<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q162>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q162/1000","v":0},{"$f":"(IF(P162='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q162>'2. Assumptions'!$O$21,Q162<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q162>'2. Assumptions'!$O$22,Q162<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q162>'2. Assumptions'!$O$23, Q162<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q162>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q162/1000","v":0},{"$f":"IF(SUM(AD162:AE162)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P162='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q162,P162='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q162),0)","v":759.08025920987461},{"$f":"IF(P162='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q162,0)","v":0},{"$f":"IF(P162='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q162,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD162:AE162)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.393588858403518},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A162) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A162)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A162) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A162)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A162)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A162)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":29.347386687879144},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},88.042160063637425,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},101.600116747977,{"$f":"O162*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U162*'2. Assumptions'!$D$40*BB162*'2. Assumptions'!$D$38","v":2.0601369770053474E-2},5.7073424399999996E-2,133156.34750573474,759.08025920987461,97435.89691300664,74.344923747468954]
[30,741803,2019,"Darebin City Council","36 Seston St, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},602.9,"Shared Driveway","Driveway",30,"None",0,0,0,null,1.0193903743315507,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A163) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A163)","v":0.74101604278074862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A163) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A163)","v":0.27837433155080216},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A163)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A163)","v":0},317,74.8,0.620335047271521,{"$f":"(IF(P163=$P$2,_xlfn.IFS(AND(Q163>'2. Assumptions'!$O$14,Q163<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q163>'2. Assumptions'!$O$15,Q163<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q163>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q163/1000","v":0},{"$f":"(IF(P163='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q163>'2. Assumptions'!$O$21,Q163<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q163>'2. Assumptions'!$O$22,Q163<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q163>'2. Assumptions'!$O$23, Q163<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q163>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q163/1000","v":0},{"$f":"IF(SUM(AD163:AE163)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P163='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q163,P163='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q163),0)","v":0},{"$f":"IF(P163='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q163,0)","v":0},{"$f":"IF(P163='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q163,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD163:AE163)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A163) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A163)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A163) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A163)","v":81},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A163)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A163)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.600116747977,{"$f":"O163*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U163*'2. Assumptions'!$D$40*BB163*'2. Assumptions'!$D$38","v":2.2890410855614971E-2},5.7073424399999996E-2,133156.34750573474,0,97435.89691300664,74.344923747468954]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,{"$f":"I164&1","v":"Multi Unit1"},"Roof",50,"Above Ground RW Tank",2000,170,82,null,0.99517350746268662,0.15858208955223882,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A164) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A164)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A164) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A164)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A164)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A164)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P164=$P$2,_xlfn.IFS(AND(Q164>'2. Assumptions'!$O$14,Q164<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q164>'2. Assumptions'!$O$15,Q164<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q164>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q164/1000","v":2186.5415413508317},{"$f":"(IF(P164='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q164>'2. Assumptions'!$O$21,Q164<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q164>'2. Assumptions'!$O$22,Q164<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q164>'2. Assumptions'!$O$23, Q164<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q164>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q164/1000","v":0},{"$f":"IF(SUM(AD164:AE164)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P164='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q164,P164='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q164),0)","v":0},{"$f":"IF(P164='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q164,0)","v":0},{"$f":"IF(P164='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q164,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD164:AE164)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":126.94961952636567},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A164) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A164)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A164) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A164)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A164)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A164)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.377938020185169},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},85.404418459129829,{"$f":"O164*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U164*'2. Assumptions'!$D$40*BB164*'2. Assumptions'!$D$38","v":3.7244368516791047E-2},9.9814907625000004E-2,114654.13680007299,7391.6633187899715,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",50,"Raingarden 300mm",1,130.19999999999999,0,null,0.99517350746268662,0.12145522388059701,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A165) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A165)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A165) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A165)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A165)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A165)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P165=$P$2,_xlfn.IFS(AND(Q165>'2. Assumptions'!$O$14,Q165<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q165>'2. Assumptions'!$O$15,Q165<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q165>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q165/1000","v":0},{"$f":"(IF(P165='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q165>'2. Assumptions'!$O$21,Q165<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q165>'2. Assumptions'!$O$22,Q165<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q165>'2. Assumptions'!$O$23, Q165<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q165>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q165/1000","v":0},{"$f":"IF(SUM(AD165:AE165)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P165='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q165,P165='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q165),0)","v":867.52029623985675},{"$f":"IF(P165='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q165,0)","v":0},{"$f":"IF(P165='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q165,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD165:AE165)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":115.20840542105078},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A165) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A165)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A165) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A165)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A165)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A165)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.245208622138556},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.711567174963854,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},85.404418459129829,{"$f":"O165*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U165*'2. Assumptions'!$D$40*BB165*'2. Assumptions'!$D$38","v":3.7244368516791047E-2},9.9814907625000004E-2,114654.13680007299,867.52029623985675,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",50,"Above Ground RW Tank",2000,170,82,null,0.99517350746268662,0.15858208955223882,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A166) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A166)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A166) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A166)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A166)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A166)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P166=$P$2,_xlfn.IFS(AND(Q166>'2. Assumptions'!$O$14,Q166<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q166>'2. Assumptions'!$O$15,Q166<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q166>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q166/1000","v":2186.5415413508317},{"$f":"(IF(P166='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q166>'2. Assumptions'!$O$21,Q166<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q166>'2. Assumptions'!$O$22,Q166<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q166>'2. Assumptions'!$O$23, Q166<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q166>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q166/1000","v":0},{"$f":"IF(SUM(AD166:AE166)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P166='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q166,P166='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q166),0)","v":0},{"$f":"IF(P166='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q166,0)","v":0},{"$f":"IF(P166='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q166,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD166:AE166)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":126.94961952636567},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A166) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A166)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A166) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A166)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A166)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A166)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.377938020185169},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},85.404418459129829,{"$f":"O166*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U166*'2. Assumptions'!$D$40*BB166*'2. Assumptions'!$D$38","v":3.7244368516791047E-2},9.9814907625000004E-2,114654.13680007299,7391.6633187899715,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",38,"Raingarden 300mm",1,133,0,null,0.99517350746268662,9.4291044776119395E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A167) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A167)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A167) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A167)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A167)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A167)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P167=$P$2,_xlfn.IFS(AND(Q167>'2. Assumptions'!$O$14,Q167<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q167>'2. Assumptions'!$O$15,Q167<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q167>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q167/1000","v":0},{"$f":"(IF(P167='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q167>'2. Assumptions'!$O$21,Q167<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q167>'2. Assumptions'!$O$22,Q167<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q167>'2. Assumptions'!$O$23, Q167<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q167>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q167/1000","v":0},{"$f":"IF(SUM(AD167:AE167)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P167='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q167,P167='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q167),0)","v":867.52029623985675},{"$f":"IF(P167='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q167,0)","v":0},{"$f":"IF(P167='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q167,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD167:AE167)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":115.20840542105078},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A167) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A167)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A167) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A167)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A167)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A167)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":28.245208622138556},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},65.409956809162964,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},85.404418459129829,{"$f":"O167*'2. Assumptions'!$D$35","v":6.3206666666666661E-2},{"$f":"U167*'2. Assumptions'!$D$40*BB167*'2. Assumptions'!$D$38","v":2.8305720072761192E-2},9.9814907625000004E-2,114654.13680007299,867.52029623985675,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",85,"Above Ground RW Tank",2500,143.69999999999999,89.2,null,0.99517350746268662,0.22788246268656717,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A168) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A168)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A168) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A168)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A168)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A168)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P168=$P$2,_xlfn.IFS(AND(Q168>'2. Assumptions'!$O$14,Q168<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q168>'2. Assumptions'!$O$15,Q168<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q168>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q168/1000","v":2186.5415413508322},{"$f":"(IF(P168='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q168>'2. Assumptions'!$O$21,Q168<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q168>'2. Assumptions'!$O$22,Q168<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q168>'2. Assumptions'!$O$23, Q168<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q168>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q168/1000","v":0},{"$f":"IF(SUM(AD168:AE168)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P168='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q168,P168='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q168),0)","v":0},{"$f":"IF(P168='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q168,0)","v":0},{"$f":"IF(P168='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q168,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD168:AE168)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":135.02359931981056},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A168) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A168)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A168) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A168)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A168)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A168)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.691570290986618},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.81302493115719,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},85.404418459129829,{"$f":"O168*'2. Assumptions'!$D$35","v":0.14138333333333333},{"$f":"U168*'2. Assumptions'!$D$40*BB168*'2. Assumptions'!$D$38","v":6.3315426478544781E-2},9.9814907625000004E-2,114654.13680007299,7391.6633187899715,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",10,"None",0,0,0,null,0.99517350746268662,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A169) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A169)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A169) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A169)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A169)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A169)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P169=$P$2,_xlfn.IFS(AND(Q169>'2. Assumptions'!$O$14,Q169<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q169>'2. Assumptions'!$O$15,Q169<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q169>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q169/1000","v":0},{"$f":"(IF(P169='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q169>'2. Assumptions'!$O$21,Q169<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q169>'2. Assumptions'!$O$22,Q169<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q169>'2. Assumptions'!$O$23, Q169<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q169>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q169/1000","v":0},{"$f":"IF(SUM(AD169:AE169)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P169='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q169,P169='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q169),0)","v":0},{"$f":"IF(P169='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q169,0)","v":0},{"$f":"IF(P169='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q169,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD169:AE169)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A169) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A169)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A169) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A169)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A169)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A169)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},85.404418459129829,{"$f":"O169*'2. Assumptions'!$D$35","v":1.6633333333333333E-2},{"$f":"U169*'2. Assumptions'!$D$40*BB169*'2. Assumptions'!$D$38","v":7.4488737033582093E-3},9.9814907625000004E-2,114654.13680007299,0,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",87,"Above Ground RW Tank",2700,144.4,89.2,null,0.99517350746268662,0.23438059701492539,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A170) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A170)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A170) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A170)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A170)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A170)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P170=$P$2,_xlfn.IFS(AND(Q170>'2. Assumptions'!$O$14,Q170<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q170>'2. Assumptions'!$O$15,Q170<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q170>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q170/1000","v":2361.4648646588985},{"$f":"(IF(P170='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q170>'2. Assumptions'!$O$21,Q170<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q170>'2. Assumptions'!$O$22,Q170<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q170>'2. Assumptions'!$O$23, Q170<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q170>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q170/1000","v":0},{"$f":"IF(SUM(AD170:AE170)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P170='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q170,P170='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q170),0)","v":0},{"$f":"IF(P170='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q170,0)","v":0},{"$f":"IF(P170='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q170,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2925.3195323700706},{"$f":"IF(SUM(AD170:AE170)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":134.61046332613421},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A170) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A170)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A170) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A170)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A170)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A170)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.573184464956285},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},120.59662269503573,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10491.906174468109},85.404418459129829,{"$f":"O170*'2. Assumptions'!$D$35","v":0.14471000000000001},{"$f":"U170*'2. Assumptions'!$D$40*BB170*'2. Assumptions'!$D$38","v":6.480520121921643E-2},9.9814907625000004E-2,114654.13680007299,7566.5866420980383,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Multi Unit1","Roof",18,"None",0,0,0,null,0.99517350746268662,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A171) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A171)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A171) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A171)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A171)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A171)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P171=$P$2,_xlfn.IFS(AND(Q171>'2. Assumptions'!$O$14,Q171<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q171>'2. Assumptions'!$O$15,Q171<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q171>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q171/1000","v":0},{"$f":"(IF(P171='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q171>'2. Assumptions'!$O$21,Q171<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q171>'2. Assumptions'!$O$22,Q171<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q171>'2. Assumptions'!$O$23, Q171<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q171>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q171/1000","v":0},{"$f":"IF(SUM(AD171:AE171)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P171='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q171,P171='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q171),0)","v":0},{"$f":"IF(P171='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q171,0)","v":0},{"$f":"IF(P171='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q171,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD171:AE171)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A171) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A171)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A171) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A171)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A171)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A171)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},85.404418459129829,{"$f":"O171*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U171*'2. Assumptions'!$D$40*BB171*'2. Assumptions'!$D$38","v":1.3407972666044776E-2},9.9814907625000004E-2,114654.13680007299,0,78837.46511393835,58.725032072663552]
[31,824205,2019,"Darebin City Council","37 Miranda Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},892,"Shared Driveway","Driveway",148,"None",0,0,0,null,0.99517350746268662,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A172)","v":0.7794272388059702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A172)","v":0.21574626865671642},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A172)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A172)","v":0},388,134,0.60089686098654704,{"$f":"(IF(P172=$P$2,_xlfn.IFS(AND(Q172>'2. Assumptions'!$O$14,Q172<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q172>'2. Assumptions'!$O$15,Q172<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q172>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q172/1000","v":0},{"$f":"(IF(P172='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q172>'2. Assumptions'!$O$21,Q172<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q172>'2. Assumptions'!$O$22,Q172<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q172>'2. Assumptions'!$O$23, Q172<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q172>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q172/1000","v":0},{"$f":"IF(SUM(AD172:AE172)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P172='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q172,P172='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q172),0)","v":0},{"$f":"IF(P172='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q172,0)","v":0},{"$f":"IF(P172='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q172,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD172:AE172)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A172)","v":272},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A172)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A172)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A172)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,536,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},85.404418459129829,{"$f":"O172*'2. Assumptions'!$D$35","v":0.24617333333333333},{"$f":"U172*'2. Assumptions'!$D$40*BB172*'2. Assumptions'!$D$38","v":0.1102433308097015},9.9814907625000004E-2,114654.13680007299,0,78837.46511393835,58.725032072663552]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I173&1","v":"Multi Unit1"},"Roof",326,"Above Ground RW Tank",10000,125,96.3,null,1.0457091121495328,0.95210280373831779,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A173) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A173)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A173) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A173)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A173)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A173)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P173=$P$2,_xlfn.IFS(AND(Q173>'2. Assumptions'!$O$14,Q173<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q173>'2. Assumptions'!$O$15,Q173<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q173>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q173/1000","v":5466.3538533770798},{"$f":"(IF(P173='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q173>'2. Assumptions'!$O$21,Q173<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q173>'2. Assumptions'!$O$22,Q173<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q173>'2. Assumptions'!$O$23, Q173<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q173>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q173/1000","v":0},{"$f":"IF(SUM(AD173:AE173)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P173='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q173,P173='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q173),0)","v":0},{"$f":"IF(P173='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q173,0)","v":0},{"$f":"IF(P173='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q173,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD173:AE173)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":201.61963667005267},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A173) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A173)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A173) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A173)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A173)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A173)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.884239681674266},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},58.884239681674266,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},55.959202756220165,{"$f":"O173*'2. Assumptions'!$D$35","v":0.54224666666666665},{"$f":"U173*'2. Assumptions'!$D$40*BB173*'2. Assumptions'!$D$38","v":0.25516452616471963},8.3750319937499998E-2,71493.872493668387,10671.47563081622,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I174&1","v":"Multi Unit1"},"Untreated",11,"None",0,0,0,null,1.0457091121495328,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A174) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A174)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A174) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A174)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A174)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A174)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P174=$P$2,_xlfn.IFS(AND(Q174>'2. Assumptions'!$O$14,Q174<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q174>'2. Assumptions'!$O$15,Q174<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q174>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q174/1000","v":0},{"$f":"(IF(P174='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q174>'2. Assumptions'!$O$21,Q174<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q174>'2. Assumptions'!$O$22,Q174<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q174>'2. Assumptions'!$O$23, Q174<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q174>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q174/1000","v":0},{"$f":"IF(SUM(AD174:AE174)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P174='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q174,P174='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q174),0)","v":0},{"$f":"IF(P174='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q174,0)","v":0},{"$f":"IF(P174='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q174,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD174:AE174)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A174) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A174)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A174) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A174)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A174)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A174)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.959202756220165,{"$f":"O174*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U174*'2. Assumptions'!$D$40*BB174*'2. Assumptions'!$D$38","v":8.609845974883179E-3},8.3750319937499998E-2,71493.872493668387,0,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I175&2","v":"Multi Unit2"},"Untreated",2,"None",0,0,0,null,1.0457091121495328,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A175) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A175)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A175) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A175)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A175)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A175)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P175=$P$2,_xlfn.IFS(AND(Q175>'2. Assumptions'!$O$14,Q175<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q175>'2. Assumptions'!$O$15,Q175<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q175>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q175/1000","v":0},{"$f":"(IF(P175='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q175>'2. Assumptions'!$O$21,Q175<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q175>'2. Assumptions'!$O$22,Q175<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q175>'2. Assumptions'!$O$23, Q175<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q175>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q175/1000","v":0},{"$f":"IF(SUM(AD175:AE175)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P175='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q175,P175='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q175),0)","v":0},{"$f":"IF(P175='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q175,0)","v":0},{"$f":"IF(P175='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q175,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD175:AE175)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A175) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A175)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A175) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A175)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A175)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A175)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.959202756220165,{"$f":"O175*'2. Assumptions'!$D$35","v":3.3266666666666666E-3},{"$f":"U175*'2. Assumptions'!$D$40*BB175*'2. Assumptions'!$D$38","v":1.5654265408878505E-3},8.3750319937499998E-2,71493.872493668387,0,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I176&3","v":"Multi Unit3"},"Untreated",2,"None",0,0,0,null,1.0457091121495328,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A176) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A176)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A176) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A176)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A176)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A176)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P176=$P$2,_xlfn.IFS(AND(Q176>'2. Assumptions'!$O$14,Q176<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q176>'2. Assumptions'!$O$15,Q176<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q176>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q176/1000","v":0},{"$f":"(IF(P176='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q176>'2. Assumptions'!$O$21,Q176<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q176>'2. Assumptions'!$O$22,Q176<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q176>'2. Assumptions'!$O$23, Q176<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q176>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q176/1000","v":0},{"$f":"IF(SUM(AD176:AE176)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P176='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q176,P176='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q176),0)","v":0},{"$f":"IF(P176='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q176,0)","v":0},{"$f":"IF(P176='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q176,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD176:AE176)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A176) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A176)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A176) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A176)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A176)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A176)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.959202756220165,{"$f":"O176*'2. Assumptions'!$D$35","v":3.3266666666666666E-3},{"$f":"U176*'2. Assumptions'!$D$40*BB176*'2. Assumptions'!$D$38","v":1.5654265408878505E-3},8.3750319937499998E-2,71493.872493668387,0,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I177&4","v":"Multi Unit4"},"Untreated",4,"None",0,0,0,null,1.0457091121495328,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A177) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A177)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A177) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A177)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A177)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A177)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P177=$P$2,_xlfn.IFS(AND(Q177>'2. Assumptions'!$O$14,Q177<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q177>'2. Assumptions'!$O$15,Q177<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q177>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q177/1000","v":0},{"$f":"(IF(P177='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q177>'2. Assumptions'!$O$21,Q177<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q177>'2. Assumptions'!$O$22,Q177<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q177>'2. Assumptions'!$O$23, Q177<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q177>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q177/1000","v":0},{"$f":"IF(SUM(AD177:AE177)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P177='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q177,P177='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q177),0)","v":0},{"$f":"IF(P177='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q177,0)","v":0},{"$f":"IF(P177='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q177,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD177:AE177)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A177) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A177)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A177) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A177)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A177)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A177)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.959202756220165,{"$f":"O177*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U177*'2. Assumptions'!$D$40*BB177*'2. Assumptions'!$D$38","v":3.1308530817757011E-3},8.3750319937499998E-2,71493.872493668387,0,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,"Paving","Untreated",53,"None",0,0,0,null,1.0457091121495328,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A178) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A178)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A178) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A178)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A178)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A178)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P178=$P$2,_xlfn.IFS(AND(Q178>'2. Assumptions'!$O$14,Q178<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q178>'2. Assumptions'!$O$15,Q178<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q178>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q178/1000","v":0},{"$f":"(IF(P178='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q178>'2. Assumptions'!$O$21,Q178<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q178>'2. Assumptions'!$O$22,Q178<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q178>'2. Assumptions'!$O$23, Q178<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q178>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q178/1000","v":0},{"$f":"IF(SUM(AD178:AE178)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P178='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q178,P178='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q178),0)","v":0},{"$f":"IF(P178='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q178,0)","v":0},{"$f":"IF(P178='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q178,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD178:AE178)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A178) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A178)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A178) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A178)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A178)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A178)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.959202756220165,{"$f":"O178*'2. Assumptions'!$D$35","v":8.8156666666666661E-2},{"$f":"U178*'2. Assumptions'!$D$40*BB178*'2. Assumptions'!$D$38","v":4.1483803333528038E-2},8.3750319937499998E-2,71493.872493668387,0,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I179","v":"Multi Unit"},"Raingarden",21,"Raingarden 100mm",1,133.35,0,null,1.0457091121495328,6.5428738317757001E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A179) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A179)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A179) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A179)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A179)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A179)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P179=$P$2,_xlfn.IFS(AND(Q179>'2. Assumptions'!$O$14,Q179<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q179>'2. Assumptions'!$O$15,Q179<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q179>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q179/1000","v":0},{"$f":"(IF(P179='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q179>'2. Assumptions'!$O$21,Q179<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q179>'2. Assumptions'!$O$22,Q179<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q179>'2. Assumptions'!$O$23, Q179<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q179>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q179/1000","v":0},{"$f":"IF(SUM(AD179:AE179)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P179='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q179,P179='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q179),0)","v":759.08025920987461},{"$f":"IF(P179='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q179,0)","v":0},{"$f":"IF(P179='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q179,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD179:AE179)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":253.95065376100297},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A179) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A179)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A179) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A179)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A179)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A179)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":79.23794405727368},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.1970629389624,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},55.959202756220165,{"$f":"O179*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U179*'2. Assumptions'!$D$40*BB179*'2. Assumptions'!$D$38","v":1.643697867932243E-2},8.3750319937499998E-2,71493.872493668387,759.08025920987461,36386.834576669913,28.480458292607405]
[32,746710,2019,"Darebin City Council","371 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,{"$f":"I180","v":"Multi Unit"},"Raingarden",9,"Raingarden 100mm",1,134,0,null,1.0457091121495328,2.8177570093457942E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A180) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A180)","v":0.95210280373831779},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A180) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A180)","v":9.360630841121495E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A180)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A180)","v":0},326,107,0.7027914614121511,{"$f":"(IF(P180=$P$2,_xlfn.IFS(AND(Q180>'2. Assumptions'!$O$14,Q180<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q180>'2. Assumptions'!$O$15,Q180<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q180>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q180/1000","v":0},{"$f":"(IF(P180='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q180>'2. Assumptions'!$O$21,Q180<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q180>'2. Assumptions'!$O$22,Q180<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q180>'2. Assumptions'!$O$23, Q180<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q180>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q180/1000","v":0},{"$f":"IF(SUM(AD180:AE180)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P180='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q180,P180='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q180),0)","v":759.08025920987461},{"$f":"IF(P180='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q180,0)","v":0},{"$f":"IF(P180='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q180,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD180:AE180)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":253.95065376100297},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A180) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A180)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A180) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A180)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A180)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A180)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":79.23794405727368},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},264.12648019091228,428,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},55.959202756220165,{"$f":"O180*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U180*'2. Assumptions'!$D$40*BB180*'2. Assumptions'!$D$38","v":7.0444194339953272E-3},8.3750319937499998E-2,71493.872493668387,759.08025920987461,36386.834576669913,28.480458292607405]
[33,806342,2019,"Darebin City Council","4 Gracie St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},372,{"$f":"I181&1","v":"Multi Unit1"},"Roof",28.3,"Above Ground RW Tank",2000,170,82,null,0.43178294573643416,0.21937984496124036,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A181) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A181)","v":0.43178294573643416},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A181) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A181)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A181)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A181)","v":0},219.29999999999998,109.64999999999999,0.58951612903225803,{"$f":"(IF(P181=$P$2,_xlfn.IFS(AND(Q181>'2. Assumptions'!$O$14,Q181<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q181>'2. Assumptions'!$O$15,Q181<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q181>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q181/1000","v":2186.5415413508317},{"$f":"(IF(P181='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q181>'2. Assumptions'!$O$21,Q181<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q181>'2. Assumptions'!$O$22,Q181<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q181>'2. Assumptions'!$O$23, Q181<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q181>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q181/1000","v":0},{"$f":"IF(SUM(AD181:AE181)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P181='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q181,P181='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q181),0)","v":0},{"$f":"IF(P181='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q181,0)","v":0},{"$f":"IF(P181='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q181,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD181:AE181)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":229.16141638281098},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A181) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A181)","v":55.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A181) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A181)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A181)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A181)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":177.64450882388448},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},349.63954563570201,219.29999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},90.23984625162214,{"$f":"O181*'2. Assumptions'!$D$35","v":4.7072333333333334E-2},{"$f":"U181*'2. Assumptions'!$D$40*BB181*'2. Assumptions'!$D$38","v":9.1462638372093036E-3},3.5437732499999999E-2,279216.48602913198,7391.6633187899715,208581.72341557045,67.411430175923144]
[33,806342,2019,"Darebin City Council","4 Gracie St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},372,{"$f":"I182&1","v":"Multi Unit1"},"Roof",79,"None",0,0,0,null,0.43178294573643416,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A182) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A182)","v":0.43178294573643416},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A182) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A182)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A182)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A182)","v":0},219.29999999999998,109.64999999999999,0.58951612903225803,{"$f":"(IF(P182=$P$2,_xlfn.IFS(AND(Q182>'2. Assumptions'!$O$14,Q182<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q182>'2. Assumptions'!$O$15,Q182<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q182>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q182/1000","v":0},{"$f":"(IF(P182='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q182>'2. Assumptions'!$O$21,Q182<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q182>'2. Assumptions'!$O$22,Q182<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q182>'2. Assumptions'!$O$23, Q182<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q182>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q182/1000","v":0},{"$f":"IF(SUM(AD182:AE182)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P182='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q182,P182='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q182),0)","v":0},{"$f":"IF(P182='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q182,0)","v":0},{"$f":"IF(P182='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q182,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD182:AE182)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A182) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A182)","v":55.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A182) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A182)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A182)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A182)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,219.29999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},90.23984625162214,{"$f":"O182*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U182*'2. Assumptions'!$D$40*BB182*'2. Assumptions'!$D$38","v":2.5531973255813953E-2},3.5437732499999999E-2,279216.48602913198,0,208581.72341557045,67.411430175923144]
[33,806342,2019,"Darebin City Council","4 Gracie St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},372,{"$f":"I183&2","v":"Multi Unit2"},"Roof",27.4,"Above Ground RW Tank",2000,170,82,null,0.43178294573643416,0.21240310077519378,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A183) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A183)","v":0.43178294573643416},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A183) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A183)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A183)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A183)","v":0},219.29999999999998,109.64999999999999,0.58951612903225803,{"$f":"(IF(P183=$P$2,_xlfn.IFS(AND(Q183>'2. Assumptions'!$O$14,Q183<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q183>'2. Assumptions'!$O$15,Q183<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q183>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q183/1000","v":2186.5415413508317},{"$f":"(IF(P183='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q183>'2. Assumptions'!$O$21,Q183<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q183>'2. Assumptions'!$O$22,Q183<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q183>'2. Assumptions'!$O$23, Q183<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q183>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q183/1000","v":0},{"$f":"IF(SUM(AD183:AE183)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P183='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q183,P183='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q183),0)","v":0},{"$f":"IF(P183='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q183,0)","v":0},{"$f":"IF(P183='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q183,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD183:AE183)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":229.16141638281098},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A183) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A183)","v":55.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A183) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A183)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A183)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A183)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":177.64450882388448},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},361.1240562587725,219.29999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},90.23984625162214,{"$f":"O183*'2. Assumptions'!$D$35","v":4.5575333333333329E-2},{"$f":"U183*'2. Assumptions'!$D$40*BB183*'2. Assumptions'!$D$38","v":8.855393255813953E-3},3.5437732499999999E-2,279216.48602913198,7391.6633187899715,208581.72341557045,67.411430175923144]
[33,806342,2019,"Darebin City Council","4 Gracie St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},372,{"$f":"I184&2","v":"Multi Unit2"},"Roof",84.6,"None",0,0,0,null,0.43178294573643416,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A184) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A184)","v":0.43178294573643416},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A184) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A184)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A184)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A184)","v":0},219.29999999999998,109.64999999999999,0.58951612903225803,{"$f":"(IF(P184=$P$2,_xlfn.IFS(AND(Q184>'2. Assumptions'!$O$14,Q184<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q184>'2. Assumptions'!$O$15,Q184<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q184>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q184/1000","v":0},{"$f":"(IF(P184='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q184>'2. Assumptions'!$O$21,Q184<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q184>'2. Assumptions'!$O$22,Q184<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q184>'2. Assumptions'!$O$23, Q184<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q184>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q184/1000","v":0},{"$f":"IF(SUM(AD184:AE184)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P184='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q184,P184='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q184),0)","v":0},{"$f":"IF(P184='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q184,0)","v":0},{"$f":"IF(P184='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q184,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD184:AE184)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A184) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A184)","v":55.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A184) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A184)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A184)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A184)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,219.29999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},90.23984625162214,{"$f":"O184*'2. Assumptions'!$D$35","v":0.14071799999999998},{"$f":"U184*'2. Assumptions'!$D$40*BB184*'2. Assumptions'!$D$38","v":2.7341834651162789E-2},3.5437732499999999E-2,279216.48602913198,0,208581.72341557045,67.411430175923144]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I185&1","v":"Multi Unit1"},"Roof",58,"Above Ground RW Tank",2000,146,89.2,null,1.0028641160949867,0.22343007915567281,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A185) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A185)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A185) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A185)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A185)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A185)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P185=$P$2,_xlfn.IFS(AND(Q185>'2. Assumptions'!$O$14,Q185<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q185>'2. Assumptions'!$O$15,Q185<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q185>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q185/1000","v":2186.5415413508317},{"$f":"(IF(P185='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q185>'2. Assumptions'!$O$21,Q185<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q185>'2. Assumptions'!$O$22,Q185<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q185>'2. Assumptions'!$O$23, Q185<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q185>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q185/1000","v":0},{"$f":"IF(SUM(AD185:AE185)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P185='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q185,P185='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q185),0)","v":0},{"$f":"IF(P185='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q185,0)","v":0},{"$f":"IF(P185='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q185,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD185:AE185)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":156.84353302487867},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A185) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A185)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A185) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A185)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A185)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A185)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":63.837413816066878},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.59998519810978,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.139346674474211,{"$f":"O185*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U185*'2. Assumptions'!$D$40*BB185*'2. Assumptions'!$D$38","v":4.3537339872031657E-2},9.4831332249999997E-2,129408.04660274691,7391.6633187899715,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I186&1","v":"Multi Unit1"},"Roof",47,"Raingarden 100mm",1,128.65,0,null,1.0028641160949867,0.15953957783641162,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A186) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A186)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A186) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A186)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A186)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A186)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P186=$P$2,_xlfn.IFS(AND(Q186>'2. Assumptions'!$O$14,Q186<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q186>'2. Assumptions'!$O$15,Q186<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q186>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q186/1000","v":0},{"$f":"(IF(P186='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q186>'2. Assumptions'!$O$21,Q186<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q186>'2. Assumptions'!$O$22,Q186<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q186>'2. Assumptions'!$O$23, Q186<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q186>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q186/1000","v":0},{"$f":"IF(SUM(AD186:AE186)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P186='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q186,P186='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q186),0)","v":759.08025920987461},{"$f":"IF(P186='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q186,0)","v":0},{"$f":"IF(P186='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q186,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD186:AE186)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":63.902700911171841},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A186) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A186)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A186) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A186)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A186)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A186)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":22.010540015909356},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},50.577411100387458,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},97.139346674474211,{"$f":"O186*'2. Assumptions'!$D$35","v":7.8176666666666658E-2},{"$f":"U186*'2. Assumptions'!$D$40*BB186*'2. Assumptions'!$D$38","v":3.5280258172163584E-2},9.4831332249999997E-2,129408.04660274691,759.08025920987461,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I187&2","v":"Multi Unit2"},"Roof",42,"Above Ground RW Tank",2000,166,82,null,1.0028641160949867,0.18395778364116094,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A187) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A187)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A187) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A187)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A187)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A187)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P187=$P$2,_xlfn.IFS(AND(Q187>'2. Assumptions'!$O$14,Q187<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q187>'2. Assumptions'!$O$15,Q187<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q187>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q187/1000","v":2186.5415413508317},{"$f":"(IF(P187='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q187>'2. Assumptions'!$O$21,Q187<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q187>'2. Assumptions'!$O$22,Q187<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q187>'2. Assumptions'!$O$23, Q187<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q187>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q187/1000","v":0},{"$f":"IF(SUM(AD187:AE187)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P187='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q187,P187='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q187),0)","v":0},{"$f":"IF(P187='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q187,0)","v":0},{"$f":"IF(P187='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q187,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD187:AE187)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":156.84353302487867},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A187) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A187)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A187) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A187)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A187)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A187)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":63.837413816066878},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},235.59045574977063,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.139346674474211,{"$f":"O187*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U187*'2. Assumptions'!$D$40*BB187*'2. Assumptions'!$D$38","v":3.1527039217678091E-2},9.4831332249999997E-2,129408.04660274691,7391.6633187899715,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I188&2","v":"Multi Unit2"},"Roof",31,"Raingarden 100mm",1,132,0,null,1.0028641160949867,0.10796833773087071,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A188) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A188)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A188) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A188)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A188)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A188)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P188=$P$2,_xlfn.IFS(AND(Q188>'2. Assumptions'!$O$14,Q188<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q188>'2. Assumptions'!$O$15,Q188<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q188>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q188/1000","v":0},{"$f":"(IF(P188='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q188>'2. Assumptions'!$O$21,Q188<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q188>'2. Assumptions'!$O$22,Q188<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q188>'2. Assumptions'!$O$23, Q188<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q188>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q188/1000","v":0},{"$f":"IF(SUM(AD188:AE188)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P188='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q188,P188='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q188),0)","v":759.08025920987461},{"$f":"IF(P188='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q188,0)","v":0},{"$f":"IF(P188='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q188,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD188:AE188)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":63.902700911171841},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A188) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A188)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A188) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A188)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A188)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A188)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":22.010540015909356},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},76.681881345748735,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},97.139346674474211,{"$f":"O188*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U188*'2. Assumptions'!$D$40*BB188*'2. Assumptions'!$D$38","v":2.3269957517810021E-2},9.4831332249999997E-2,129408.04660274691,759.08025920987461,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I189&3","v":"Multi Unit3"},"Roof",55,"Above Ground RW Tank",2000,154,87.6,null,1.0028641160949867,0.22348284960422163,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A189) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A189)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A189) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A189)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A189)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A189)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P189=$P$2,_xlfn.IFS(AND(Q189>'2. Assumptions'!$O$14,Q189<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q189>'2. Assumptions'!$O$15,Q189<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q189>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q189/1000","v":2186.5415413508317},{"$f":"(IF(P189='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q189>'2. Assumptions'!$O$21,Q189<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q189>'2. Assumptions'!$O$22,Q189<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q189>'2. Assumptions'!$O$23, Q189<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q189>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q189/1000","v":0},{"$f":"IF(SUM(AD189:AE189)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P189='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q189,P189='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q189),0)","v":0},{"$f":"IF(P189='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q189,0)","v":0},{"$f":"IF(P189='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q189,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD189:AE189)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":156.84353302487867},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A189) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A189)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A189) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A189)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A189)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A189)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":63.837413816066878},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},179.90543893618849,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.139346674474211,{"$f":"O189*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U189*'2. Assumptions'!$D$40*BB189*'2. Assumptions'!$D$38","v":4.1285408499340363E-2},9.4831332249999997E-2,129408.04660274691,7391.6633187899715,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,{"$f":"I190&3","v":"Multi Unit3"},"Roof",18,"None",0,0,0,null,1.0028641160949867,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A190) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A190)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A190) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A190)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A190)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A190)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P190=$P$2,_xlfn.IFS(AND(Q190>'2. Assumptions'!$O$14,Q190<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q190>'2. Assumptions'!$O$15,Q190<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q190>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q190/1000","v":0},{"$f":"(IF(P190='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q190>'2. Assumptions'!$O$21,Q190<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q190>'2. Assumptions'!$O$22,Q190<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q190>'2. Assumptions'!$O$23, Q190<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q190>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q190/1000","v":0},{"$f":"IF(SUM(AD190:AE190)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P190='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q190,P190='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q190),0)","v":0},{"$f":"IF(P190='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q190,0)","v":0},{"$f":"IF(P190='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q190,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD190:AE190)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A190) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A190)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A190) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A190)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A190)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A190)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},97.139346674474211,{"$f":"O190*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U190*'2. Assumptions'!$D$40*BB190*'2. Assumptions'!$D$38","v":1.3511588236147754E-2},9.4831332249999997E-2,129408.04660274691,0,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,"Shared Driveway","Driveway",30,"Raingarden 100mm",1,132,0,null,1.0028641160949867,0.10448548812664908,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A191) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A191)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A191) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A191)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A191)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A191)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P191=$P$2,_xlfn.IFS(AND(Q191>'2. Assumptions'!$O$14,Q191<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q191>'2. Assumptions'!$O$15,Q191<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q191>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q191/1000","v":0},{"$f":"(IF(P191='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q191>'2. Assumptions'!$O$21,Q191<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q191>'2. Assumptions'!$O$22,Q191<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q191>'2. Assumptions'!$O$23, Q191<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q191>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q191/1000","v":0},{"$f":"IF(SUM(AD191:AE191)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P191='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q191,P191='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q191),0)","v":759.08025920987461},{"$f":"IF(P191='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q191,0)","v":0},{"$f":"IF(P191='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q191,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD191:AE191)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":63.902700911171841},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A191) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A191)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A191) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A191)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A191)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A191)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":22.010540015909356},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.23794405727368,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},97.139346674474211,{"$f":"O191*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U191*'2. Assumptions'!$D$40*BB191*'2. Assumptions'!$D$38","v":2.2519313726912925E-2},9.4831332249999997E-2,129408.04660274691,759.08025920987461,85949.900572021608,64.51775919261091]
[34,751336,2019,"Darebin City Council","42 Kirby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},564.5,"Remaining Impervious","Driveway",98,"None",0,0,0,null,1.0028641160949867,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A192) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A192)","v":0.63087071240105541},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A192) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A192)","v":0.37199340369393141},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A192)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A192)","v":0},251,126.33333333333333,0.67139061116031884,{"$f":"(IF(P192=$P$2,_xlfn.IFS(AND(Q192>'2. Assumptions'!$O$14,Q192<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q192>'2. Assumptions'!$O$15,Q192<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q192>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q192/1000","v":0},{"$f":"(IF(P192='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q192>'2. Assumptions'!$O$21,Q192<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q192>'2. Assumptions'!$O$22,Q192<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q192>'2. Assumptions'!$O$23, Q192<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q192>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q192/1000","v":0},{"$f":"IF(SUM(AD192:AE192)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P192='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q192,P192='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q192),0)","v":0},{"$f":"IF(P192='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q192,0)","v":0},{"$f":"IF(P192='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q192,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD192:AE192)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A192) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A192)","v":155},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A192) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A192)","v":108},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A192)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A192)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},97.139346674474211,{"$f":"O192*'2. Assumptions'!$D$35","v":0.16300666666666666},{"$f":"U192*'2. Assumptions'!$D$40*BB192*'2. Assumptions'!$D$38","v":7.3563091507915554E-2},9.4831332249999997E-2,129408.04660274691,0,85949.900572021608,64.51775919261091]
[35,829707,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},357,{"$f":"I193&\"Lot\"&1","v":"SubdivisionLot1"},"Roof",67.2,"Above Ground RW Tank",2000,105,99.7,null,1.1087086737900691,0.44349465744814587,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A193) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A193)","v":0.94958516656191083},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A193) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A193)","v":0.15912350722815838},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A193)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A193)","v":0},159.1,159.1,0.4456582633053221,{"$f":"(IF(P193=$P$2,_xlfn.IFS(AND(Q193>'2. Assumptions'!$O$14,Q193<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q193>'2. Assumptions'!$O$15,Q193<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q193>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q193/1000","v":2186.5415413508317},{"$f":"(IF(P193='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q193>'2. Assumptions'!$O$21,Q193<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q193>'2. Assumptions'!$O$22,Q193<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q193>'2. Assumptions'!$O$23, Q193<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q193>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q193/1000","v":0},{"$f":"IF(SUM(AD193:AE193)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P193='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q193,P193='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q193),0)","v":0},{"$f":"IF(P193='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q193,0)","v":0},{"$f":"IF(P193='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q193,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD193:AE193)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.20128167456213},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A193) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A193)","v":140.19999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A193) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A193)","v":18.899999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A193)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A193)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":70.576313420045409},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.24403484360664,159.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},139.32581146888086,{"$f":"O193*'2. Assumptions'!$D$35","v":0.111776},{"$f":"U193*'2. Assumptions'!$D$40*BB193*'2. Assumptions'!$D$38","v":5.5767159324701443E-2},0.13203206917499999,167889.03440813583,7391.6633187899715,117716.90767179722,97.689546805718535]
[35,829707,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},357,{"$f":"I194&\"Lot\"&1","v":"SubdivisionLot1"},"Roof",73,"Above Ground RW Tank",2000,110.3,99.1,null,{"$f":"SUM(W194:Z194)","v":1.1087086737900691},{"$f":"IFERROR(O194/SUMIF($A$2:$A$104775,A194,$O$2:$O$104775)*R194/100,0)","v":0.50609050911376496},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A194) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A194)","v":0.94958516656191083},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A194) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A194)","v":0.15912350722815838},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A194)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A194)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A194,$N$2:$N$104775,$N$2)","v":159.1},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A194,$O$2:$O$104775)/J194,0)","v":159.1},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A194,$O$2:$O$104775)/L194,0)","v":0.4456582633053221},{"$f":"(IF(P194=$P$2,_xlfn.IFS(AND(Q194>'2. Assumptions'!$O$14,Q194<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q194>'2. Assumptions'!$O$15,Q194<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q194>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q194/1000","v":2186.5415413508317},{"$f":"(IF(P194='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q194>'2. Assumptions'!$O$21,Q194<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q194>'2. Assumptions'!$O$22,Q194<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q194>'2. Assumptions'!$O$23, Q194<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q194>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q194/1000","v":0},{"$f":"IF(SUM(AD194:AE194)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P194='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q194,P194='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q194),0)","v":0},{"$f":"IF(P194='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q194,0)","v":0},{"$f":"IF(P194='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q194,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD194:AE194)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.20128167456213},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A194) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A194)","v":140.19999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A194) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A194)","v":18.899999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A194)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A194)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":70.576313420045409},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD194+AE194+AF194+AG194+AH194+AI194+AK194+AJ194)/O194,0)","v":135.54519371904613},{"$f":"SUMIF($A$2:$A$104775,A194,$O$2:$O$104775)","v":159.1},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A194,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A194,$O$2:$O$104775),0)","v":139.32581146888086},{"$f":"O194*'2. Assumptions'!$D$35","v":0.12142333333333333},{"$f":"U194*'2. Assumptions'!$D$40*BB194*'2. Assumptions'!$D$38","v":6.0580396290226268E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A194,$BC$2:$BC$104775)/J194,0)","v":0.13203206917499999},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A194, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A194,$BC$2:$BC$104775),0)","v":167889.03440813583},{"$f":"SUM(AD194:AI194,AK194)","v":7391.6633187899715},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A194, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A194,$BC$2:$BC$104775),0)","v":117716.90767179722},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A194,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A194,$O$2:$O$104775),0)","v":97.689546805718535}]
[35,829707,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},357,{"$f":"I195&\"Lot\"&1","v":"SubdivisionLot1"},"Roof",18.899999999999999,"Raingarden 100mm",1,133.94999999999999,0,null,1.1087086737900691,0.15912350722815838,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A195) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A195)","v":0.94958516656191083},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A195) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A195)","v":0.15912350722815838},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A195)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A195)","v":0},159.1,159.1,0.4456582633053221,{"$f":"(IF(P195=$P$2,_xlfn.IFS(AND(Q195>'2. Assumptions'!$O$14,Q195<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q195>'2. Assumptions'!$O$15,Q195<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q195>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q195/1000","v":0},{"$f":"(IF(P195='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q195>'2. Assumptions'!$O$21,Q195<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q195>'2. Assumptions'!$O$22,Q195<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q195>'2. Assumptions'!$O$23, Q195<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q195>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q195/1000","v":0},{"$f":"IF(SUM(AD195:AE195)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P195='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q195,P195='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q195),0)","v":759.08025920987461},{"$f":"IF(P195='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q195,0)","v":0},{"$f":"IF(P195='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q195,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD195:AE195)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":149.38951278328497},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A195) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A195)","v":140.19999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A195) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A195)","v":18.899999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A195)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A195)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":125.77451437662491},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.77451437662491,159.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},139.32581146888086,{"$f":"O195*'2. Assumptions'!$D$35","v":3.1437E-2},{"$f":"U195*'2. Assumptions'!$D$40*BB195*'2. Assumptions'!$D$38","v":1.5684513560072281E-2},0.13203206917499999,167889.03440813583,759.08025920987461,117716.90767179722,97.689546805718535]
[36,828951,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},166,{"$f":"I196&\"Lot\"&2","v":"SubdivisionLot2"},"Roof",98,"Above Ground RW Tank",2000,126.6,89.4,null,1.10775,1.10775,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A196) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A196)","v":1.10775},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A196) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A196)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A196)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A196)","v":0},98,112,0.67469879518072284,{"$f":"(IF(P196=$P$2,_xlfn.IFS(AND(Q196>'2. Assumptions'!$O$14,Q196<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q196>'2. Assumptions'!$O$15,Q196<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q196>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q196/1000","v":2186.5415413508317},{"$f":"(IF(P196='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q196>'2. Assumptions'!$O$21,Q196<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q196>'2. Assumptions'!$O$22,Q196<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q196>'2. Assumptions'!$O$23, Q196<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q196>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q196/1000","v":0},{"$f":"IF(SUM(AD196:AE196)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P196='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q196,P196='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q196),0)","v":0},{"$f":"IF(P196='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q196,0)","v":0},{"$f":"IF(P196='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q196,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD196:AE196)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.32339554493673},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A196) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A196)","v":98},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A196) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A196)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A196)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A196)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":100.96733817847313},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},100.96733817847313,112,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},88.346420906163985,{"$f":"O196*'2. Assumptions'!$D$35","v":0.16300666666666666},{"$f":"U196*'2. Assumptions'!$D$40*BB196*'2. Assumptions'!$D$38","v":8.1256785750000005E-2},9.2864898000000001E-2,106550.47660193808,7391.6633187899715,79595.880445482981,65.996993917767597]
[36,828951,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},166,{"$f":"I197&\"Lot\"&2","v":"SubdivisionLot2"},"Driveway",14,"None",0,0,0,null,1.10775,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A197) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A197)","v":1.10775},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A197) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A197)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A197)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A197)","v":0},98,112,0.67469879518072284,{"$f":"(IF(P197=$P$2,_xlfn.IFS(AND(Q197>'2. Assumptions'!$O$14,Q197<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q197>'2. Assumptions'!$O$15,Q197<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q197>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q197/1000","v":0},{"$f":"(IF(P197='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q197>'2. Assumptions'!$O$21,Q197<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q197>'2. Assumptions'!$O$22,Q197<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q197>'2. Assumptions'!$O$23, Q197<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q197>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q197/1000","v":0},{"$f":"IF(SUM(AD197:AE197)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P197='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q197,P197='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q197),0)","v":0},{"$f":"IF(P197='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q197,0)","v":0},{"$f":"IF(P197='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q197,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD197:AE197)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A197) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A197)","v":98},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A197) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A197)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A197)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A197)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,112,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},88.346420906163985,{"$f":"O197*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U197*'2. Assumptions'!$D$40*BB197*'2. Assumptions'!$D$38","v":1.160811225E-2},9.2864898000000001E-2,106550.47660193808,0,79595.880445482981,65.996993917767597]
[37,828949,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},177,{"$f":"I198&\"Lot\"&3","v":"SubdivisionLot3"},"Roof",107,"Above Ground RW Tank",3000,131,93.5,null,1.1395934959349594,1.1395934959349594,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A198) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A198)","v":1.1395934959349594},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A198) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A198)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A198)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A198)","v":0},107,123,0.69491525423728817,{"$f":"(IF(P198=$P$2,_xlfn.IFS(AND(Q198>'2. Assumptions'!$O$14,Q198<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q198>'2. Assumptions'!$O$15,Q198<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q198>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q198/1000","v":2623.8498496209986},{"$f":"(IF(P198='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q198>'2. Assumptions'!$O$21,Q198<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q198>'2. Assumptions'!$O$22,Q198<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q198>'2. Assumptions'!$O$23, Q198<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q198>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q198/1000","v":0},{"$f":"IF(SUM(AD198:AE198)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P198='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q198,P198='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q198),0)","v":0},{"$f":"IF(P198='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q198,0)","v":0},{"$f":"IF(P198='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q198,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD198:AE198)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.2217435651214},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A198) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A198)","v":107},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A198) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A198)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A198)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A198)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":103.54510900025126},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},103.54510900025126,123,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},90.075826528673844,{"$f":"O198*'2. Assumptions'!$D$35","v":0.17797666666666667},{"$f":"U198*'2. Assumptions'!$D$40*BB198*'2. Assumptions'!$D$38","v":9.1269473292682937E-2},0.10491724500000001,105600.62516916911,7828.9716270601384,74620.44611503226,63.650175829757224]
[37,828949,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},177,{"$f":"I199&\"Lot\"&3","v":"SubdivisionLot3"},"Driveway",16,"None",0,0,0,null,1.1395934959349594,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A199) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A199)","v":1.1395934959349594},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A199) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A199)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A199)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A199)","v":0},107,123,0.69491525423728817,{"$f":"(IF(P199=$P$2,_xlfn.IFS(AND(Q199>'2. Assumptions'!$O$14,Q199<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q199>'2. Assumptions'!$O$15,Q199<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q199>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q199/1000","v":0},{"$f":"(IF(P199='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q199>'2. Assumptions'!$O$21,Q199<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q199>'2. Assumptions'!$O$22,Q199<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q199>'2. Assumptions'!$O$23, Q199<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q199>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q199/1000","v":0},{"$f":"IF(SUM(AD199:AE199)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P199='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q199,P199='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q199),0)","v":0},{"$f":"IF(P199='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q199,0)","v":0},{"$f":"IF(P199='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q199,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD199:AE199)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A199) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A199)","v":107},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A199) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A199)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A199)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A199)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,123,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},90.075826528673844,{"$f":"O199*'2. Assumptions'!$D$35","v":2.6613333333333333E-2},{"$f":"U199*'2. Assumptions'!$D$40*BB199*'2. Assumptions'!$D$38","v":1.3647771707317074E-2},0.10491724500000001,105600.62516916911,0,74620.44611503226,63.650175829757224]
[38,828947,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},192,{"$f":"I200&\"Lot\"&4","v":"SubdivisionLot4"},"Roof",109,"Above Ground RW Tank",3000,127,94.9,null,1.0408270676691729,1.0408270676691729,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A200) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A200)","v":1.0408270676691729},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A200) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A200)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A200)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A200)","v":0},109,133,0.69270833333333337,{"$f":"(IF(P200=$P$2,_xlfn.IFS(AND(Q200>'2. Assumptions'!$O$14,Q200<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q200>'2. Assumptions'!$O$15,Q200<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q200>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q200/1000","v":2623.8498496209986},{"$f":"(IF(P200='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q200>'2. Assumptions'!$O$21,Q200<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q200>'2. Assumptions'!$O$22,Q200<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q200>'2. Assumptions'!$O$23, Q200<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q200>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q200/1000","v":0},{"$f":"IF(SUM(AD200:AE200)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P200='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q200,P200='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q200),0)","v":0},{"$f":"IF(P200='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q200,0)","v":0},{"$f":"IF(P200='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q200,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD200:AE200)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":106.44733411706825},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A200) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A200)","v":109},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A200) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A200)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A200)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A200)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":101.64519874336591},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},101.64519874336591,133,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},83.303207992683326,{"$f":"O200*'2. Assumptions'!$D$35","v":0.18130333333333332},{"$f":"U200*'2. Assumptions'!$D$40*BB200*'2. Assumptions'!$D$38","v":8.4917437556390973E-2},0.10361485499999999,106927.97536633993,7828.9716270601384,75558.390030658629,58.864448323760442]
[38,828947,2019,"Darebin City Council","46 Dunne St, KINGSBURY","Kingsbury",3083,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},192,{"$f":"I201&\"Lot\"&4","v":"SubdivisionLot4"},"Driveway",24,"None",0,0,0,null,1.0408270676691729,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A201) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A201)","v":1.0408270676691729},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A201) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A201)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A201)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A201)","v":0},109,133,0.69270833333333337,{"$f":"(IF(P201=$P$2,_xlfn.IFS(AND(Q201>'2. Assumptions'!$O$14,Q201<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q201>'2. Assumptions'!$O$15,Q201<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q201>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q201/1000","v":0},{"$f":"(IF(P201='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q201>'2. Assumptions'!$O$21,Q201<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q201>'2. Assumptions'!$O$22,Q201<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q201>'2. Assumptions'!$O$23, Q201<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q201>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q201/1000","v":0},{"$f":"IF(SUM(AD201:AE201)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P201='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q201,P201='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q201),0)","v":0},{"$f":"IF(P201='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q201,0)","v":0},{"$f":"IF(P201='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q201,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD201:AE201)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A201) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A201)","v":109},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A201) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A201)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A201)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A201)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,133,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},83.303207992683326,{"$f":"O201*'2. Assumptions'!$D$35","v":3.9919999999999997E-2},{"$f":"U201*'2. Assumptions'!$D$40*BB201*'2. Assumptions'!$D$38","v":1.8697417443609022E-2},0.10361485499999999,106927.97536633993,0,75558.390030658629,58.864448323760442]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I202&1","v":"Multi Unit1"},"Roof",59,"Above Ground RW Tank",2000,170,82,null,1.0009682539682538,0.26534391534391533,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A202) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A202)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A202) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A202)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A202)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A202)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P202=$P$2,_xlfn.IFS(AND(Q202>'2. Assumptions'!$O$14,Q202<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q202>'2. Assumptions'!$O$15,Q202<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q202>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q202/1000","v":2186.5415413508317},{"$f":"(IF(P202='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q202>'2. Assumptions'!$O$21,Q202<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q202>'2. Assumptions'!$O$22,Q202<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q202>'2. Assumptions'!$O$23, Q202<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q202>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q202/1000","v":0},{"$f":"IF(SUM(AD202:AE202)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P202='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q202,P202='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q202),0)","v":0},{"$f":"IF(P202='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q202,0)","v":0},{"$f":"IF(P202='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q202,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD202:AE202)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.852277305132048},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A202) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A202)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A202) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A202)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A202)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A202)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.738149162611911},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},167.70846002526045,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},113.26628803203634,{"$f":"O202*'2. Assumptions'!$D$35","v":9.8136666666666664E-2},{"$f":"U202*'2. Assumptions'!$D$40*BB202*'2. Assumptions'!$D$38","v":4.4204259547619036E-2},7.0801737749999982E-2,151177.987422031,7391.6633187899715,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I203&1","v":"Multi Unit1"},"Roof",34,"None",0,0,0,null,1.0009682539682538,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A203) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A203)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A203) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A203)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A203)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A203)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P203=$P$2,_xlfn.IFS(AND(Q203>'2. Assumptions'!$O$14,Q203<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q203>'2. Assumptions'!$O$15,Q203<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q203>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q203/1000","v":0},{"$f":"(IF(P203='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q203>'2. Assumptions'!$O$21,Q203<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q203>'2. Assumptions'!$O$22,Q203<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q203>'2. Assumptions'!$O$23, Q203<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q203>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q203/1000","v":0},{"$f":"IF(SUM(AD203:AE203)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P203='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q203,P203='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q203),0)","v":0},{"$f":"IF(P203='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q203,0)","v":0},{"$f":"IF(P203='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q203,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD203:AE203)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A203) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A203)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A203) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A203)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A203)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A203)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},113.26628803203634,{"$f":"O203*'2. Assumptions'!$D$35","v":5.655333333333333E-2},{"$f":"U203*'2. Assumptions'!$D$40*BB203*'2. Assumptions'!$D$38","v":2.547364109523809E-2},7.0801737749999982E-2,151177.987422031,0,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I204&2","v":"Multi Unit2"},"Roof",52,"Above Ground RW Tank",2000,154,86,null,1.0009682539682538,0.21185185185185185,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A204) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A204)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A204) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A204)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A204)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A204)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P204=$P$2,_xlfn.IFS(AND(Q204>'2. Assumptions'!$O$14,Q204<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q204>'2. Assumptions'!$O$15,Q204<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q204>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q204/1000","v":2186.5415413508317},{"$f":"(IF(P204='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q204>'2. Assumptions'!$O$21,Q204<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q204>'2. Assumptions'!$O$22,Q204<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q204>'2. Assumptions'!$O$23, Q204<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q204>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q204/1000","v":0},{"$f":"IF(SUM(AD204:AE204)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P204='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q204,P204='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q204),0)","v":0},{"$f":"IF(P204='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q204,0)","v":0},{"$f":"IF(P204='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q204,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD204:AE204)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.852277305132048},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A204) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A204)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A204) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A204)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A204)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A204)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.738149162611911},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},190.28459887481475,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},113.26628803203634,{"$f":"O204*'2. Assumptions'!$D$35","v":8.6493333333333325E-2},{"$f":"U204*'2. Assumptions'!$D$40*BB204*'2. Assumptions'!$D$38","v":3.8959686380952374E-2},7.0801737749999982E-2,151177.987422031,7391.6633187899715,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I205&2","v":"Multi Unit2"},"Roof",17,"None",0,0,0,null,1.0009682539682538,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A205) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A205)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A205) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A205)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A205)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A205)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P205=$P$2,_xlfn.IFS(AND(Q205>'2. Assumptions'!$O$14,Q205<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q205>'2. Assumptions'!$O$15,Q205<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q205>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q205/1000","v":0},{"$f":"(IF(P205='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q205>'2. Assumptions'!$O$21,Q205<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q205>'2. Assumptions'!$O$22,Q205<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q205>'2. Assumptions'!$O$23, Q205<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q205>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q205/1000","v":0},{"$f":"IF(SUM(AD205:AE205)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P205='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q205,P205='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q205),0)","v":0},{"$f":"IF(P205='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q205,0)","v":0},{"$f":"IF(P205='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q205,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD205:AE205)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A205) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A205)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A205) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A205)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A205)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A205)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},113.26628803203634,{"$f":"O205*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U205*'2. Assumptions'!$D$40*BB205*'2. Assumptions'!$D$38","v":1.2736820547619045E-2},7.0801737749999982E-2,151177.987422031,0,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I206&3","v":"Multi Unit3"},"Roof",52,"Above Ground RW Tank",2000,154,86,null,1.0009682539682538,0.21185185185185185,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A206) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A206)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A206) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A206)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A206)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A206)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P206=$P$2,_xlfn.IFS(AND(Q206>'2. Assumptions'!$O$14,Q206<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q206>'2. Assumptions'!$O$15,Q206<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q206>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q206/1000","v":2186.5415413508317},{"$f":"(IF(P206='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q206>'2. Assumptions'!$O$21,Q206<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q206>'2. Assumptions'!$O$22,Q206<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q206>'2. Assumptions'!$O$23, Q206<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q206>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q206/1000","v":0},{"$f":"IF(SUM(AD206:AE206)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P206='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q206,P206='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q206),0)","v":0},{"$f":"IF(P206='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q206,0)","v":0},{"$f":"IF(P206='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q206,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD206:AE206)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.852277305132048},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A206) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A206)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A206) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A206)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A206)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A206)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.738149162611911},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},190.28459887481475,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},113.26628803203634,{"$f":"O206*'2. Assumptions'!$D$35","v":8.6493333333333325E-2},{"$f":"U206*'2. Assumptions'!$D$40*BB206*'2. Assumptions'!$D$38","v":3.8959686380952374E-2},7.0801737749999982E-2,151177.987422031,7391.6633187899715,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I207&3","v":"Multi Unit3"},"Roof",17,"None",0,0,0,null,1.0009682539682538,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A207) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A207)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A207) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A207)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A207)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A207)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P207=$P$2,_xlfn.IFS(AND(Q207>'2. Assumptions'!$O$14,Q207<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q207>'2. Assumptions'!$O$15,Q207<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q207>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q207/1000","v":0},{"$f":"(IF(P207='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q207>'2. Assumptions'!$O$21,Q207<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q207>'2. Assumptions'!$O$22,Q207<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q207>'2. Assumptions'!$O$23, Q207<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q207>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q207/1000","v":0},{"$f":"IF(SUM(AD207:AE207)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P207='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q207,P207='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q207),0)","v":0},{"$f":"IF(P207='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q207,0)","v":0},{"$f":"IF(P207='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q207,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD207:AE207)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A207) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A207)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A207) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A207)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A207)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A207)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},113.26628803203634,{"$f":"O207*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U207*'2. Assumptions'!$D$40*BB207*'2. Assumptions'!$D$38","v":1.2736820547619045E-2},7.0801737749999982E-2,151177.987422031,0,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,{"$f":"I208&4","v":"Multi Unit4"},"Roof",86,"Below Ground RW Tank",2000,137.1,87.2,null,1.0009682539682538,0.31192063492063488,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A208) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A208)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A208) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A208)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A208)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A208)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P208=$P$2,_xlfn.IFS(AND(Q208>'2. Assumptions'!$O$14,Q208<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q208>'2. Assumptions'!$O$15,Q208<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q208>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q208/1000","v":0},{"$f":"(IF(P208='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q208>'2. Assumptions'!$O$21,Q208<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q208>'2. Assumptions'!$O$22,Q208<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q208>'2. Assumptions'!$O$23, Q208<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q208>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q208/1000","v":5422.0018514991043},{"$f":"IF(SUM(AD208:AE208)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P208='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q208,P208='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q208),0)","v":0},{"$f":"IF(P208='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q208,0)","v":0},{"$f":"IF(P208='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q208,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD208:AE208)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":131.17558323737879},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A208) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A208)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A208) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A208)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A208)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A208)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.731965669231478},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.67743548417022,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13130.25945163864},113.26628803203634,{"$f":"O208*'2. Assumptions'!$D$35","v":0.14304666666666666},{"$f":"U208*'2. Assumptions'!$D$40*BB208*'2. Assumptions'!$D$38","v":6.4433327476190461E-2},7.0801737749999982E-2,151177.987422031,10627.123628938243,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,"Shared Driveway","Driveway",55,"None",0,0,0,null,1.0009682539682538,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A209) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A209)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A209) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A209)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A209)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A209)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P209=$P$2,_xlfn.IFS(AND(Q209>'2. Assumptions'!$O$14,Q209<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q209>'2. Assumptions'!$O$15,Q209<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q209>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q209/1000","v":0},{"$f":"(IF(P209='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q209>'2. Assumptions'!$O$21,Q209<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q209>'2. Assumptions'!$O$22,Q209<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q209>'2. Assumptions'!$O$23, Q209<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q209>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q209/1000","v":0},{"$f":"IF(SUM(AD209:AE209)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P209='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q209,P209='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q209),0)","v":0},{"$f":"IF(P209='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q209,0)","v":0},{"$f":"IF(P209='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q209,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD209:AE209)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A209) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A209)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A209) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A209)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A209)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A209)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},113.26628803203634,{"$f":"O209*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U209*'2. Assumptions'!$D$40*BB209*'2. Assumptions'!$D$38","v":4.1207360595238086E-2},7.0801737749999982E-2,151177.987422031,0,115823.82942750641,86.778078268011001]
[39,811248,2019,"Darebin City Council","52 Regent St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689.1,"Shared Footpath","Untreated",6,"None",0,0,0,null,1.0009682539682538,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A210) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A210)","v":1.0009682539682538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A210) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A210)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A210)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A210)","v":0},317,94.5,0.54854157596865472,{"$f":"(IF(P210=$P$2,_xlfn.IFS(AND(Q210>'2. Assumptions'!$O$14,Q210<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q210>'2. Assumptions'!$O$15,Q210<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q210>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q210/1000","v":0},{"$f":"(IF(P210='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q210>'2. Assumptions'!$O$21,Q210<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q210>'2. Assumptions'!$O$22,Q210<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q210>'2. Assumptions'!$O$23, Q210<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q210>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q210/1000","v":0},{"$f":"IF(SUM(AD210:AE210)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P210='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q210,P210='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q210),0)","v":0},{"$f":"IF(P210='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q210,0)","v":0},{"$f":"IF(P210='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q210,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD210:AE210)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A210) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A210)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A210) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A210)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A210)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A210)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,378,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},113.26628803203634,{"$f":"O210*'2. Assumptions'!$D$35","v":9.9799999999999993E-3},{"$f":"U210*'2. Assumptions'!$D$40*BB210*'2. Assumptions'!$D$38","v":4.4953484285714272E-3},7.0801737749999982E-2,151177.987422031,0,115823.82942750641,86.778078268011001]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I211&1","v":"Multi Unit1"},"Roof",66,"Above Ground RW Tank",2000,166.5,82,null,1.021395694135115,0.27193763919821828,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A211) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A211)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A211) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A211)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A211)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A211)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P211=$P$2,_xlfn.IFS(AND(Q211>'2. Assumptions'!$O$14,Q211<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q211>'2. Assumptions'!$O$15,Q211<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q211>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q211/1000","v":2186.5415413508317},{"$f":"(IF(P211='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q211>'2. Assumptions'!$O$21,Q211<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q211>'2. Assumptions'!$O$22,Q211<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q211>'2. Assumptions'!$O$23, Q211<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q211>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q211/1000","v":0},{"$f":"IF(SUM(AD211:AE211)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P211='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q211,P211='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q211),0)","v":0},{"$f":"IF(P211='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q211,0)","v":0},{"$f":"IF(P211='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q211,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD211:AE211)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.15613548252578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A211) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A211)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A211) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A211)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A211)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A211)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.351934656939406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},149.92119911349039,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},103.82661442138003,{"$f":"O211*'2. Assumptions'!$D$35","v":0.10978},{"$f":"U211*'2. Assumptions'!$D$40*BB211*'2. Assumptions'!$D$38","v":5.0457968685968822E-2},7.723509525000001E-2,135807.22193671297,7391.6633187899715,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I212&1","v":"Multi Unit1"},"Roof",30,"Raingarden 100mm",1,132,0,null,1.021395694135115,9.7995545657015584E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A212) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A212)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A212) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A212)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A212)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A212)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P212=$P$2,_xlfn.IFS(AND(Q212>'2. Assumptions'!$O$14,Q212<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q212>'2. Assumptions'!$O$15,Q212<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q212>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q212/1000","v":0},{"$f":"(IF(P212='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q212>'2. Assumptions'!$O$21,Q212<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q212>'2. Assumptions'!$O$22,Q212<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q212>'2. Assumptions'!$O$23, Q212<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q212>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q212/1000","v":0},{"$f":"IF(SUM(AD212:AE212)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P212='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q212,P212='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q212),0)","v":759.08025920987461},{"$f":"IF(P212='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q212,0)","v":0},{"$f":"IF(P212='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q212,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD212:AE212)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":242.57616055715377},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A212) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A212)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A212) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A212)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A212)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A212)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":79.23794405727368},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.23794405727368,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},103.82661442138003,{"$f":"O212*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U212*'2. Assumptions'!$D$40*BB212*'2. Assumptions'!$D$38","v":2.2935440311804008E-2},7.723509525000001E-2,135807.22193671297,759.08025920987461,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I213&1","v":"Multi Unit1"},"Roof",11.8,"None",0,0,0,null,1.021395694135115,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A213) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A213)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A213) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A213)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A213)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A213)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P213=$P$2,_xlfn.IFS(AND(Q213>'2. Assumptions'!$O$14,Q213<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q213>'2. Assumptions'!$O$15,Q213<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q213>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q213/1000","v":0},{"$f":"(IF(P213='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q213>'2. Assumptions'!$O$21,Q213<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q213>'2. Assumptions'!$O$22,Q213<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q213>'2. Assumptions'!$O$23, Q213<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q213>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q213/1000","v":0},{"$f":"IF(SUM(AD213:AE213)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P213='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q213,P213='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q213),0)","v":0},{"$f":"IF(P213='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q213,0)","v":0},{"$f":"IF(P213='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q213,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD213:AE213)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A213) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A213)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A213) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A213)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A213)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A213)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},103.82661442138003,{"$f":"O213*'2. Assumptions'!$D$35","v":1.9627333333333333E-2},{"$f":"U213*'2. Assumptions'!$D$40*BB213*'2. Assumptions'!$D$38","v":9.0212731893095765E-3},7.723509525000001E-2,135807.22193671297,0,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I214&2","v":"Multi Unit2"},"Roof",60,"Above Ground RW Tank",2000,143,90.7,null,1.021395694135115,0.2123236822568671,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A214) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A214)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A214) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A214)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A214)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A214)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P214=$P$2,_xlfn.IFS(AND(Q214>'2. Assumptions'!$O$14,Q214<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q214>'2. Assumptions'!$O$15,Q214<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q214>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q214/1000","v":2186.5415413508317},{"$f":"(IF(P214='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q214>'2. Assumptions'!$O$21,Q214<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q214>'2. Assumptions'!$O$22,Q214<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q214>'2. Assumptions'!$O$23, Q214<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q214>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q214/1000","v":0},{"$f":"IF(SUM(AD214:AE214)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P214='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q214,P214='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q214),0)","v":0},{"$f":"IF(P214='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q214,0)","v":0},{"$f":"IF(P214='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q214,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD214:AE214)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.15613548252578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A214) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A214)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A214) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A214)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A214)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A214)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.351934656939406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},103.82661442138003,{"$f":"O214*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U214*'2. Assumptions'!$D$40*BB214*'2. Assumptions'!$D$38","v":4.5870880623608015E-2},7.723509525000001E-2,135807.22193671297,7391.6633187899715,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I215&2","v":"Multi Unit2"},"Roof",10,"None",0,0,0,null,1.021395694135115,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A215) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A215)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A215) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A215)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A215)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A215)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P215=$P$2,_xlfn.IFS(AND(Q215>'2. Assumptions'!$O$14,Q215<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q215>'2. Assumptions'!$O$15,Q215<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q215>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q215/1000","v":0},{"$f":"(IF(P215='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q215>'2. Assumptions'!$O$21,Q215<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q215>'2. Assumptions'!$O$22,Q215<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q215>'2. Assumptions'!$O$23, Q215<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q215>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q215/1000","v":0},{"$f":"IF(SUM(AD215:AE215)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P215='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q215,P215='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q215),0)","v":0},{"$f":"IF(P215='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q215,0)","v":0},{"$f":"IF(P215='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q215,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD215:AE215)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A215) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A215)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A215) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A215)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A215)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A215)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},103.82661442138003,{"$f":"O215*'2. Assumptions'!$D$35","v":1.6633333333333333E-2},{"$f":"U215*'2. Assumptions'!$D$40*BB215*'2. Assumptions'!$D$38","v":7.6451467706013364E-3},7.723509525000001E-2,135807.22193671297,0,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I216&3","v":"Multi Unit3"},"Roof",60,"Above Ground RW Tank",2000,143,90.7,null,1.021395694135115,0.2123236822568671,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A216) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A216)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A216) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A216)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A216)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A216)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P216=$P$2,_xlfn.IFS(AND(Q216>'2. Assumptions'!$O$14,Q216<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q216>'2. Assumptions'!$O$15,Q216<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q216>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q216/1000","v":2186.5415413508317},{"$f":"(IF(P216='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q216>'2. Assumptions'!$O$21,Q216<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q216>'2. Assumptions'!$O$22,Q216<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q216>'2. Assumptions'!$O$23, Q216<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q216>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q216/1000","v":0},{"$f":"IF(SUM(AD216:AE216)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P216='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q216,P216='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q216),0)","v":0},{"$f":"IF(P216='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q216,0)","v":0},{"$f":"IF(P216='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q216,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD216:AE216)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.15613548252578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A216) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A216)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A216) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A216)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A216)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A216)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.351934656939406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},103.82661442138003,{"$f":"O216*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U216*'2. Assumptions'!$D$40*BB216*'2. Assumptions'!$D$38","v":4.5870880623608015E-2},7.723509525000001E-2,135807.22193671297,7391.6633187899715,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I217&3","v":"Multi Unit3"},"Roof",10,"None",0,0,0,null,1.021395694135115,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A217) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A217)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A217) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A217)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A217)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A217)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P217=$P$2,_xlfn.IFS(AND(Q217>'2. Assumptions'!$O$14,Q217<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q217>'2. Assumptions'!$O$15,Q217<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q217>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q217/1000","v":0},{"$f":"(IF(P217='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q217>'2. Assumptions'!$O$21,Q217<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q217>'2. Assumptions'!$O$22,Q217<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q217>'2. Assumptions'!$O$23, Q217<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q217>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q217/1000","v":0},{"$f":"IF(SUM(AD217:AE217)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P217='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q217,P217='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q217),0)","v":0},{"$f":"IF(P217='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q217,0)","v":0},{"$f":"IF(P217='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q217,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD217:AE217)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A217) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A217)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A217) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A217)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A217)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A217)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},103.82661442138003,{"$f":"O217*'2. Assumptions'!$D$35","v":1.6633333333333333E-2},{"$f":"U217*'2. Assumptions'!$D$40*BB217*'2. Assumptions'!$D$38","v":7.6451467706013364E-3},7.723509525000001E-2,135807.22193671297,0,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I218&4","v":"Multi Unit4"},"Roof",72,"Above Ground RW Tank",2000,127.3,94.9,null,1.021395694135115,0.22681514476614698,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A218)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A218)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A218)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A218)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P218=$P$2,_xlfn.IFS(AND(Q218>'2. Assumptions'!$O$14,Q218<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q218>'2. Assumptions'!$O$15,Q218<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q218>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q218/1000","v":2186.5415413508317},{"$f":"(IF(P218='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q218>'2. Assumptions'!$O$21,Q218<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q218>'2. Assumptions'!$O$22,Q218<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q218>'2. Assumptions'!$O$23, Q218<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q218>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q218/1000","v":0},{"$f":"IF(SUM(AD218:AE218)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P218='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q218,P218='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q218),0)","v":0},{"$f":"IF(P218='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q218,0)","v":0},{"$f":"IF(P218='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q218,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD218:AE218)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.15613548252578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A218)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A218)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A218)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A218)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.351934656939406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},137.42776585403286,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},103.82661442138003,{"$f":"O218*'2. Assumptions'!$D$35","v":0.11975999999999999},{"$f":"U218*'2. Assumptions'!$D$40*BB218*'2. Assumptions'!$D$38","v":5.5045056748329615E-2},7.723509525000001E-2,135807.22193671297,7391.6633187899715,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,{"$f":"I219&4","v":"Multi Unit4"},"Roof",9,"None",0,0,0,null,1.021395694135115,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A219) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A219)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A219) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A219)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A219)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A219)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P219=$P$2,_xlfn.IFS(AND(Q219>'2. Assumptions'!$O$14,Q219<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q219>'2. Assumptions'!$O$15,Q219<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q219>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q219/1000","v":0},{"$f":"(IF(P219='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q219>'2. Assumptions'!$O$21,Q219<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q219>'2. Assumptions'!$O$22,Q219<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q219>'2. Assumptions'!$O$23, Q219<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q219>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q219/1000","v":0},{"$f":"IF(SUM(AD219:AE219)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P219='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q219,P219='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q219),0)","v":0},{"$f":"IF(P219='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q219,0)","v":0},{"$f":"IF(P219='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q219,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD219:AE219)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A219) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A219)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A219) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A219)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A219)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A219)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},103.82661442138003,{"$f":"O219*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U219*'2. Assumptions'!$D$40*BB219*'2. Assumptions'!$D$38","v":6.8806320935412019E-3},7.723509525000001E-2,135807.22193671297,0,98160.471726646036,75.045121342167178]
[40,907469,2019,"Darebin City Council","551 Gilbert Rd, PRSTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,"Shared Driveway","Driveway",75.3,"None",0,0,0,null,1.021395694135115,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A220) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A220)","v":0.92340014847809948},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A220) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A220)","v":9.7995545657015584E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A220)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A220)","v":0},328.8,101.02500000000001,0.63042121684867403,{"$f":"(IF(P220=$P$2,_xlfn.IFS(AND(Q220>'2. Assumptions'!$O$14,Q220<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q220>'2. Assumptions'!$O$15,Q220<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q220>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q220/1000","v":0},{"$f":"(IF(P220='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q220>'2. Assumptions'!$O$21,Q220<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q220>'2. Assumptions'!$O$22,Q220<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q220>'2. Assumptions'!$O$23, Q220<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q220>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q220/1000","v":0},{"$f":"IF(SUM(AD220:AE220)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P220='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q220,P220='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q220),0)","v":0},{"$f":"IF(P220='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q220,0)","v":0},{"$f":"IF(P220='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q220,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD220:AE220)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A220) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A220)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A220) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A220)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A220)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A220)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,404.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},103.82661442138003,{"$f":"O220*'2. Assumptions'!$D$35","v":0.125249},{"$f":"U220*'2. Assumptions'!$D$40*BB220*'2. Assumptions'!$D$38","v":5.7567955182628062E-2},7.723509525000001E-2,135807.22193671297,0,98160.471726646036,75.045121342167178]
[41,696115,2019,"Darebin City Council","5-7 Bower St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},891.74,{"$f":"I221&1","v":"Multi Unit1"},"Roof",174,"Above Ground RW Tank",3500,122.3,89.5,null,1.0137030956100359,0.33921318583224402,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A221) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A221)","v":1.0137030956100359},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A221) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A221)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A221)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A221)","v":0},519.70000000000005,209.11333333333334,0.70350102047682062,{"$f":"(IF(P221=$P$2,_xlfn.IFS(AND(Q221>'2. Assumptions'!$O$14,Q221<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q221>'2. Assumptions'!$O$15,Q221<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q221>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q221/1000","v":3061.158157891165},{"$f":"(IF(P221='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q221>'2. Assumptions'!$O$21,Q221<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q221>'2. Assumptions'!$O$22,Q221<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q221>'2. Assumptions'!$O$23, Q221<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q221>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q221/1000","v":0},{"$f":"IF(SUM(AD221:AE221)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P221='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q221,P221='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q221),0)","v":0},{"$f":"IF(P221='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q221,0)","v":0},{"$f":"IF(P221='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q221,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD221:AE221)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.4463739437341},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A221) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A221)","v":519.70000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A221) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A221)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A221)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A221)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.933276381929371},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},65.509906526946523,627.34,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},54.509789280240504,{"$f":"O221*'2. Assumptions'!$D$35","v":0.28942000000000001},{"$f":"U221*'2. Assumptions'!$D$40*BB221*'2. Assumptions'!$D$38","v":0.13202367746915547},0.15866615674999995,71840.926692696841,8266.2799353303053,52098.570386090272,39.530142834811926]
[41,696115,2019,"Darebin City Council","5-7 Bower St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},891.74,{"$f":"I222&2","v":"Multi Unit2"},"Roof",171.7,"Above Ground RW Tank",3500,122.5,89.5,null,1.0137030956100359,0.33527672394554775,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A222) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A222)","v":1.0137030956100359},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A222) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A222)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A222)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A222)","v":0},519.70000000000005,209.11333333333334,0.70350102047682062,{"$f":"(IF(P222=$P$2,_xlfn.IFS(AND(Q222>'2. Assumptions'!$O$14,Q222<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q222>'2. Assumptions'!$O$15,Q222<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q222>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q222/1000","v":3061.158157891165},{"$f":"(IF(P222='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q222>'2. Assumptions'!$O$21,Q222<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q222>'2. Assumptions'!$O$22,Q222<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q222>'2. Assumptions'!$O$23, Q222<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q222>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q222/1000","v":0},{"$f":"IF(SUM(AD222:AE222)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P222='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q222,P222='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q222),0)","v":0},{"$f":"IF(P222='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q222,0)","v":0},{"$f":"IF(P222='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q222,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD222:AE222)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.4463739437341},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A222) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A222)","v":519.70000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A222) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A222)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A222)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A222)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.933276381929371},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},66.387441675531136,627.34,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},54.509789280240504,{"$f":"O222*'2. Assumptions'!$D$35","v":0.28559433333333328},{"$f":"U222*'2. Assumptions'!$D$40*BB222*'2. Assumptions'!$D$38","v":0.13027853690490798},0.15866615674999995,71840.926692696841,8266.2799353303053,52098.570386090272,39.530142834811926]
[41,696115,2019,"Darebin City Council","5-7 Bower St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},891.74,{"$f":"I223&3","v":"Multi Unit3"},"Roof",174,"Above Ground RW Tank",3500,122.3,89.5,null,1.0137030956100359,0.33921318583224402,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A223) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A223)","v":1.0137030956100359},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A223) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A223)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A223)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A223)","v":0},519.70000000000005,209.11333333333334,0.70350102047682062,{"$f":"(IF(P223=$P$2,_xlfn.IFS(AND(Q223>'2. Assumptions'!$O$14,Q223<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q223>'2. Assumptions'!$O$15,Q223<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q223>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q223/1000","v":3061.158157891165},{"$f":"(IF(P223='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q223>'2. Assumptions'!$O$21,Q223<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q223>'2. Assumptions'!$O$22,Q223<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q223>'2. Assumptions'!$O$23, Q223<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q223>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q223/1000","v":0},{"$f":"IF(SUM(AD223:AE223)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P223='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q223,P223='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q223),0)","v":0},{"$f":"IF(P223='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q223,0)","v":0},{"$f":"IF(P223='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q223,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD223:AE223)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.4463739437341},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A223) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A223)","v":519.70000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A223) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A223)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A223)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A223)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.933276381929371},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},65.509906526946523,627.34,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},54.509789280240504,{"$f":"O223*'2. Assumptions'!$D$35","v":0.28942000000000001},{"$f":"U223*'2. Assumptions'!$D$40*BB223*'2. Assumptions'!$D$38","v":0.13202367746915547},0.15866615674999995,71840.926692696841,8266.2799353303053,52098.570386090272,39.530142834811926]
[41,696115,2019,"Darebin City Council","5-7 Bower St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},891.74,"Remaining Impervious","Untreated",107.64,"None",0,0,0,null,1.0137030956100359,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A224) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A224)","v":1.0137030956100359},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A224) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A224)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A224)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A224)","v":0},519.70000000000005,209.11333333333334,0.70350102047682062,{"$f":"(IF(P224=$P$2,_xlfn.IFS(AND(Q224>'2. Assumptions'!$O$14,Q224<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q224>'2. Assumptions'!$O$15,Q224<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q224>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q224/1000","v":0},{"$f":"(IF(P224='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q224>'2. Assumptions'!$O$21,Q224<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q224>'2. Assumptions'!$O$22,Q224<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q224>'2. Assumptions'!$O$23, Q224<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q224>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q224/1000","v":0},{"$f":"IF(SUM(AD224:AE224)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P224='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q224,P224='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q224),0)","v":0},{"$f":"IF(P224='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q224,0)","v":0},{"$f":"IF(P224='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q224,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD224:AE224)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A224) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A224)","v":519.70000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A224) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A224)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A224)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A224)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627.34,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},54.509789280240504,{"$f":"O224*'2. Assumptions'!$D$35","v":0.17904119999999998},{"$f":"U224*'2. Assumptions'!$D$40*BB224*'2. Assumptions'!$D$38","v":8.1672578406780993E-2},0.15866615674999995,71840.926692696841,0,52098.570386090272,39.530142834811926]
[42,740001,2019,"Darebin City Council","586-594 Plenty Rd, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},634.6,{"$f":"I225","v":"Multi Unit"},"Roof",634.6,"Above Ground RW Tank",24000,154,86,null,1.1208285068755519,1.1208285068755519,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A225) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A225)","v":1.1208285068755519},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A225) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A225)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A225)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A225)","v":0},634.6,871.93000000000006,1.3739836117239206,{"$f":"(IF(P225=$P$2,_xlfn.IFS(AND(Q225>'2. Assumptions'!$O$14,Q225<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q225>'2. Assumptions'!$O$15,Q225<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q225>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q225/1000","v":13119.24924810499},{"$f":"(IF(P225='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q225>'2. Assumptions'!$O$21,Q225<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q225>'2. Assumptions'!$O$22,Q225<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q225>'2. Assumptions'!$O$23, Q225<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q225>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q225/1000","v":0},{"$f":"IF(SUM(AD225:AE225)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P225='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q225,P225='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q225),0)","v":0},{"$f":"IF(P225='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q225,0)","v":0},{"$f":"IF(P225='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q225,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":20459.487612983019},{"$f":"IF(SUM(AD225:AE225)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":346.02848161528254},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A225) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A225)","v":634.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A225) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A225)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A225)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A225)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":61.115440653210129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},61.115440653210129,871.93000000000006,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":38783.858638527148},44.480472788557734,{"$f":"O225*'2. Assumptions'!$D$35","v":1.0555513333333333},{"$f":"U225*'2. Assumptions'!$D$40*BB225*'2. Assumptions'!$D$38","v":0.53239141119172417},0.73149707400000008,53019.84111357791,18324.371025544133,25050.504884923343,21.01587401000554]
[42,740001,2019,"Darebin City Council","586-594 Plenty Rd, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},634.6,"Remaining Impervious","Untreated",237.33,"None",0,0,0,null,1.1208285068755519,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A226) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A226)","v":1.1208285068755519},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A226) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A226)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A226)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A226)","v":0},634.6,871.93000000000006,1.3739836117239206,{"$f":"(IF(P226=$P$2,_xlfn.IFS(AND(Q226>'2. Assumptions'!$O$14,Q226<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q226>'2. Assumptions'!$O$15,Q226<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q226>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q226/1000","v":0},{"$f":"(IF(P226='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q226>'2. Assumptions'!$O$21,Q226<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q226>'2. Assumptions'!$O$22,Q226<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q226>'2. Assumptions'!$O$23, Q226<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q226>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q226/1000","v":0},{"$f":"IF(SUM(AD226:AE226)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P226='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q226,P226='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q226),0)","v":0},{"$f":"IF(P226='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q226,0)","v":0},{"$f":"IF(P226='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q226,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD226:AE226)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A226) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A226)","v":634.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A226) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A226)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A226)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A226)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,871.93000000000006,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.480472788557734,{"$f":"O226*'2. Assumptions'!$D$35","v":0.39475890000000002},{"$f":"U226*'2. Assumptions'!$D$40*BB226*'2. Assumptions'!$D$38","v":0.19910566280827593},0.73149707400000008,53019.84111357791,0,25050.504884923343,21.01587401000554]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I227&1","v":"Multi Unit1"},"Roof",101.4,"Above Ground RW Tank",2000,121.8,89.5,null,1.0324468738798709,0.3162097393619745,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A227) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A227)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A227) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A227)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A227)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A227)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P227=$P$2,_xlfn.IFS(AND(Q227>'2. Assumptions'!$O$14,Q227<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q227>'2. Assumptions'!$O$15,Q227<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q227>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q227/1000","v":2186.5415413508317},{"$f":"(IF(P227='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q227>'2. Assumptions'!$O$21,Q227<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q227>'2. Assumptions'!$O$22,Q227<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q227>'2. Assumptions'!$O$23, Q227<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q227>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q227/1000","v":0},{"$f":"IF(SUM(AD227:AE227)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P227='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q227,P227='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q227),0)","v":0},{"$f":"IF(P227='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q227,0)","v":0},{"$f":"IF(P227='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q227,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD227:AE227)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.44354760864174},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A227) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A227)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A227) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A227)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A227)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A227)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.016132235627886},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.581845576828059,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},99.752630733159279,{"$f":"O227*'2. Assumptions'!$D$35","v":0.16866200000000001},{"$f":"U227*'2. Assumptions'!$D$40*BB227*'2. Assumptions'!$D$38","v":7.8360549589047049E-2},0.10061164844999999,129081.7485251045,7391.6633187899715,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I228&2","v":"Multi Unit2"},"Roof",68.099999999999994,"Above Ground RW Tank",2000,132.4,93.5,null,1.0324468738798709,0.23084745762711861,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A228) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A228)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A228) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A228)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A228)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A228)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P228=$P$2,_xlfn.IFS(AND(Q228>'2. Assumptions'!$O$14,Q228<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q228>'2. Assumptions'!$O$15,Q228<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q228>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q228/1000","v":2186.5415413508317},{"$f":"(IF(P228='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q228>'2. Assumptions'!$O$21,Q228<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q228>'2. Assumptions'!$O$22,Q228<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q228>'2. Assumptions'!$O$23, Q228<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q228>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q228/1000","v":0},{"$f":"IF(SUM(AD228:AE228)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P228='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q228,P228='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q228),0)","v":0},{"$f":"IF(P228='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q228,0)","v":0},{"$f":"IF(P228='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q228,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD228:AE228)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.44354760864174},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A228) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A228)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A228) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A228)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A228)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A228)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.016132235627886},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},145.29807843598189,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},99.752630733159279,{"$f":"O228*'2. Assumptions'!$D$35","v":0.11327299999999998},{"$f":"U228*'2. Assumptions'!$D$40*BB228*'2. Assumptions'!$D$38","v":5.2626759635247572E-2},0.10061164844999999,129081.7485251045,7391.6633187899715,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I229&3","v":"Multi Unit3"},"Roof",66,"Above Ground RW Tank",2000,166.5,82,null,1.0324468738798709,0.28135081161349784,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A229) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A229)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A229) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A229)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A229)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A229)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P229=$P$2,_xlfn.IFS(AND(Q229>'2. Assumptions'!$O$14,Q229<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q229>'2. Assumptions'!$O$15,Q229<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q229>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q229/1000","v":2186.5415413508317},{"$f":"(IF(P229='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q229>'2. Assumptions'!$O$21,Q229<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q229>'2. Assumptions'!$O$22,Q229<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q229>'2. Assumptions'!$O$23, Q229<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q229>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q229/1000","v":0},{"$f":"IF(SUM(AD229:AE229)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P229='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q229,P229='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q229),0)","v":0},{"$f":"IF(P229='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q229,0)","v":0},{"$f":"IF(P229='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q229,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD229:AE229)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.44354760864174},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A229) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A229)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A229) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A229)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A229)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A229)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.016132235627886},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},149.92119911349039,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},99.752630733159279,{"$f":"O229*'2. Assumptions'!$D$35","v":0.10978},{"$f":"U229*'2. Assumptions'!$D$40*BB229*'2. Assumptions'!$D$38","v":5.10039080165395E-2},0.10061164844999999,129081.7485251045,7391.6633187899715,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,"Shared Driveway","Driveway",72.7,"Buffer Strip",4,65,0,null,1.0324468738798709,0.12098673767217984,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A230)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A230)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A230)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A230)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P230=$P$2,_xlfn.IFS(AND(Q230>'2. Assumptions'!$O$14,Q230<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q230>'2. Assumptions'!$O$15,Q230<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q230>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q230/1000","v":0},{"$f":"(IF(P230='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q230>'2. Assumptions'!$O$21,Q230<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q230>'2. Assumptions'!$O$22,Q230<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q230>'2. Assumptions'!$O$23, Q230<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q230>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q230/1000","v":0},{"$f":"IF(SUM(AD230:AE230)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P230='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q230,P230='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q230),0)","v":0},{"$f":"IF(P230='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q230,0)","v":1735.0405924797135},{"$f":"IF(P230='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q230,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6472.2322500333439},{"$f":"IF(SUM(AD230:AE230)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":678.3613642638345},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A230)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A230)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A230)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A230)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":112.89233621063352},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},112.89233621063352,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8207.2728425130572},99.752630733159279,{"$f":"O230*'2. Assumptions'!$D$35","v":0.12092433333333333},{"$f":"U230*'2. Assumptions'!$D$40*BB230*'2. Assumptions'!$D$38","v":5.618157746670336E-2},0.10061164844999999,129081.7485251045,1735.0405924797135,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I231&1","v":"Multi Unit1"},"Roof",3,"Raingarden 100mm",0.15,133.25,0,null,1.0324468738798709,1.023477904654616E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A231) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A231)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A231) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A231)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A231)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A231)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P231=$P$2,_xlfn.IFS(AND(Q231>'2. Assumptions'!$O$14,Q231<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q231>'2. Assumptions'!$O$15,Q231<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q231>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q231/1000","v":0},{"$f":"(IF(P231='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q231>'2. Assumptions'!$O$21,Q231<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q231>'2. Assumptions'!$O$22,Q231<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q231>'2. Assumptions'!$O$23, Q231<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q231>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q231/1000","v":0},{"$f":"IF(SUM(AD231:AE231)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P231='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q231,P231='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q231),0)","v":113.86203888148118},{"$f":"IF(P231='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q231,0)","v":0},{"$f":"IF(P231='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q231,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":242.7087093762504},{"$f":"IF(SUM(AD231:AE231)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":42.933367096044769},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A231) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A231)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A231) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A231)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A231)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A231)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":12.046309062761202},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.85691608591053,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":356.57074825773157},99.752630733159279,{"$f":"O231*'2. Assumptions'!$D$35","v":4.9899999999999996E-3},{"$f":"U231*'2. Assumptions'!$D$40*BB231*'2. Assumptions'!$D$38","v":2.3183594552972499E-3},0.10061164844999999,129081.7485251045,113.86203888148118,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I232&2","v":"Multi Unit2"},"Roof",5.6,"Raingarden 100mm",0.15,131,0,null,1.0324468738798709,1.8782323723692963E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A232) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A232)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A232) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A232)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A232)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A232)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P232=$P$2,_xlfn.IFS(AND(Q232>'2. Assumptions'!$O$14,Q232<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q232>'2. Assumptions'!$O$15,Q232<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q232>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q232/1000","v":0},{"$f":"(IF(P232='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q232>'2. Assumptions'!$O$21,Q232<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q232>'2. Assumptions'!$O$22,Q232<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q232>'2. Assumptions'!$O$23, Q232<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q232>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q232/1000","v":0},{"$f":"IF(SUM(AD232:AE232)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P232='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q232,P232='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q232),0)","v":113.86203888148118},{"$f":"IF(P232='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q232,0)","v":0},{"$f":"IF(P232='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q232,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":242.7087093762504},{"$f":"IF(SUM(AD232:AE232)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":42.933367096044769},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A232) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A232)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A232) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A232)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A232)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A232)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":12.046309062761202},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},63.673347903166352,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":356.57074825773157},99.752630733159279,{"$f":"O232*'2. Assumptions'!$D$35","v":9.3146666666666655E-3},{"$f":"U232*'2. Assumptions'!$D$40*BB232*'2. Assumptions'!$D$38","v":4.3276043165548662E-3},0.10061164844999999,129081.7485251045,113.86203888148118,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I233&3","v":"Multi Unit3"},"Roof",21,"Raingarden 100mm",0.15,100.5,0,null,1.0324468738798709,5.4035024834860973E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A233) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A233)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A233) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A233)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A233)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A233)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P233=$P$2,_xlfn.IFS(AND(Q233>'2. Assumptions'!$O$14,Q233<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q233>'2. Assumptions'!$O$15,Q233<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q233>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q233/1000","v":0},{"$f":"(IF(P233='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q233>'2. Assumptions'!$O$21,Q233<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q233>'2. Assumptions'!$O$22,Q233<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q233>'2. Assumptions'!$O$23, Q233<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q233>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q233/1000","v":0},{"$f":"IF(SUM(AD233:AE233)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P233='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q233,P233='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q233),0)","v":113.86203888148118},{"$f":"IF(P233='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q233,0)","v":0},{"$f":"IF(P233='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q233,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":242.7087093762504},{"$f":"IF(SUM(AD233:AE233)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":42.933367096044769},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A233) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A233)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A233) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A233)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A233)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A233)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":12.046309062761202},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},16.979559440844362,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":356.57074825773157},99.752630733159279,{"$f":"O233*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U233*'2. Assumptions'!$D$40*BB233*'2. Assumptions'!$D$38","v":1.6228516187080749E-2},0.10061164844999999,129081.7485251045,113.86203888148118,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,"Shared Driveway","Driveway",37.18,"None",0,0,0,null,1.0324468738798709,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A234) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A234)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A234) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A234)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A234)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A234)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P234=$P$2,_xlfn.IFS(AND(Q234>'2. Assumptions'!$O$14,Q234<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q234>'2. Assumptions'!$O$15,Q234<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q234>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q234/1000","v":0},{"$f":"(IF(P234='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q234>'2. Assumptions'!$O$21,Q234<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q234>'2. Assumptions'!$O$22,Q234<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q234>'2. Assumptions'!$O$23, Q234<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q234>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q234/1000","v":0},{"$f":"IF(SUM(AD234:AE234)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P234='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q234,P234='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q234),0)","v":0},{"$f":"IF(P234='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q234,0)","v":0},{"$f":"IF(P234='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q234,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD234:AE234)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A234) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A234)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A234) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A234)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A234)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A234)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.752630733159279,{"$f":"O234*'2. Assumptions'!$D$35","v":6.184273333333333E-2},{"$f":"U234*'2. Assumptions'!$D$40*BB234*'2. Assumptions'!$D$38","v":2.8732201515983918E-2},0.10061164844999999,129081.7485251045,0,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I235&1","v":"Multi Unit1"},"Untreated",3,"None",0,0,0,null,1.0324468738798709,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A235) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A235)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A235) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A235)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A235)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A235)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P235=$P$2,_xlfn.IFS(AND(Q235>'2. Assumptions'!$O$14,Q235<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q235>'2. Assumptions'!$O$15,Q235<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q235>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q235/1000","v":0},{"$f":"(IF(P235='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q235>'2. Assumptions'!$O$21,Q235<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q235>'2. Assumptions'!$O$22,Q235<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q235>'2. Assumptions'!$O$23, Q235<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q235>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q235/1000","v":0},{"$f":"IF(SUM(AD235:AE235)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P235='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q235,P235='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q235),0)","v":0},{"$f":"IF(P235='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q235,0)","v":0},{"$f":"IF(P235='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q235,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD235:AE235)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A235) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A235)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A235) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A235)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A235)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A235)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.752630733159279,{"$f":"O235*'2. Assumptions'!$D$35","v":4.9899999999999996E-3},{"$f":"U235*'2. Assumptions'!$D$40*BB235*'2. Assumptions'!$D$38","v":2.3183594552972499E-3},0.10061164844999999,129081.7485251045,0,80347.279329676443,62.091291580454886]
[43,912250,2019,"Darebin City Council","6 Horton St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},633.5,{"$f":"I236&2","v":"Multi Unit2"},"Untreated",12.6,"None",0,0,0,null,1.0324468738798709,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A236) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A236)","v":0.82840800860259101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A236) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A236)","v":8.3052127605100098E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A236)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A236)","v":0.12098673767217984},265.10000000000002,130.19333333333336,0.61654301499605368,{"$f":"(IF(P236=$P$2,_xlfn.IFS(AND(Q236>'2. Assumptions'!$O$14,Q236<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q236>'2. Assumptions'!$O$15,Q236<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q236>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q236/1000","v":0},{"$f":"(IF(P236='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q236>'2. Assumptions'!$O$21,Q236<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q236>'2. Assumptions'!$O$22,Q236<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q236>'2. Assumptions'!$O$23, Q236<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q236>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q236/1000","v":0},{"$f":"IF(SUM(AD236:AE236)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P236='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q236,P236='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q236),0)","v":0},{"$f":"IF(P236='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q236,0)","v":0},{"$f":"IF(P236='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q236,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD236:AE236)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A236) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A236)","v":235.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A236) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A236)","v":29.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A236)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A236)","v":72.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,390.58000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.752630733159279,{"$f":"O236*'2. Assumptions'!$D$35","v":2.0957999999999997E-2},{"$f":"U236*'2. Assumptions'!$D$40*BB236*'2. Assumptions'!$D$38","v":9.7371097122484485E-3},0.10061164844999999,129081.7485251045,0,80347.279329676443,62.091291580454886]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I237&1","v":"Multi Unit1"},"Roof",27,"None",0,0,0,null,1.0205656565656565,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A237) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A237)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A237) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A237)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A237)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A237)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P237=$P$2,_xlfn.IFS(AND(Q237>'2. Assumptions'!$O$14,Q237<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q237>'2. Assumptions'!$O$15,Q237<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q237>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q237/1000","v":0},{"$f":"(IF(P237='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q237>'2. Assumptions'!$O$21,Q237<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q237>'2. Assumptions'!$O$22,Q237<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q237>'2. Assumptions'!$O$23, Q237<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q237>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q237/1000","v":0},{"$f":"IF(SUM(AD237:AE237)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P237='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q237,P237='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q237),0)","v":0},{"$f":"IF(P237='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q237,0)","v":0},{"$f":"IF(P237='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q237,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD237:AE237)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A237) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A237)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A237) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A237)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A237)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A237)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.571238236654921,{"$f":"O237*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U237*'2. Assumptions'!$D$40*BB237*'2. Assumptions'!$D$38","v":2.0625121636363635E-2},0.11343816899999998,87147.288829593657,0,62847.262051874917,48.008608308605204]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I238&2","v":"Multi Unit2"},"Roof",30,"None",0,0,0,null,1.0205656565656565,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A238) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A238)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A238) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A238)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A238)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A238)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P238=$P$2,_xlfn.IFS(AND(Q238>'2. Assumptions'!$O$14,Q238<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q238>'2. Assumptions'!$O$15,Q238<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q238>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q238/1000","v":0},{"$f":"(IF(P238='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q238>'2. Assumptions'!$O$21,Q238<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q238>'2. Assumptions'!$O$22,Q238<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q238>'2. Assumptions'!$O$23, Q238<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q238>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q238/1000","v":0},{"$f":"IF(SUM(AD238:AE238)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P238='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q238,P238='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q238),0)","v":0},{"$f":"IF(P238='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q238,0)","v":0},{"$f":"IF(P238='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q238,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD238:AE238)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A238) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A238)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A238) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A238)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A238)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A238)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.571238236654921,{"$f":"O238*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U238*'2. Assumptions'!$D$40*BB238*'2. Assumptions'!$D$38","v":2.2916801818181814E-2},0.11343816899999998,87147.288829593657,0,62847.262051874917,48.008608308605204]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I239&1","v":"Multi Unit1"},"Roof",98,"Above Ground RW Tank",2200,156.6,82.4,null,1.0205656565656565,0.5167272727272727,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A239) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A239)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A239) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A239)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A239)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A239)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P239=$P$2,_xlfn.IFS(AND(Q239>'2. Assumptions'!$O$14,Q239<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q239>'2. Assumptions'!$O$15,Q239<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q239>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q239/1000","v":1924.1565563887323},{"$f":"(IF(P239='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q239>'2. Assumptions'!$O$21,Q239<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q239>'2. Assumptions'!$O$22,Q239<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q239>'2. Assumptions'!$O$23, Q239<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q239>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q239/1000","v":0},{"$f":"IF(SUM(AD239:AE239)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P239='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q239,P239='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q239),0)","v":0},{"$f":"IF(P239='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q239,0)","v":0},{"$f":"IF(P239='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q239,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2756.550544315382},{"$f":"IF(SUM(AD239:AE239)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":96.866172348091993},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A239) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A239)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A239) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A239)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A239)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A239)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.436912854828407},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},100.8758048790128,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9885.8288781432548},66.571238236654921,{"$f":"O239*'2. Assumptions'!$D$35","v":0.16300666666666666},{"$f":"U239*'2. Assumptions'!$D$40*BB239*'2. Assumptions'!$D$38","v":7.4861552606060602E-2},0.11343816899999998,87147.288829593657,7129.2783338278723,62847.262051874917,48.008608308605204]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I240&2","v":"Multi Unit2"},"Roof",87,"Above Ground RW Tank",2200,172,82,null,1.0205656565656565,0.50383838383838375,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A240) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A240)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A240) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A240)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A240)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A240)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P240=$P$2,_xlfn.IFS(AND(Q240>'2. Assumptions'!$O$14,Q240<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q240>'2. Assumptions'!$O$15,Q240<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q240>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q240/1000","v":1924.1565563887323},{"$f":"(IF(P240='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q240>'2. Assumptions'!$O$21,Q240<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q240>'2. Assumptions'!$O$22,Q240<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q240>'2. Assumptions'!$O$23, Q240<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q240>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q240/1000","v":0},{"$f":"IF(SUM(AD240:AE240)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P240='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q240,P240='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q240),0)","v":0},{"$f":"IF(P240='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q240,0)","v":0},{"$f":"IF(P240='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q240,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2756.550544315382},{"$f":"IF(SUM(AD240:AE240)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":96.866172348091993},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A240) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A240)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A240) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A240)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A240)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A240)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.436912854828407},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.63021699015235,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9885.8288781432548},66.571238236654921,{"$f":"O240*'2. Assumptions'!$D$35","v":0.14471000000000001},{"$f":"U240*'2. Assumptions'!$D$40*BB240*'2. Assumptions'!$D$38","v":6.6458725272727268E-2},0.11343816899999998,87147.288829593657,7129.2783338278723,62847.262051874917,48.008608308605204]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I241&1","v":"Multi Unit1"},"Driveway",28,"None",0,0,0,null,1.0205656565656565,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A241) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A241)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A241) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A241)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A241)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A241)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P241=$P$2,_xlfn.IFS(AND(Q241>'2. Assumptions'!$O$14,Q241<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q241>'2. Assumptions'!$O$15,Q241<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q241>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q241/1000","v":0},{"$f":"(IF(P241='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q241>'2. Assumptions'!$O$21,Q241<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q241>'2. Assumptions'!$O$22,Q241<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q241>'2. Assumptions'!$O$23, Q241<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q241>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q241/1000","v":0},{"$f":"IF(SUM(AD241:AE241)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P241='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q241,P241='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q241),0)","v":0},{"$f":"IF(P241='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q241,0)","v":0},{"$f":"IF(P241='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q241,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD241:AE241)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A241) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A241)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A241) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A241)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A241)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A241)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.571238236654921,{"$f":"O241*'2. Assumptions'!$D$35","v":4.6573333333333335E-2},{"$f":"U241*'2. Assumptions'!$D$40*BB241*'2. Assumptions'!$D$38","v":2.1389015030303028E-2},0.11343816899999998,87147.288829593657,0,62847.262051874917,48.008608308605204]
[44,820744,2019,"Darebin City Council","61 Flag St, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,{"$f":"I242&2","v":"Multi Unit2"},"Driveway",27,"None",0,0,0,null,1.0205656565656565,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A242) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A242)","v":1.0205656565656565},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A242) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A242)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A242)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A242)","v":0},242,148.5,0.64008620689655171,{"$f":"(IF(P242=$P$2,_xlfn.IFS(AND(Q242>'2. Assumptions'!$O$14,Q242<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q242>'2. Assumptions'!$O$15,Q242<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q242>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q242/1000","v":0},{"$f":"(IF(P242='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q242>'2. Assumptions'!$O$21,Q242<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q242>'2. Assumptions'!$O$22,Q242<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q242>'2. Assumptions'!$O$23, Q242<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q242>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q242/1000","v":0},{"$f":"IF(SUM(AD242:AE242)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P242='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q242,P242='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q242),0)","v":0},{"$f":"IF(P242='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q242,0)","v":0},{"$f":"IF(P242='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q242,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD242:AE242)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A242) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A242)","v":185},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A242) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A242)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A242)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A242)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,297,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.571238236654921,{"$f":"O242*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U242*'2. Assumptions'!$D$40*BB242*'2. Assumptions'!$D$38","v":2.0625121636363635E-2},0.11343816899999998,87147.288829593657,0,62847.262051874917,48.008608308605204]
[45,881312,2019,"Darebin City Council","73 Scott Gr, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},557,{"$f":"I243&1","v":"Multi Unit1"},"Roof",101.1,"Above Ground RW Tank",2000,102,97,null,1.0159771523178809,0.34146357615894041,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A243) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A243)","v":0.90852019867549672},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A243) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A243)","v":0.1074569536423841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A243)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A243)","v":0},241.20000000000002,100.66666666666667,0.54219030520646316,{"$f":"(IF(P243=$P$2,_xlfn.IFS(AND(Q243>'2. Assumptions'!$O$14,Q243<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q243>'2. Assumptions'!$O$15,Q243<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q243>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q243/1000","v":2186.5415413508317},{"$f":"(IF(P243='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q243>'2. Assumptions'!$O$21,Q243<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q243>'2. Assumptions'!$O$22,Q243<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q243>'2. Assumptions'!$O$23, Q243<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q243>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q243/1000","v":0},{"$f":"IF(SUM(AD243:AE243)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P243='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q243,P243='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q243),0)","v":0},{"$f":"IF(P243='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q243,0)","v":0},{"$f":"IF(P243='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q243,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD243:AE243)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.91116296495868},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A243) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A243)","v":216.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A243) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A243)","v":24.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A243)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A243)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.640217442298734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.871405949459614,302,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},106.16402564963347,{"$f":"O243*'2. Assumptions'!$D$35","v":0.16816299999999998},{"$f":"U243*'2. Assumptions'!$D$40*BB243*'2. Assumptions'!$D$38","v":7.6882394639354298E-2},7.6552862450000009E-2,139605.21187621643,7391.6633187899715,99861.583580274455,75.940629852913204]
[45,881312,2019,"Darebin City Council","73 Scott Gr, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},557,{"$f":"I244&2","v":"Multi Unit2"},"Roof",54.4,"Above Ground RW Tank",2000,154,87.6,null,1.0159771523178809,0.27740397350993379,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A244) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A244)","v":0.90852019867549672},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A244) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A244)","v":0.1074569536423841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A244)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A244)","v":0},241.20000000000002,100.66666666666667,0.54219030520646316,{"$f":"(IF(P244=$P$2,_xlfn.IFS(AND(Q244>'2. Assumptions'!$O$14,Q244<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q244>'2. Assumptions'!$O$15,Q244<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q244>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q244/1000","v":2186.5415413508317},{"$f":"(IF(P244='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q244>'2. Assumptions'!$O$21,Q244<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q244>'2. Assumptions'!$O$22,Q244<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q244>'2. Assumptions'!$O$23, Q244<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q244>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q244/1000","v":0},{"$f":"IF(SUM(AD244:AE244)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P244='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q244,P244='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q244),0)","v":0},{"$f":"IF(P244='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q244,0)","v":0},{"$f":"IF(P244='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q244,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD244:AE244)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.91116296495868},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A244) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A244)","v":216.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A244) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A244)","v":24.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A244)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A244)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.640217442298734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},181.88969010092586,302,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},106.16402564963347,{"$f":"O244*'2. Assumptions'!$D$35","v":9.0485333333333334E-2},{"$f":"U244*'2. Assumptions'!$D$40*BB244*'2. Assumptions'!$D$38","v":4.1368964078940404E-2},7.6552862450000009E-2,139605.21187621643,7391.6633187899715,99861.583580274455,75.940629852913204]
[45,881312,2019,"Darebin City Council","73 Scott Gr, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},557,{"$f":"I245&3","v":"Multi Unit3"},"Roof",61.3,"Above Ground RW Tank",2000,142.69999999999999,90.7,null,1.0159771523178809,0.28965264900662246,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A245) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A245)","v":0.90852019867549672},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A245) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A245)","v":0.1074569536423841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A245)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A245)","v":0},241.20000000000002,100.66666666666667,0.54219030520646316,{"$f":"(IF(P245=$P$2,_xlfn.IFS(AND(Q245>'2. Assumptions'!$O$14,Q245<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q245>'2. Assumptions'!$O$15,Q245<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q245>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q245/1000","v":2186.5415413508317},{"$f":"(IF(P245='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q245>'2. Assumptions'!$O$21,Q245<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q245>'2. Assumptions'!$O$22,Q245<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q245>'2. Assumptions'!$O$23, Q245<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q245>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q245/1000","v":0},{"$f":"IF(SUM(AD245:AE245)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P245='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q245,P245='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q245),0)","v":0},{"$f":"IF(P245='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q245,0)","v":0},{"$f":"IF(P245='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q245,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD245:AE245)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.91116296495868},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A245) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A245)","v":216.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A245) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A245)","v":24.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A245)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A245)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.640217442298734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},161.41597294437793,302,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},106.16402564963347,{"$f":"O245*'2. Assumptions'!$D$35","v":0.10196233333333332},{"$f":"U245*'2. Assumptions'!$D$40*BB245*'2. Assumptions'!$D$38","v":4.6616130478658938E-2},7.6552862450000009E-2,139605.21187621643,7391.6633187899715,99861.583580274455,75.940629852913204]
[45,881312,2019,"Darebin City Council","73 Scott Gr, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},557,{"$f":"I246&2","v":"Multi Unit2"},"Roof",24.4,"Raingarden 100mm",1,133,0,null,1.0159771523178809,0.1074569536423841,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A246) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A246)","v":0.90852019867549672},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A246) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A246)","v":0.1074569536423841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A246)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A246)","v":0},241.20000000000002,100.66666666666667,0.54219030520646316,{"$f":"(IF(P246=$P$2,_xlfn.IFS(AND(Q246>'2. Assumptions'!$O$14,Q246<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q246>'2. Assumptions'!$O$15,Q246<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q246>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q246/1000","v":0},{"$f":"(IF(P246='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q246>'2. Assumptions'!$O$21,Q246<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q246>'2. Assumptions'!$O$22,Q246<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q246>'2. Assumptions'!$O$23, Q246<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q246>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q246/1000","v":0},{"$f":"IF(SUM(AD246:AE246)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P246='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q246,P246='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q246),0)","v":759.08025920987461},{"$f":"IF(P246='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q246,0)","v":0},{"$f":"IF(P246='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q246,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD246:AE246)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":221.21772869434847},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A246) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A246)","v":216.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A246) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A246)","v":24.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A246)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A246)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":97.423701709762739},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.423701709762739,302,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},106.16402564963347,{"$f":"O246*'2. Assumptions'!$D$35","v":4.0585333333333327E-2},{"$f":"U246*'2. Assumptions'!$D$40*BB246*'2. Assumptions'!$D$38","v":1.8555197123642383E-2},7.6552862450000009E-2,139605.21187621643,759.08025920987461,99861.583580274455,75.940629852913204]
[45,881312,2019,"Darebin City Council","73 Scott Gr, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},557,"Remaining Impervious","Untreated",60.8,"None",0,0,0,null,1.0159771523178809,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A247) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A247)","v":0.90852019867549672},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A247) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A247)","v":0.1074569536423841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A247)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A247)","v":0},241.20000000000002,100.66666666666667,0.54219030520646316,{"$f":"(IF(P247=$P$2,_xlfn.IFS(AND(Q247>'2. Assumptions'!$O$14,Q247<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q247>'2. Assumptions'!$O$15,Q247<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q247>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q247/1000","v":0},{"$f":"(IF(P247='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q247>'2. Assumptions'!$O$21,Q247<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q247>'2. Assumptions'!$O$22,Q247<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q247>'2. Assumptions'!$O$23, Q247<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q247>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q247/1000","v":0},{"$f":"IF(SUM(AD247:AE247)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P247='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q247,P247='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q247),0)","v":0},{"$f":"IF(P247='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q247,0)","v":0},{"$f":"IF(P247='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q247,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD247:AE247)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A247) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A247)","v":216.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A247) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A247)","v":24.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A247)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A247)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,302,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},106.16402564963347,{"$f":"O247*'2. Assumptions'!$D$35","v":0.10113066666666666},{"$f":"U247*'2. Assumptions'!$D$40*BB247*'2. Assumptions'!$D$38","v":4.6235901029403975E-2},7.6552862450000009E-2,139605.21187621643,0,99861.583580274455,75.940629852913204]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I248&1","v":"Mixed Use1"},"Roof",53.4,"Above Ground RW Tank",2000,154,87.6,null,1.075248814041746,0.19505692599620494,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A248) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A248)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A248) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A248)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A248)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A248)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P248=$P$2,_xlfn.IFS(AND(Q248>'2. Assumptions'!$O$14,Q248<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q248>'2. Assumptions'!$O$15,Q248<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q248>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q248/1000","v":2186.5415413508317},{"$f":"(IF(P248='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q248>'2. Assumptions'!$O$21,Q248<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q248>'2. Assumptions'!$O$22,Q248<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q248>'2. Assumptions'!$O$23, Q248<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q248>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q248/1000","v":0},{"$f":"IF(SUM(AD248:AE248)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P248='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q248,P248='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q248),0)","v":0},{"$f":"IF(P248='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q248,0)","v":0},{"$f":"IF(P248='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q248,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD248:AE248)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.30722635540323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A248) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A248)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A248) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A248)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A248)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A248)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.488669018788315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},185.29586407285331,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},122.98656079025153,{"$f":"O248*'2. Assumptions'!$D$35","v":8.8821999999999998E-2},{"$f":"U248*'2. Assumptions'!$D$40*BB248*'2. Assumptions'!$D$38","v":4.2977587572367179E-2},6.7862737530000022E-2,152811.79603533752,7391.6633187899715,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I249&2","v":"Mixed Use2"},"Roof",49.7,"Above Ground RW Tank",2000,163,84.4,null,1.075248814041746,0.19215132827324483,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A249) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A249)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A249) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A249)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A249)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A249)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P249=$P$2,_xlfn.IFS(AND(Q249>'2. Assumptions'!$O$14,Q249<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q249>'2. Assumptions'!$O$15,Q249<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q249>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q249/1000","v":2186.5415413508317},{"$f":"(IF(P249='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q249>'2. Assumptions'!$O$21,Q249<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q249>'2. Assumptions'!$O$22,Q249<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q249>'2. Assumptions'!$O$23, Q249<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q249>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q249/1000","v":0},{"$f":"IF(SUM(AD249:AE249)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P249='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q249,P249='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q249),0)","v":0},{"$f":"IF(P249='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q249,0)","v":0},{"$f":"IF(P249='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q249,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD249:AE249)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.30722635540323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A249) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A249)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A249) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A249)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A249)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A249)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.488669018788315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},199.09052598572165,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},122.98656079025153,{"$f":"O249*'2. Assumptions'!$D$35","v":8.2667666666666667E-2},{"$f":"U249*'2. Assumptions'!$D$40*BB249*'2. Assumptions'!$D$38","v":3.9999739744319272E-2},6.7862737530000022E-2,152811.79603533752,7391.6633187899715,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I250&3","v":"Mixed Use3"},"Roof",48.1,"Above Ground RW Tank",2000,163,84.4,null,1.075248814041746,0.18596537001897534,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A250) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A250)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A250) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A250)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A250)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A250)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P250=$P$2,_xlfn.IFS(AND(Q250>'2. Assumptions'!$O$14,Q250<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q250>'2. Assumptions'!$O$15,Q250<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q250>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q250/1000","v":2186.5415413508317},{"$f":"(IF(P250='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q250>'2. Assumptions'!$O$21,Q250<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q250>'2. Assumptions'!$O$22,Q250<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q250>'2. Assumptions'!$O$23, Q250<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q250>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q250/1000","v":0},{"$f":"IF(SUM(AD250:AE250)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P250='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q250,P250='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q250),0)","v":0},{"$f":"IF(P250='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q250,0)","v":0},{"$f":"IF(P250='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q250,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD250:AE250)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.30722635540323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A250) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A250)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A250) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A250)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A250)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A250)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.488669018788315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},205.71307986466456,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},122.98656079025153,{"$f":"O250*'2. Assumptions'!$D$35","v":8.0006333333333332E-2},{"$f":"U250*'2. Assumptions'!$D$40*BB250*'2. Assumptions'!$D$38","v":3.8712021764622871E-2},6.7862737530000022E-2,152811.79603533752,7391.6633187899715,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I251&4","v":"Mixed Use4"},"Roof",48.6,"Above Ground RW Tank",2000,163,84.4,null,1.075248814041746,0.18789848197343456,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A251) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A251)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A251) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A251)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A251)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A251)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P251=$P$2,_xlfn.IFS(AND(Q251>'2. Assumptions'!$O$14,Q251<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q251>'2. Assumptions'!$O$15,Q251<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q251>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q251/1000","v":2186.5415413508317},{"$f":"(IF(P251='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q251>'2. Assumptions'!$O$21,Q251<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q251>'2. Assumptions'!$O$22,Q251<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q251>'2. Assumptions'!$O$23, Q251<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q251>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q251/1000","v":0},{"$f":"IF(SUM(AD251:AE251)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P251='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q251,P251='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q251),0)","v":0},{"$f":"IF(P251='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q251,0)","v":0},{"$f":"IF(P251='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q251,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD251:AE251)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.30722635540323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A251) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A251)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A251) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A251)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A251)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A251)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.488669018788315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},203.59669015412277,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},122.98656079025153,{"$f":"O251*'2. Assumptions'!$D$35","v":8.0837999999999993E-2},{"$f":"U251*'2. Assumptions'!$D$40*BB251*'2. Assumptions'!$D$38","v":3.9114433633277997E-2},6.7862737530000022E-2,152811.79603533752,7391.6633187899715,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I252&5","v":"Mixed Use5"},"Roof",87.1,"Above Ground RW Tank",2000,113.9,96.4,null,1.075248814041746,0.23531048387096778,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A252) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A252)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A252) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A252)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A252)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A252)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P252=$P$2,_xlfn.IFS(AND(Q252>'2. Assumptions'!$O$14,Q252<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q252>'2. Assumptions'!$O$15,Q252<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q252>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q252/1000","v":2186.5415413508317},{"$f":"(IF(P252='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q252>'2. Assumptions'!$O$21,Q252<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q252>'2. Assumptions'!$O$22,Q252<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q252>'2. Assumptions'!$O$23, Q252<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q252>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q252/1000","v":0},{"$f":"IF(SUM(AD252:AE252)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P252='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q252,P252='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q252),0)","v":0},{"$f":"IF(P252='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q252,0)","v":0},{"$f":"IF(P252='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q252,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD252:AE252)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.30722635540323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A252) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A252)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A252) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A252)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A252)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A252)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.488669018788315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.60274559690433,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},122.98656079025153,{"$f":"O252*'2. Assumptions'!$D$35","v":0.14487633333333333},{"$f":"U252*'2. Assumptions'!$D$40*BB252*'2. Assumptions'!$D$38","v":7.0100147519722503E-2},6.7862737530000022E-2,152811.79603533752,7391.6633187899715,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,"Shared Driveway","Driveway",25,"Raingarden 100mm",1,133,0,null,1.075248814041746,7.8866223908918412E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A253) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A253)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A253) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A253)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A253)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A253)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P253=$P$2,_xlfn.IFS(AND(Q253>'2. Assumptions'!$O$14,Q253<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q253>'2. Assumptions'!$O$15,Q253<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q253>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q253/1000","v":0},{"$f":"(IF(P253='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q253>'2. Assumptions'!$O$21,Q253<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q253>'2. Assumptions'!$O$22,Q253<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q253>'2. Assumptions'!$O$23, Q253<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q253>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q253/1000","v":0},{"$f":"IF(SUM(AD253:AE253)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P253='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q253,P253='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q253),0)","v":759.08025920987461},{"$f":"IF(P253='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q253,0)","v":0},{"$f":"IF(P253='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q253,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD253:AE253)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":301.41398990568342},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A253) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A253)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A253) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A253)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A253)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A253)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":95.085532868728421},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},95.085532868728421,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},122.98656079025153,{"$f":"O253*'2. Assumptions'!$D$35","v":4.1583333333333333E-2},{"$f":"U253*'2. Assumptions'!$D$40*BB253*'2. Assumptions'!$D$38","v":2.012059343275617E-2},6.7862737530000022E-2,152811.79603533752,759.08025920987461,111157.89968386124,89.462516255122722]
[46,823968,2019,"Darebin City Council","65 Jensen Rd, PRESTON","Preston",3072,"Residential","Mixed Use",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,"Remaining Impervious","Untreated",109.7,"None",0,0,0,null,1.075248814041746,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A254) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A254)","v":0.99638259013282748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A254) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A254)","v":7.8866223908918412E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A254)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A254)","v":0},286.89999999999998,84.32,0.72689655172413792,{"$f":"(IF(P254=$P$2,_xlfn.IFS(AND(Q254>'2. Assumptions'!$O$14,Q254<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q254>'2. Assumptions'!$O$15,Q254<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q254>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q254/1000","v":0},{"$f":"(IF(P254='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q254>'2. Assumptions'!$O$21,Q254<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q254>'2. Assumptions'!$O$22,Q254<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q254>'2. Assumptions'!$O$23, Q254<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q254>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q254/1000","v":0},{"$f":"IF(SUM(AD254:AE254)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P254='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q254,P254='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q254),0)","v":0},{"$f":"IF(P254='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q254,0)","v":0},{"$f":"IF(P254='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q254,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD254:AE254)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A254) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A254)","v":286.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A254) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A254)","v":25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A254)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A254)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,421.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},122.98656079025153,{"$f":"O254*'2. Assumptions'!$D$35","v":0.18246766666666667},{"$f":"U254*'2. Assumptions'!$D$40*BB254*'2. Assumptions'!$D$38","v":8.8289163982934085E-2},6.7862737530000022E-2,152811.79603533752,0,111157.89968386124,89.462516255122722]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,"Shared Driveway","Driveway",106.2,"Raingarden 100mm",1.4,120,0,null,1.1279463205320748,0.27341772151898736,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A255) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A255)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A255) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A255)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A255)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A255)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P255=$P$2,_xlfn.IFS(AND(Q255>'2. Assumptions'!$O$14,Q255<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q255>'2. Assumptions'!$O$15,Q255<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q255>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q255/1000","v":0},{"$f":"(IF(P255='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q255>'2. Assumptions'!$O$21,Q255<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q255>'2. Assumptions'!$O$22,Q255<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q255>'2. Assumptions'!$O$23, Q255<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q255>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q255/1000","v":0},{"$f":"IF(SUM(AD255:AE255)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P255='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q255,P255='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q255),0)","v":1062.7123628938243},{"$f":"IF(P255='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q255,0)","v":0},{"$f":"IF(P255='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q255,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2265.2812875116701},{"$f":"IF(SUM(AD255:AE255)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":121.71828628797873},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A255) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A255)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A255) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A255)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A255)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A255)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":31.337040022650605},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},31.337040022650605,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3327.9936504054945},74.877311752522147,{"$f":"O255*'2. Assumptions'!$D$35","v":0.176646},{"$f":"U255*'2. Assumptions'!$D$40*BB255*'2. Assumptions'!$D$38","v":8.9661242581519002E-2},0.13117107711000001,88689.050911691404,1062.7123628938243,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,"Paving","Paving",5,"None",0,0,0,null,1.1279463205320748,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A256) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A256)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A256) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A256)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A256)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A256)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P256=$P$2,_xlfn.IFS(AND(Q256>'2. Assumptions'!$O$14,Q256<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q256>'2. Assumptions'!$O$15,Q256<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q256>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q256/1000","v":0},{"$f":"(IF(P256='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q256>'2. Assumptions'!$O$21,Q256<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q256>'2. Assumptions'!$O$22,Q256<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q256>'2. Assumptions'!$O$23, Q256<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q256>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q256/1000","v":0},{"$f":"IF(SUM(AD256:AE256)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P256='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q256,P256='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q256),0)","v":0},{"$f":"IF(P256='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q256,0)","v":0},{"$f":"IF(P256='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q256,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD256:AE256)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A256) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A256)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A256) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A256)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A256)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A256)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.877311752522147,{"$f":"O256*'2. Assumptions'!$D$35","v":8.3166666666666667E-3},{"$f":"U256*'2. Assumptions'!$D$40*BB256*'2. Assumptions'!$D$38","v":4.2213391045912898E-3},0.13117107711000001,88689.050911691404,0,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,"Basement","Basement",40.200000000000003,"None",0,0,0,null,1.1279463205320748,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A257) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A257)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A257) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A257)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A257)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A257)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P257=$P$2,_xlfn.IFS(AND(Q257>'2. Assumptions'!$O$14,Q257<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q257>'2. Assumptions'!$O$15,Q257<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q257>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q257/1000","v":0},{"$f":"(IF(P257='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q257>'2. Assumptions'!$O$21,Q257<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q257>'2. Assumptions'!$O$22,Q257<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q257>'2. Assumptions'!$O$23, Q257<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q257>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q257/1000","v":0},{"$f":"IF(SUM(AD257:AE257)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P257='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q257,P257='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q257),0)","v":0},{"$f":"IF(P257='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q257,0)","v":0},{"$f":"IF(P257='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q257,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD257:AE257)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A257) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A257)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A257) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A257)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A257)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A257)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.877311752522147,{"$f":"O257*'2. Assumptions'!$D$35","v":6.6866000000000009E-2},{"$f":"U257*'2. Assumptions'!$D$40*BB257*'2. Assumptions'!$D$38","v":3.393956640091398E-2},0.13117107711000001,88689.050911691404,0,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I258&1","v":"Subdivision1"},"Roof",20.73,"None",0,0,0,null,{"$f":"SUM(W258:Z258)","v":1.1279463205320748},{"$f":"IFERROR(O258/SUMIF($A$2:$A$104775,A258,$O$2:$O$104775)*R258/100,0)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A258)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A258)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A258)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A258)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A258,$N$2:$N$104775,$N$2)","v":314.70000000000005},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A258,$O$2:$O$104775)/J258,0)","v":155.36666666666667},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A258,$O$2:$O$104775)/L258,0)","v":0.69051851851851853},{"$f":"(IF(P258=$P$2,_xlfn.IFS(AND(Q258>'2. Assumptions'!$O$14,Q258<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q258>'2. Assumptions'!$O$15,Q258<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q258>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q258/1000","v":0},{"$f":"(IF(P258='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q258>'2. Assumptions'!$O$21,Q258<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q258>'2. Assumptions'!$O$22,Q258<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q258>'2. Assumptions'!$O$23, Q258<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q258>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q258/1000","v":0},{"$f":"IF(SUM(AD258:AE258)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P258='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q258,P258='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q258),0)","v":0},{"$f":"IF(P258='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q258,0)","v":0},{"$f":"IF(P258='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q258,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD258:AE258)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A258)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A258)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A258)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A258)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD258+AE258+AF258+AG258+AH258+AI258+AK258+AJ258)/O258,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A258,$O$2:$O$104775)","v":466.1},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A258,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A258,$O$2:$O$104775),0)","v":74.877311752522147},{"$f":"O258*'2. Assumptions'!$D$35","v":3.4480900000000002E-2},{"$f":"U258*'2. Assumptions'!$D$40*BB258*'2. Assumptions'!$D$38","v":1.7501671927635489E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A258,$BC$2:$BC$104775)/J258,0)","v":0.13117107711000001},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A258, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A258,$BC$2:$BC$104775),0)","v":88689.050911691404},{"$f":"SUM(AD258:AI258,AK258)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A258, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A258,$BC$2:$BC$104775),0)","v":59051.895766566005},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A258,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A258,$O$2:$O$104775),0)","v":49.855615359930781}]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I259&2","v":"Subdivision2"},"Roof",26.98,"None",0,0,0,null,1.1279463205320748,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A259) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A259)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A259) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A259)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A259)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A259)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P259=$P$2,_xlfn.IFS(AND(Q259>'2. Assumptions'!$O$14,Q259<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q259>'2. Assumptions'!$O$15,Q259<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q259>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q259/1000","v":0},{"$f":"(IF(P259='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q259>'2. Assumptions'!$O$21,Q259<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q259>'2. Assumptions'!$O$22,Q259<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q259>'2. Assumptions'!$O$23, Q259<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q259>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q259/1000","v":0},{"$f":"IF(SUM(AD259:AE259)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P259='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q259,P259='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q259),0)","v":0},{"$f":"IF(P259='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q259,0)","v":0},{"$f":"IF(P259='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q259,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD259:AE259)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A259) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A259)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A259) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A259)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A259)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A259)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.877311752522147,{"$f":"O259*'2. Assumptions'!$D$35","v":4.4876733333333335E-2},{"$f":"U259*'2. Assumptions'!$D$40*BB259*'2. Assumptions'!$D$38","v":2.2778345808374602E-2},0.13117107711000001,88689.050911691404,0,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I260&3","v":"Subdivision3"},"Roof",28.23,"None",0,0,0,null,1.1279463205320748,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A260) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A260)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A260) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A260)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A260)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A260)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P260=$P$2,_xlfn.IFS(AND(Q260>'2. Assumptions'!$O$14,Q260<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q260>'2. Assumptions'!$O$15,Q260<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q260>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q260/1000","v":0},{"$f":"(IF(P260='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q260>'2. Assumptions'!$O$21,Q260<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q260>'2. Assumptions'!$O$22,Q260<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q260>'2. Assumptions'!$O$23, Q260<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q260>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q260/1000","v":0},{"$f":"IF(SUM(AD260:AE260)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P260='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q260,P260='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q260),0)","v":0},{"$f":"IF(P260='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q260,0)","v":0},{"$f":"IF(P260='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q260,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD260:AE260)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A260) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A260)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A260) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A260)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A260)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A260)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.877311752522147,{"$f":"O260*'2. Assumptions'!$D$35","v":4.6955900000000002E-2},{"$f":"U260*'2. Assumptions'!$D$40*BB260*'2. Assumptions'!$D$38","v":2.3833680584522426E-2},0.13117107711000001,88689.050911691404,0,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I272&1","v":"Multi Unit1"},"Roof",73.17,"Above Ground RW Tank",2500,170,82,null,1.1279463205320748,0.26687191589787601,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A261) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A261)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A261) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A261)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A261)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A261)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P261=$P$2,_xlfn.IFS(AND(Q261>'2. Assumptions'!$O$14,Q261<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q261>'2. Assumptions'!$O$15,Q261<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q261>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q261/1000","v":2186.5415413508322},{"$f":"(IF(P261='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q261>'2. Assumptions'!$O$21,Q261<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q261>'2. Assumptions'!$O$22,Q261<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q261>'2. Assumptions'!$O$23, Q261<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q261>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q261/1000","v":0},{"$f":"IF(SUM(AD261:AE261)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P261='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q261,P261='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q261),0)","v":0},{"$f":"IF(P261='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q261,0)","v":0},{"$f":"IF(P261='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q261,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD261:AE261)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.15687422636141},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A261) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A261)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A261) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A261)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A261)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A261)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":44.078183611779032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},143.83090227071696,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},74.877311752522147,{"$f":"O261*'2. Assumptions'!$D$35","v":0.1217061},{"$f":"U261*'2. Assumptions'!$D$40*BB261*'2. Assumptions'!$D$38","v":6.1775076456588938E-2},0.13117107711000001,88689.050911691404,7391.6633187899715,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I262&2","v":"Subdivision2"},"Roof",80.92,"Above Ground RW Tank",2500,167.1,82,null,1.1279463205320748,0.29010366874061355,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A262) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A262)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A262) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A262)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A262)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A262)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P262=$P$2,_xlfn.IFS(AND(Q262>'2. Assumptions'!$O$14,Q262<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q262>'2. Assumptions'!$O$15,Q262<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q262>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q262/1000","v":2186.5415413508322},{"$f":"(IF(P262='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q262>'2. Assumptions'!$O$21,Q262<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q262>'2. Assumptions'!$O$22,Q262<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q262>'2. Assumptions'!$O$23, Q262<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q262>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q262/1000","v":0},{"$f":"IF(SUM(AD262:AE262)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P262='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q262,P262='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q262),0)","v":0},{"$f":"IF(P262='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q262,0)","v":0},{"$f":"IF(P262='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q262,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD262:AE262)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.15687422636141},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A262) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A262)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A262) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A262)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A262)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A262)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":44.078183611779032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},130.05569845709789,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},74.877311752522147,{"$f":"O262*'2. Assumptions'!$D$35","v":0.13459693333333334},{"$f":"U262*'2. Assumptions'!$D$40*BB262*'2. Assumptions'!$D$38","v":6.8318152068705437E-2},0.13117107711000001,88689.050911691404,7391.6633187899715,59051.895766566005,49.855615359930781]
[47,761829,2019,"Darebin City Council","65 Newman St, 9 Hartwood St, THORNBURY","Thornbury",3071,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I263&3","v":"Subdivision3"},"Roof",84.67,"Above Ground RW Tank",2500,163.80000000000001,82,null,1.1279463205320748,0.29755301437459775,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A263) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A263)","v":0.85452859901308731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A263) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A263)","v":0.27341772151898736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A263)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A263)","v":0},314.70000000000005,155.36666666666667,0.69051851851851853,{"$f":"(IF(P263=$P$2,_xlfn.IFS(AND(Q263>'2. Assumptions'!$O$14,Q263<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q263>'2. Assumptions'!$O$15,Q263<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q263>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q263/1000","v":2186.5415413508322},{"$f":"(IF(P263='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q263>'2. Assumptions'!$O$21,Q263<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q263>'2. Assumptions'!$O$22,Q263<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q263>'2. Assumptions'!$O$23, Q263<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q263>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q263/1000","v":0},{"$f":"IF(SUM(AD263:AE263)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P263='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q263,P263='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q263),0)","v":0},{"$f":"IF(P263='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q263,0)","v":0},{"$f":"IF(P263='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q263,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD263:AE263)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.15687422636141},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A263) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A263)","v":238.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A263) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A263)","v":106.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A263)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A263)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":44.078183611779032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},124.29558425827756,466.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},74.877311752522147,{"$f":"O263*'2. Assumptions'!$D$35","v":0.14083443333333334},{"$f":"U263*'2. Assumptions'!$D$40*BB263*'2. Assumptions'!$D$38","v":7.1484156397148918E-2},0.13117107711000001,88689.050911691404,7391.6633187899715,59051.895766566005,49.855615359930781]
[48,721699,2019,"Darebin City Council","650 Plenty Rd, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},920,{"$f":"I264&1","v":"Mixed Use1"},"Roof",505,"Above Ground RW Tank",12000,158.6,81,null,1.0033872832369941,0.92593063583815027,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A264) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A264)","v":0.92593063583815027},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A264) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A264)","v":7.745664739884392E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A264)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A264)","v":0},505,865,0.94021739130434778,{"$f":"(IF(P264=$P$2,_xlfn.IFS(AND(Q264>'2. Assumptions'!$O$14,Q264<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q264>'2. Assumptions'!$O$15,Q264<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q264>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q264/1000","v":6559.6246240524952},{"$f":"(IF(P264='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q264>'2. Assumptions'!$O$21,Q264<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q264>'2. Assumptions'!$O$22,Q264<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q264>'2. Assumptions'!$O$23, Q264<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q264>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q264/1000","v":0},{"$f":"IF(SUM(AD264:AE264)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P264='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q264,P264='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q264),0)","v":0},{"$f":"IF(P264='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q264,0)","v":0},{"$f":"IF(P264='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q264,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD264:AE264)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":236.92963103279553},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A264) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A264)","v":505},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A264) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A264)","v":50},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A264)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A264)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.441664140810829},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},43.441664140810829,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},94.065316108745364,{"$f":"O264*'2. Assumptions'!$D$35","v":0.8399833333333333},{"$f":"U264*'2. Assumptions'!$D$40*BB264*'2. Assumptions'!$D$38","v":0.37927286765895951},0.6496456049999999,125247.5161962571,11764.746401491635,47320.804828254797,35.539598707212143]
[48,721699,2019,"Darebin City Council","650 Plenty Rd, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},920,{"$f":"I265&1","v":"Mixed Use1"},"Balcony",50,"Raingarden 100mm",25,134,0,null,1.0033872832369941,7.745664739884392E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A265) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A265)","v":0.92593063583815027},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A265) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A265)","v":7.745664739884392E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A265)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A265)","v":0},505,865,0.94021739130434778,{"$f":"(IF(P265=$P$2,_xlfn.IFS(AND(Q265>'2. Assumptions'!$O$14,Q265<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q265>'2. Assumptions'!$O$15,Q265<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q265>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q265/1000","v":0},{"$f":"(IF(P265='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q265>'2. Assumptions'!$O$21,Q265<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q265>'2. Assumptions'!$O$22,Q265<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q265>'2. Assumptions'!$O$23, Q265<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q265>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q265/1000","v":0},{"$f":"IF(SUM(AD265:AE265)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P265='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q265,P265='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q265),0)","v":18977.006480246866},{"$f":"IF(P265='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q265,0)","v":0},{"$f":"IF(P265='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q265,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":40451.451562708397},{"$f":"IF(SUM(AD265:AE265)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":7672.4800309188522},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A265) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A265)","v":505},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A265) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A265)","v":50},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A265)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A265)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":1188.5691608591051},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1188.5691608591051,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":59428.458042955259},94.065316108745364,{"$f":"O265*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U265*'2. Assumptions'!$D$40*BB265*'2. Assumptions'!$D$38","v":3.7551769075144507E-2},0.6496456049999999,125247.5161962571,18977.006480246866,47320.804828254797,35.539598707212143]
[48,721699,2019,"Darebin City Council","650 Plenty Rd, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},920,{"$f":"I266&1","v":"Mixed Use1"},"Balcony",310,"None",0,0,0,null,1.0033872832369941,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A266) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A266)","v":0.92593063583815027},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A266) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A266)","v":7.745664739884392E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A266)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A266)","v":0},505,865,0.94021739130434778,{"$f":"(IF(P266=$P$2,_xlfn.IFS(AND(Q266>'2. Assumptions'!$O$14,Q266<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q266>'2. Assumptions'!$O$15,Q266<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q266>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q266/1000","v":0},{"$f":"(IF(P266='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q266>'2. Assumptions'!$O$21,Q266<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q266>'2. Assumptions'!$O$22,Q266<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q266>'2. Assumptions'!$O$23, Q266<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q266>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q266/1000","v":0},{"$f":"IF(SUM(AD266:AE266)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P266='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q266,P266='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q266),0)","v":0},{"$f":"IF(P266='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q266,0)","v":0},{"$f":"IF(P266='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q266,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD266:AE266)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A266) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A266)","v":505},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A266) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A266)","v":50},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A266)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A266)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,865,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},94.065316108745364,{"$f":"O266*'2. Assumptions'!$D$35","v":0.51563333333333328},{"$f":"U266*'2. Assumptions'!$D$40*BB266*'2. Assumptions'!$D$38","v":0.23282096826589591},0.6496456049999999,125247.5161962571,0,47320.804828254797,35.539598707212143]
[49,802766,2019,"Darebin City Council","68 Beauchamp St, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},257.64,{"$f":"I267&1","v":"Multi Unit1"},"Roof",88.07,"Above Ground RW Tank",3000,124,97.3,null,0.58097994360802252,0.58097994360802252,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A267) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A267)","v":0.58097994360802252},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A267) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A267)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A267)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A267)","v":0},88.07,187.97,0.72958391554106505,{"$f":"(IF(P267=$P$2,_xlfn.IFS(AND(Q267>'2. Assumptions'!$O$14,Q267<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q267>'2. Assumptions'!$O$15,Q267<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q267>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q267/1000","v":2623.8498496209986},{"$f":"(IF(P267='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q267>'2. Assumptions'!$O$21,Q267<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q267>'2. Assumptions'!$O$22,Q267<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q267>'2. Assumptions'!$O$23, Q267<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q267>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q267/1000","v":0},{"$f":"IF(SUM(AD267:AE267)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P267='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q267,P267='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q267),0)","v":0},{"$f":"IF(P267='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q267,0)","v":0},{"$f":"IF(P267='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q267,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD267:AE267)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":190.7006736621862},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A267) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A267)","v":88.07},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A267) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A267)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A267)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A267)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":125.80137008092296},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.80137008092296,187.97,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},58.941994270505305,{"$f":"O267*'2. Assumptions'!$D$35","v":0.14648976666666666},{"$f":"U267*'2. Assumptions'!$D$40*BB267*'2. Assumptions'!$D$38","v":3.8298427369718571E-2},8.1741289800000005E-2,135541.37315590636,7828.9716270601384,95777.441807140873,41.650112395914981]
[49,802766,2019,"Darebin City Council","68 Beauchamp St, PRESTON","Preston",3072,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},257.64,"Remaining Impervious","Untreated",99.9,"None",0,0,0,null,0.58097994360802252,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A268) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A268)","v":0.58097994360802252},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A268) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A268)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A268)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A268)","v":0},88.07,187.97,0.72958391554106505,{"$f":"(IF(P268=$P$2,_xlfn.IFS(AND(Q268>'2. Assumptions'!$O$14,Q268<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q268>'2. Assumptions'!$O$15,Q268<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q268>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q268/1000","v":0},{"$f":"(IF(P268='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q268>'2. Assumptions'!$O$21,Q268<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q268>'2. Assumptions'!$O$22,Q268<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q268>'2. Assumptions'!$O$23, Q268<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q268>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q268/1000","v":0},{"$f":"IF(SUM(AD268:AE268)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P268='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q268,P268='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q268),0)","v":0},{"$f":"IF(P268='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q268,0)","v":0},{"$f":"IF(P268='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q268,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD268:AE268)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A268) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A268)","v":88.07},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A268) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A268)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A268)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A268)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,187.97,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},58.941994270505305,{"$f":"O268*'2. Assumptions'!$D$35","v":0.16616700000000001},{"$f":"U268*'2. Assumptions'!$D$40*BB268*'2. Assumptions'!$D$38","v":4.3442862430281434E-2},8.1741289800000005E-2,135541.37315590636,0,95777.441807140873,41.650112395914981]
[50,826450,2019,"Darebin City Council","70 Hutton St, THRONBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},785,{"$f":"I269&1","v":"Multi Unit1"},"Roof",171.8,"Above Ground RW Tank",5000,120.5,97.3,null,1.1117821571866888,0.4885980646683975,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A269) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A269)","v":0.97128487137125341},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A269) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A269)","v":0.14049728581543547},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A269)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A269)","v":0},423.7,211.85,0.53974522292993632,{"$f":"(IF(P269=$P$2,_xlfn.IFS(AND(Q269>'2. Assumptions'!$O$14,Q269<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q269>'2. Assumptions'!$O$15,Q269<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q269>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q269/1000","v":4373.0830827016644},{"$f":"(IF(P269='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q269>'2. Assumptions'!$O$21,Q269<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q269>'2. Assumptions'!$O$22,Q269<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q269>'2. Assumptions'!$O$23, Q269<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q269>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q269/1000","v":0},{"$f":"IF(SUM(AD269:AE269)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P269='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q269,P269='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q269),0)","v":0},{"$f":"IF(P269='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q269,0)","v":0},{"$f":"IF(P269='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q269,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD269:AE269)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":143.39341773732014},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A269) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A269)","v":341.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A269) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A269)","v":46.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A269)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A269)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.831385899289764},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.06860145662246,423.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},71.353103097034918,{"$f":"O269*'2. Assumptions'!$D$35","v":0.28576066666666666},{"$f":"U269*'2. Assumptions'!$D$40*BB269*'2. Assumptions'!$D$38","v":0.14296662469159785},0.17629499092500001,85743.530271586729,9578.2048601408042,56483.425521613361,47.003752606777162]
[50,826450,2019,"Darebin City Council","70 Hutton St, THRONBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},785,{"$f":"I270&1","v":"Multi Unit1"},"Roof",36.4,"None",0,0,0,null,1.1117821571866888,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A270)","v":0.97128487137125341},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A270)","v":0.14049728581543547},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A270)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A270)","v":0},423.7,211.85,0.53974522292993632,{"$f":"(IF(P270=$P$2,_xlfn.IFS(AND(Q270>'2. Assumptions'!$O$14,Q270<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q270>'2. Assumptions'!$O$15,Q270<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q270>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q270/1000","v":0},{"$f":"(IF(P270='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q270>'2. Assumptions'!$O$21,Q270<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q270>'2. Assumptions'!$O$22,Q270<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q270>'2. Assumptions'!$O$23, Q270<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q270>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q270/1000","v":0},{"$f":"IF(SUM(AD270:AE270)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P270='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q270,P270='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q270),0)","v":0},{"$f":"IF(P270='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q270,0)","v":0},{"$f":"IF(P270='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q270,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD270:AE270)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A270)","v":341.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A270)","v":46.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A270)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A270)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,423.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.353103097034918,{"$f":"O270*'2. Assumptions'!$D$35","v":6.0545333333333326E-2},{"$f":"U270*'2. Assumptions'!$D$40*BB270*'2. Assumptions'!$D$38","v":3.0290949585414208E-2},0.17629499092500001,85743.530271586729,0,56483.425521613361,47.003752606777162]
[50,826450,2019,"Darebin City Council","70 Hutton St, THRONBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},785,{"$f":"I271&2","v":"Multi Unit2"},"Roof",169.3,"Above Ground RW Tank",5000,120.8,97.3,null,1.1117821571866888,0.48268680670285585,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A271) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A271)","v":0.97128487137125341},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A271) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A271)","v":0.14049728581543547},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A271)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A271)","v":0},423.7,211.85,0.53974522292993632,{"$f":"(IF(P271=$P$2,_xlfn.IFS(AND(Q271>'2. Assumptions'!$O$14,Q271<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q271>'2. Assumptions'!$O$15,Q271<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q271>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q271/1000","v":4373.0830827016644},{"$f":"(IF(P271='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q271>'2. Assumptions'!$O$21,Q271<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q271>'2. Assumptions'!$O$22,Q271<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q271>'2. Assumptions'!$O$23, Q271<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q271>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q271/1000","v":0},{"$f":"IF(SUM(AD271:AE271)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P271='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q271,P271='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q271),0)","v":0},{"$f":"IF(P271='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q271,0)","v":0},{"$f":"IF(P271='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q271,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD271:AE271)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":143.39341773732014},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A271) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A271)","v":341.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A271) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A271)","v":46.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A271)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A271)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.831385899289764},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.265716067618072,423.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},71.353103097034918,{"$f":"O271*'2. Assumptions'!$D$35","v":0.28160233333333334},{"$f":"U271*'2. Assumptions'!$D$40*BB271*'2. Assumptions'!$D$38","v":0.14088620232996224},0.17629499092500001,85743.530271586729,9578.2048601408042,56483.425521613361,47.003752606777162]
[50,826450,2019,"Darebin City Council","70 Hutton St, THRONBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},785,{"$f":"I272&2","v":"Multi Unit2"},"Roof",46.2,"Raingarden 100mm",1,128.85,0,null,1.1117821571866888,0.14049728581543547,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A272) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A272)","v":0.97128487137125341},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A272) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A272)","v":0.14049728581543547},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A272)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A272)","v":0},423.7,211.85,0.53974522292993632,{"$f":"(IF(P272=$P$2,_xlfn.IFS(AND(Q272>'2. Assumptions'!$O$14,Q272<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q272>'2. Assumptions'!$O$15,Q272<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q272>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q272/1000","v":0},{"$f":"(IF(P272='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q272>'2. Assumptions'!$O$21,Q272<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q272>'2. Assumptions'!$O$22,Q272<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q272>'2. Assumptions'!$O$23, Q272<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q272>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q272/1000","v":0},{"$f":"IF(SUM(AD272:AE272)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P272='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q272,P272='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q272),0)","v":759.08025920987461},{"$f":"IF(P272='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q272,0)","v":0},{"$f":"IF(P272='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q272,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD272:AE272)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":169.19460813221281},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A272) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A272)","v":341.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A272) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A272)","v":46.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A272)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A272)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":51.453210426801093},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},51.453210426801093,423.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},71.353103097034918,{"$f":"O272*'2. Assumptions'!$D$35","v":7.6845999999999998E-2},{"$f":"U272*'2. Assumptions'!$D$40*BB272*'2. Assumptions'!$D$38","v":3.8446205243025729E-2},0.17629499092500001,85743.530271586729,759.08025920987461,56483.425521613361,47.003752606777162]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I273&1","v":"Multi Unit1"},"Roof",54,"Above Ground RW Tank",2000,170,82,null,0.75769819819819817,0.11814671814671815,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A273) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A273)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A273) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A273)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A273)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A273)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P273=$P$2,_xlfn.IFS(AND(Q273>'2. Assumptions'!$O$14,Q273<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q273>'2. Assumptions'!$O$15,Q273<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q273>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q273/1000","v":2186.5415413508317},{"$f":"(IF(P273='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q273>'2. Assumptions'!$O$21,Q273<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q273>'2. Assumptions'!$O$22,Q273<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q273>'2. Assumptions'!$O$23, Q273<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q273>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q273/1000","v":0},{"$f":"IF(SUM(AD273:AE273)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P273='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q273,P273='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q273),0)","v":0},{"$f":"IF(P273='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q273,0)","v":0},{"$f":"IF(P273='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q273,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD273:AE273)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":206.06429731809206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A273) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A273)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A273) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A273)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A273)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A273)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.976885073290518},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.235377316026387,{"$f":"O273*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U273*'2. Assumptions'!$D$40*BB273*'2. Assumptions'!$D$38","v":3.0625403472972972E-2},7.3444254624999997E-2,116789.00420763061,7391.6633187899715,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I274&4","v":"Multi Unit4"},"Roof",50,"Above Ground RW Tank",2000,154,86,null,0.75769819819819817,9.90990990990991E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A274) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A274)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A274) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A274)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A274)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A274)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P274=$P$2,_xlfn.IFS(AND(Q274>'2. Assumptions'!$O$14,Q274<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q274>'2. Assumptions'!$O$15,Q274<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q274>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q274/1000","v":2186.5415413508317},{"$f":"(IF(P274='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q274>'2. Assumptions'!$O$21,Q274<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q274>'2. Assumptions'!$O$22,Q274<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q274>'2. Assumptions'!$O$23, Q274<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q274>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q274/1000","v":0},{"$f":"IF(SUM(AD274:AE274)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P274='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q274,P274='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q274),0)","v":0},{"$f":"IF(P274='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q274,0)","v":0},{"$f":"IF(P274='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q274,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD274:AE274)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":206.06429731809206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A274) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A274)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A274) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A274)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A274)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A274)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.976885073290518},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.235377316026387,{"$f":"O274*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U274*'2. Assumptions'!$D$40*BB274*'2. Assumptions'!$D$38","v":2.8356855067567566E-2},7.3444254624999997E-2,116789.00420763061,7391.6633187899715,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I275&5","v":"Multi Unit5"},"Roof",51,"Above Ground RW Tank",2000,170,82,null,0.75769819819819817,0.11158301158301157,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A275) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A275)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A275) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A275)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A275)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A275)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P275=$P$2,_xlfn.IFS(AND(Q275>'2. Assumptions'!$O$14,Q275<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q275>'2. Assumptions'!$O$15,Q275<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q275>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q275/1000","v":2186.5415413508317},{"$f":"(IF(P275='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q275>'2. Assumptions'!$O$21,Q275<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q275>'2. Assumptions'!$O$22,Q275<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q275>'2. Assumptions'!$O$23, Q275<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q275>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q275/1000","v":0},{"$f":"IF(SUM(AD275:AE275)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P275='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q275,P275='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q275),0)","v":0},{"$f":"IF(P275='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q275,0)","v":0},{"$f":"IF(P275='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q275,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD275:AE275)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":206.06429731809206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A275) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A275)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A275) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A275)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A275)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A275)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.976885073290518},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},194.01566944098758,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.235377316026387,{"$f":"O275*'2. Assumptions'!$D$35","v":8.4830000000000003E-2},{"$f":"U275*'2. Assumptions'!$D$40*BB275*'2. Assumptions'!$D$38","v":2.892399216891892E-2},7.3444254624999997E-2,116789.00420763061,7391.6633187899715,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I276&6","v":"Multi Unit6"},"Roof",70,"Above Ground RW Tank",2000,168,82.8,null,0.75769819819819817,0.15135135135135136,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A276) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A276)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A276) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A276)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A276)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A276)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P276=$P$2,_xlfn.IFS(AND(Q276>'2. Assumptions'!$O$14,Q276<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q276>'2. Assumptions'!$O$15,Q276<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q276>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q276/1000","v":2186.5415413508317},{"$f":"(IF(P276='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q276>'2. Assumptions'!$O$21,Q276<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q276>'2. Assumptions'!$O$22,Q276<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q276>'2. Assumptions'!$O$23, Q276<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q276>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q276/1000","v":0},{"$f":"IF(SUM(AD276:AE276)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P276='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q276,P276='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q276),0)","v":0},{"$f":"IF(P276='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q276,0)","v":0},{"$f":"IF(P276='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q276,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD276:AE276)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":206.06429731809206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A276) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A276)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A276) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A276)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A276)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A276)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.976885073290518},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},141.35427344986238,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},66.235377316026387,{"$f":"O276*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U276*'2. Assumptions'!$D$40*BB276*'2. Assumptions'!$D$38","v":3.9699597094594592E-2},7.3444254624999997E-2,116789.00420763061,7391.6633187899715,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I277&1","v":"Multi Unit1"},"Roof",22,"Raingarden 100mm",1,133,0,null,0.75769819819819817,3.7657657657657662E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A277) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A277)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A277) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A277)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A277)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A277)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P277=$P$2,_xlfn.IFS(AND(Q277>'2. Assumptions'!$O$14,Q277<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q277>'2. Assumptions'!$O$15,Q277<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q277>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q277/1000","v":0},{"$f":"(IF(P277='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q277>'2. Assumptions'!$O$21,Q277<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q277>'2. Assumptions'!$O$22,Q277<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q277>'2. Assumptions'!$O$23, Q277<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q277>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q277/1000","v":0},{"$f":"IF(SUM(AD277:AE277)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P277='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q277,P277='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q277),0)","v":759.08025920987461},{"$f":"IF(P277='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q277,0)","v":0},{"$f":"IF(P277='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q277,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD277:AE277)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.657080527429883},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A277) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A277)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A277) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A277)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A277)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A277)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.065907229101837},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},108.05174189628229,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},66.235377316026387,{"$f":"O277*'2. Assumptions'!$D$35","v":3.6593333333333332E-2},{"$f":"U277*'2. Assumptions'!$D$40*BB277*'2. Assumptions'!$D$38","v":1.2477016229729729E-2},7.3444254624999997E-2,116789.00420763061,759.08025920987461,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I278&1","v":"Multi Unit1"},"Roof",15,"Raingarden 100mm",1,133.69999999999999,0,null,0.75769819819819817,2.5810810810810807E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A278) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A278)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A278) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A278)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A278)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A278)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P278=$P$2,_xlfn.IFS(AND(Q278>'2. Assumptions'!$O$14,Q278<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q278>'2. Assumptions'!$O$15,Q278<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q278>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q278/1000","v":0},{"$f":"(IF(P278='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q278>'2. Assumptions'!$O$21,Q278<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q278>'2. Assumptions'!$O$22,Q278<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q278>'2. Assumptions'!$O$23, Q278<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q278>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q278/1000","v":0},{"$f":"IF(SUM(AD278:AE278)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P278='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q278,P278='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q278),0)","v":759.08025920987461},{"$f":"IF(P278='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q278,0)","v":0},{"$f":"IF(P278='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q278,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD278:AE278)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.657080527429883},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A278) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A278)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A278) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A278)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A278)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A278)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.065907229101837},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},158.47588811454736,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},66.235377316026387,{"$f":"O278*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U278*'2. Assumptions'!$D$40*BB278*'2. Assumptions'!$D$38","v":8.5070565202702703E-3},7.3444254624999997E-2,116789.00420763061,759.08025920987461,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I279&4","v":"Multi Unit4"},"Roof",17,"Raingarden 100mm",1,133.25,0,null,0.75769819819819817,2.9153796653796651E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A279) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A279)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A279) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A279)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A279)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A279)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P279=$P$2,_xlfn.IFS(AND(Q279>'2. Assumptions'!$O$14,Q279<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q279>'2. Assumptions'!$O$15,Q279<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q279>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q279/1000","v":0},{"$f":"(IF(P279='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q279>'2. Assumptions'!$O$21,Q279<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q279>'2. Assumptions'!$O$22,Q279<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q279>'2. Assumptions'!$O$23, Q279<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q279>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q279/1000","v":0},{"$f":"IF(SUM(AD279:AE279)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P279='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q279,P279='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q279),0)","v":759.08025920987461},{"$f":"IF(P279='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q279,0)","v":0},{"$f":"IF(P279='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q279,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD279:AE279)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.657080527429883},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A279) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A279)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A279) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A279)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A279)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A279)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.065907229101837},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},139.83166598342416,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},66.235377316026387,{"$f":"O279*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U279*'2. Assumptions'!$D$40*BB279*'2. Assumptions'!$D$38","v":9.6413307229729732E-3},7.3444254624999997E-2,116789.00420763061,759.08025920987461,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I280&5","v":"Multi Unit5"},"Roof",48,"Raingarden 100mm",1,128.44999999999999,0,null,0.75769819819819817,7.9351351351351351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A280) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A280)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A280) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A280)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A280)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A280)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P280=$P$2,_xlfn.IFS(AND(Q280>'2. Assumptions'!$O$14,Q280<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q280>'2. Assumptions'!$O$15,Q280<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q280>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q280/1000","v":0},{"$f":"(IF(P280='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q280>'2. Assumptions'!$O$21,Q280<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q280>'2. Assumptions'!$O$22,Q280<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q280>'2. Assumptions'!$O$23, Q280<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q280>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q280/1000","v":0},{"$f":"IF(SUM(AD280:AE280)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P280='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q280,P280='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q280),0)","v":759.08025920987461},{"$f":"IF(P280='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q280,0)","v":0},{"$f":"IF(P280='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q280,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD280:AE280)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.657080527429883},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A280) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A280)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A280) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A280)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A280)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A280)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.065907229101837},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.523715035796052,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},66.235377316026387,{"$f":"O280*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U280*'2. Assumptions'!$D$40*BB280*'2. Assumptions'!$D$38","v":2.7222580864864863E-2},7.3444254624999997E-2,116789.00420763061,759.08025920987461,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I281&6","v":"Multi Unit6"},"Roof",67,"Raingarden 100mm",1,122.4,0,null,0.75769819819819817,0.10554440154440155,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A281) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A281)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A281) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A281)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A281)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A281)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P281=$P$2,_xlfn.IFS(AND(Q281>'2. Assumptions'!$O$14,Q281<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q281>'2. Assumptions'!$O$15,Q281<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q281>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q281/1000","v":0},{"$f":"(IF(P281='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q281>'2. Assumptions'!$O$21,Q281<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q281>'2. Assumptions'!$O$22,Q281<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q281>'2. Assumptions'!$O$23, Q281<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q281>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q281/1000","v":0},{"$f":"IF(SUM(AD281:AE281)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P281='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q281,P281='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q281),0)","v":759.08025920987461},{"$f":"IF(P281='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q281,0)","v":0},{"$f":"IF(P281='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q281,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD281:AE281)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.657080527429883},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A281) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A281)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A281) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A281)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A281)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A281)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.065907229101837},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},35.479676443555384,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},66.235377316026387,{"$f":"O281*'2. Assumptions'!$D$35","v":0.11144333333333332},{"$f":"U281*'2. Assumptions'!$D$40*BB281*'2. Assumptions'!$D$38","v":3.799818579054054E-2},7.3444254624999997E-2,116789.00420763061,759.08025920987461,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I282&1","v":"Multi Unit1"},"Roof",3,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A282) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A282)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A282) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A282)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A282)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A282)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P282=$P$2,_xlfn.IFS(AND(Q282>'2. Assumptions'!$O$14,Q282<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q282>'2. Assumptions'!$O$15,Q282<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q282>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q282/1000","v":0},{"$f":"(IF(P282='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q282>'2. Assumptions'!$O$21,Q282<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q282>'2. Assumptions'!$O$22,Q282<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q282>'2. Assumptions'!$O$23, Q282<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q282>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q282/1000","v":0},{"$f":"IF(SUM(AD282:AE282)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P282='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q282,P282='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q282),0)","v":0},{"$f":"IF(P282='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q282,0)","v":0},{"$f":"IF(P282='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q282,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD282:AE282)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A282) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A282)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A282) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A282)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A282)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A282)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O282*'2. Assumptions'!$D$35","v":4.9899999999999996E-3},{"$f":"U282*'2. Assumptions'!$D$40*BB282*'2. Assumptions'!$D$38","v":1.701411304054054E-3},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I283&2","v":"Multi Unit2"},"Roof",106,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A283) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A283)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A283) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A283)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A283)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A283)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P283=$P$2,_xlfn.IFS(AND(Q283>'2. Assumptions'!$O$14,Q283<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q283>'2. Assumptions'!$O$15,Q283<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q283>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q283/1000","v":0},{"$f":"(IF(P283='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q283>'2. Assumptions'!$O$21,Q283<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q283>'2. Assumptions'!$O$22,Q283<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q283>'2. Assumptions'!$O$23, Q283<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q283>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q283/1000","v":0},{"$f":"IF(SUM(AD283:AE283)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P283='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q283,P283='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q283),0)","v":0},{"$f":"IF(P283='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q283,0)","v":0},{"$f":"IF(P283='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q283,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD283:AE283)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A283) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A283)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A283) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A283)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A283)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A283)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O283*'2. Assumptions'!$D$35","v":0.17631333333333332},{"$f":"U283*'2. Assumptions'!$D$40*BB283*'2. Assumptions'!$D$38","v":6.0116532743243238E-2},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I284&3","v":"Multi Unit3"},"Roof",101,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A284) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A284)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A284) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A284)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A284)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A284)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P284=$P$2,_xlfn.IFS(AND(Q284>'2. Assumptions'!$O$14,Q284<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q284>'2. Assumptions'!$O$15,Q284<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q284>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q284/1000","v":0},{"$f":"(IF(P284='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q284>'2. Assumptions'!$O$21,Q284<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q284>'2. Assumptions'!$O$22,Q284<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q284>'2. Assumptions'!$O$23, Q284<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q284>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q284/1000","v":0},{"$f":"IF(SUM(AD284:AE284)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P284='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q284,P284='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q284),0)","v":0},{"$f":"IF(P284='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q284,0)","v":0},{"$f":"IF(P284='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q284,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD284:AE284)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A284) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A284)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A284) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A284)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A284)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A284)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O284*'2. Assumptions'!$D$35","v":0.16799666666666666},{"$f":"U284*'2. Assumptions'!$D$40*BB284*'2. Assumptions'!$D$38","v":5.7280847236486486E-2},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I285&4","v":"Multi Unit4"},"Roof",17,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A285) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A285)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A285) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A285)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A285)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A285)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P285=$P$2,_xlfn.IFS(AND(Q285>'2. Assumptions'!$O$14,Q285<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q285>'2. Assumptions'!$O$15,Q285<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q285>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q285/1000","v":0},{"$f":"(IF(P285='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q285>'2. Assumptions'!$O$21,Q285<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q285>'2. Assumptions'!$O$22,Q285<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q285>'2. Assumptions'!$O$23, Q285<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q285>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q285/1000","v":0},{"$f":"IF(SUM(AD285:AE285)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P285='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q285,P285='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q285),0)","v":0},{"$f":"IF(P285='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q285,0)","v":0},{"$f":"IF(P285='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q285,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD285:AE285)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A285) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A285)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A285) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A285)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A285)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A285)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O285*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U285*'2. Assumptions'!$D$40*BB285*'2. Assumptions'!$D$38","v":9.6413307229729732E-3},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,"Shared Driveway","Driveway",146,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A286) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A286)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A286) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A286)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A286)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A286)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P286=$P$2,_xlfn.IFS(AND(Q286>'2. Assumptions'!$O$14,Q286<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q286>'2. Assumptions'!$O$15,Q286<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q286>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q286/1000","v":0},{"$f":"(IF(P286='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q286>'2. Assumptions'!$O$21,Q286<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q286>'2. Assumptions'!$O$22,Q286<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q286>'2. Assumptions'!$O$23, Q286<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q286>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q286/1000","v":0},{"$f":"IF(SUM(AD286:AE286)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P286='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q286,P286='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q286),0)","v":0},{"$f":"IF(P286='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q286,0)","v":0},{"$f":"IF(P286='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q286,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD286:AE286)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A286) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A286)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A286) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A286)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A286)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A286)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O286*'2. Assumptions'!$D$35","v":0.24284666666666666},{"$f":"U286*'2. Assumptions'!$D$40*BB286*'2. Assumptions'!$D$38","v":8.280201679729729E-2},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I287&5","v":"Multi Unit5"},"Roof",9,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A287) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A287)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A287) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A287)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A287)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A287)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P287=$P$2,_xlfn.IFS(AND(Q287>'2. Assumptions'!$O$14,Q287<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q287>'2. Assumptions'!$O$15,Q287<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q287>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q287/1000","v":0},{"$f":"(IF(P287='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q287>'2. Assumptions'!$O$21,Q287<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q287>'2. Assumptions'!$O$22,Q287<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q287>'2. Assumptions'!$O$23, Q287<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q287>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q287/1000","v":0},{"$f":"IF(SUM(AD287:AE287)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P287='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q287,P287='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q287),0)","v":0},{"$f":"IF(P287='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q287,0)","v":0},{"$f":"IF(P287='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q287,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD287:AE287)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A287) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A287)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A287) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A287)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A287)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A287)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O287*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U287*'2. Assumptions'!$D$40*BB287*'2. Assumptions'!$D$38","v":5.1042339121621615E-3},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[51,712678,2019,"Darebin City Council","713-721 Gilbert Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1057,{"$f":"I288&6","v":"Multi Unit6"},"Roof",1,"None",0,0,0,null,0.75769819819819817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A288) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A288)","v":0.48018018018018016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A288) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A288)","v":0.27751801801801801},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A288)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A288)","v":0},631,129.5,0.73509933774834435,{"$f":"(IF(P288=$P$2,_xlfn.IFS(AND(Q288>'2. Assumptions'!$O$14,Q288<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q288>'2. Assumptions'!$O$15,Q288<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q288>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q288/1000","v":0},{"$f":"(IF(P288='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q288>'2. Assumptions'!$O$21,Q288<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q288>'2. Assumptions'!$O$22,Q288<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q288>'2. Assumptions'!$O$23, Q288<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q288>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q288/1000","v":0},{"$f":"IF(SUM(AD288:AE288)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P288='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q288,P288='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q288),0)","v":0},{"$f":"IF(P288='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q288,0)","v":0},{"$f":"IF(P288='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q288,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD288:AE288)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A288) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A288)","v":225},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A288) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A288)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A288)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A288)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,777,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.235377316026387,{"$f":"O288*'2. Assumptions'!$D$35","v":1.6633333333333333E-3},{"$f":"U288*'2. Assumptions'!$D$40*BB288*'2. Assumptions'!$D$38","v":5.6713710135135136E-4},7.3444254624999997E-2,116789.00420763061,0,75708.337662700826,42.937007170153485]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I289&1","v":"Multi Unit1"},"Roof",48,"Above Ground RW Tank",2000,163,84.4,null,0.99617224880382782,0.1247846889952153,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A289) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A289)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A289) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A289)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A289)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A289)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P289=$P$2,_xlfn.IFS(AND(Q289>'2. Assumptions'!$O$14,Q289<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q289>'2. Assumptions'!$O$15,Q289<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q289>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q289/1000","v":2186.5415413508317},{"$f":"(IF(P289='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q289>'2. Assumptions'!$O$21,Q289<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q289>'2. Assumptions'!$O$22,Q289<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q289>'2. Assumptions'!$O$23, Q289<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q289>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q289/1000","v":0},{"$f":"IF(SUM(AD289:AE289)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P289='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q289,P289='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q289),0)","v":0},{"$f":"IF(P289='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q289,0)","v":0},{"$f":"IF(P289='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q289,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD289:AE289)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.328195032251998},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A289) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A289)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A289) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A289)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A289)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A289)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.567956437959602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},206.1416487810493,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},129.30272814378876,{"$f":"O289*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U289*'2. Assumptions'!$D$40*BB289*'2. Assumptions'!$D$38","v":3.5790476555023924E-2},5.1945900000000003E-2,173412.91729826512,7391.6633187899715,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I290&2","v":"Multi Unit2"},"Roof",46,"Above Ground RW Tank",2000,168,82.8,null,0.99617224880382782,0.12325358851674642,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A290) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A290)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A290) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A290)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A290)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A290)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P290=$P$2,_xlfn.IFS(AND(Q290>'2. Assumptions'!$O$14,Q290<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q290>'2. Assumptions'!$O$15,Q290<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q290>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q290/1000","v":2186.5415413508317},{"$f":"(IF(P290='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q290>'2. Assumptions'!$O$21,Q290<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q290>'2. Assumptions'!$O$22,Q290<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q290>'2. Assumptions'!$O$23, Q290<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q290>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q290/1000","v":0},{"$f":"IF(SUM(AD290:AE290)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P290='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q290,P290='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q290),0)","v":0},{"$f":"IF(P290='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q290,0)","v":0},{"$f":"IF(P290='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q290,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD290:AE290)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.328195032251998},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A290) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A290)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A290) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A290)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A290)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A290)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.567956437959602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},215.10432916283406,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},129.30272814378876,{"$f":"O290*'2. Assumptions'!$D$35","v":7.6513333333333336E-2},{"$f":"U290*'2. Assumptions'!$D$40*BB290*'2. Assumptions'!$D$38","v":3.4299206698564601E-2},5.1945900000000003E-2,173412.91729826512,7391.6633187899715,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I291&3","v":"Multi Unit3"},"Roof",36,"Above Ground RW Tank",1200,170,82,null,0.99617224880382782,9.7607655502392351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A291) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A291)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A291) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A291)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A291)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A291)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P291=$P$2,_xlfn.IFS(AND(Q291>'2. Assumptions'!$O$14,Q291<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q291>'2. Assumptions'!$O$15,Q291<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q291>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q291/1000","v":1311.9249248104989},{"$f":"(IF(P291='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q291>'2. Assumptions'!$O$21,Q291<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q291>'2. Assumptions'!$O$22,Q291<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q291>'2. Assumptions'!$O$23, Q291<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q291>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q291/1000","v":0},{"$f":"IF(SUM(AD291:AE291)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P291='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q291,P291='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q291),0)","v":0},{"$f":"IF(P291='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q291,0)","v":0},{"$f":"IF(P291='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q291,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD291:AE291)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.306102995778716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A291) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A291)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A291) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A291)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A291)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A291)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.443728155139063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.52007766774491,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},129.30272814378876,{"$f":"O291*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U291*'2. Assumptions'!$D$40*BB291*'2. Assumptions'!$D$38","v":2.6842857416267945E-2},5.1945900000000003E-2,173412.91729826512,6517.0467022496387,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I292&4","v":"Multi Unit4"},"Roof",36,"Above Ground RW Tank",1200,170,82,null,0.99617224880382782,9.7607655502392351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A292) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A292)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A292) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A292)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A292)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A292)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P292=$P$2,_xlfn.IFS(AND(Q292>'2. Assumptions'!$O$14,Q292<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q292>'2. Assumptions'!$O$15,Q292<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q292>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q292/1000","v":1311.9249248104989},{"$f":"(IF(P292='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q292>'2. Assumptions'!$O$21,Q292<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q292>'2. Assumptions'!$O$22,Q292<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q292>'2. Assumptions'!$O$23, Q292<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q292>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q292/1000","v":0},{"$f":"IF(SUM(AD292:AE292)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P292='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q292,P292='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q292),0)","v":0},{"$f":"IF(P292='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q292,0)","v":0},{"$f":"IF(P292='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q292,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD292:AE292)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.306102995778716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A292) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A292)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A292) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A292)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A292)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A292)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.443728155139063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.52007766774491,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},129.30272814378876,{"$f":"O292*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U292*'2. Assumptions'!$D$40*BB292*'2. Assumptions'!$D$38","v":2.6842857416267945E-2},5.1945900000000003E-2,173412.91729826512,6517.0467022496387,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I293&5","v":"Multi Unit5"},"Roof",36,"Above Ground RW Tank",1200,170,82,null,0.99617224880382782,9.7607655502392351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A293) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A293)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A293) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A293)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A293)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A293)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P293=$P$2,_xlfn.IFS(AND(Q293>'2. Assumptions'!$O$14,Q293<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q293>'2. Assumptions'!$O$15,Q293<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q293>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q293/1000","v":1311.9249248104989},{"$f":"(IF(P293='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q293>'2. Assumptions'!$O$21,Q293<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q293>'2. Assumptions'!$O$22,Q293<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q293>'2. Assumptions'!$O$23, Q293<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q293>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q293/1000","v":0},{"$f":"IF(SUM(AD293:AE293)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P293='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q293,P293='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q293),0)","v":0},{"$f":"IF(P293='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q293,0)","v":0},{"$f":"IF(P293='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q293,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD293:AE293)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.306102995778716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A293) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A293)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A293) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A293)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A293)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A293)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.443728155139063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.52007766774491,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},129.30272814378876,{"$f":"O293*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U293*'2. Assumptions'!$D$40*BB293*'2. Assumptions'!$D$38","v":2.6842857416267945E-2},5.1945900000000003E-2,173412.91729826512,6517.0467022496387,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I294&6","v":"Multi Unit6"},"Roof",36,"Above Ground RW Tank",1200,170,82,null,0.99617224880382782,9.7607655502392351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A294) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A294)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A294) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A294)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A294)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A294)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P294=$P$2,_xlfn.IFS(AND(Q294>'2. Assumptions'!$O$14,Q294<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q294>'2. Assumptions'!$O$15,Q294<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q294>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q294/1000","v":1311.9249248104989},{"$f":"(IF(P294='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q294>'2. Assumptions'!$O$21,Q294<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q294>'2. Assumptions'!$O$22,Q294<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q294>'2. Assumptions'!$O$23, Q294<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q294>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q294/1000","v":0},{"$f":"IF(SUM(AD294:AE294)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P294='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q294,P294='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q294),0)","v":0},{"$f":"IF(P294='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q294,0)","v":0},{"$f":"IF(P294='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q294,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD294:AE294)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.306102995778716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A294) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A294)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A294) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A294)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A294)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A294)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.443728155139063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.52007766774491,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},129.30272814378876,{"$f":"O294*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U294*'2. Assumptions'!$D$40*BB294*'2. Assumptions'!$D$38","v":2.6842857416267945E-2},5.1945900000000003E-2,173412.91729826512,6517.0467022496387,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I295&7","v":"Multi Unit7"},"Roof",36,"Above Ground RW Tank",1200,170,82,null,0.99617224880382782,9.7607655502392351E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A295) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A295)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A295) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A295)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A295)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A295)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P295=$P$2,_xlfn.IFS(AND(Q295>'2. Assumptions'!$O$14,Q295<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q295>'2. Assumptions'!$O$15,Q295<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q295>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q295/1000","v":1311.9249248104989},{"$f":"(IF(P295='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q295>'2. Assumptions'!$O$21,Q295<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q295>'2. Assumptions'!$O$22,Q295<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q295>'2. Assumptions'!$O$23, Q295<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q295>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q295/1000","v":0},{"$f":"IF(SUM(AD295:AE295)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P295='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q295,P295='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q295),0)","v":0},{"$f":"IF(P295='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q295,0)","v":0},{"$f":"IF(P295='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q295,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD295:AE295)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.306102995778716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A295) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A295)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A295) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A295)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A295)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A295)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.443728155139063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.52007766774491,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},129.30272814378876,{"$f":"O295*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U295*'2. Assumptions'!$D$40*BB295*'2. Assumptions'!$D$38","v":2.6842857416267945E-2},5.1945900000000003E-2,173412.91729826512,6517.0467022496387,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I296&8","v":"Multi Unit8"},"Roof",43,"Above Ground RW Tank",2000,166,82,null,0.99617224880382782,0.11384370015948964,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A296) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A296)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A296) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A296)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A296)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A296)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P296=$P$2,_xlfn.IFS(AND(Q296>'2. Assumptions'!$O$14,Q296<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q296>'2. Assumptions'!$O$15,Q296<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q296>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q296/1000","v":2186.5415413508317},{"$f":"(IF(P296='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q296>'2. Assumptions'!$O$21,Q296<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q296>'2. Assumptions'!$O$22,Q296<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q296>'2. Assumptions'!$O$23, Q296<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q296>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q296/1000","v":0},{"$f":"IF(SUM(AD296:AE296)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P296='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q296,P296='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q296),0)","v":0},{"$f":"IF(P296='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q296,0)","v":0},{"$f":"IF(P296='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q296,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD296:AE296)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.328195032251998},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A296) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A296)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A296) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A296)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A296)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A296)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.567956437959602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.11160794163644,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},129.30272814378876,{"$f":"O296*'2. Assumptions'!$D$35","v":7.1523333333333328E-2},{"$f":"U296*'2. Assumptions'!$D$40*BB296*'2. Assumptions'!$D$38","v":3.2062301913875602E-2},5.1945900000000003E-2,173412.91729826512,7391.6633187899715,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,{"$f":"I297&9","v":"Multi Unit9"},"Roof",70,"Above Ground RW Tank",2000,131,93.5,null,0.99617224880382782,0.14625199362041466,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A297) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A297)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A297) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A297)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A297)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A297)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P297=$P$2,_xlfn.IFS(AND(Q297>'2. Assumptions'!$O$14,Q297<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q297>'2. Assumptions'!$O$15,Q297<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q297>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q297/1000","v":2186.5415413508317},{"$f":"(IF(P297='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q297>'2. Assumptions'!$O$21,Q297<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q297>'2. Assumptions'!$O$22,Q297<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q297>'2. Assumptions'!$O$23, Q297<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q297>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q297/1000","v":0},{"$f":"IF(SUM(AD297:AE297)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P297='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q297,P297='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q297),0)","v":0},{"$f":"IF(P297='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q297,0)","v":0},{"$f":"IF(P297='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q297,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD297:AE297)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.328195032251998},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A297) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A297)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A297) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A297)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A297)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A297)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.567956437959602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},141.35427344986238,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},129.30272814378876,{"$f":"O297*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U297*'2. Assumptions'!$D$40*BB297*'2. Assumptions'!$D$38","v":5.2194444976076559E-2},5.1945900000000003E-2,173412.91729826512,7391.6633187899715,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,"Shared Driveway","None",81,"None",0,0,0,null,0.99617224880382782,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A298) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A298)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A298) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A298)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A298)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A298)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P298=$P$2,_xlfn.IFS(AND(Q298>'2. Assumptions'!$O$14,Q298<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q298>'2. Assumptions'!$O$15,Q298<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q298>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q298/1000","v":0},{"$f":"(IF(P298='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q298>'2. Assumptions'!$O$21,Q298<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q298>'2. Assumptions'!$O$22,Q298<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q298>'2. Assumptions'!$O$23, Q298<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q298>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q298/1000","v":0},{"$f":"IF(SUM(AD298:AE298)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P298='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q298,P298='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q298),0)","v":0},{"$f":"IF(P298='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q298,0)","v":0},{"$f":"IF(P298='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q298,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD298:AE298)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A298) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A298)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A298) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A298)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A298)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A298)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},129.30272814378876,{"$f":"O298*'2. Assumptions'!$D$35","v":0.13472999999999999},{"$f":"U298*'2. Assumptions'!$D$40*BB298*'2. Assumptions'!$D$38","v":6.0396429186602874E-2},5.1945900000000003E-2,173412.91729826512,0,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,"Roof","None",108,"None",0,0,0,null,0.99617224880382782,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A299) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A299)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A299) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A299)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A299)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A299)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P299=$P$2,_xlfn.IFS(AND(Q299>'2. Assumptions'!$O$14,Q299<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q299>'2. Assumptions'!$O$15,Q299<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q299>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q299/1000","v":0},{"$f":"(IF(P299='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q299>'2. Assumptions'!$O$21,Q299<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q299>'2. Assumptions'!$O$22,Q299<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q299>'2. Assumptions'!$O$23, Q299<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q299>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q299/1000","v":0},{"$f":"IF(SUM(AD299:AE299)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P299='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q299,P299='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q299),0)","v":0},{"$f":"IF(P299='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q299,0)","v":0},{"$f":"IF(P299='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q299,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD299:AE299)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A299) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A299)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A299) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A299)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A299)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A299)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},129.30272814378876,{"$f":"O299*'2. Assumptions'!$D$35","v":0.17963999999999999},{"$f":"U299*'2. Assumptions'!$D$40*BB299*'2. Assumptions'!$D$38","v":8.0528572248803831E-2},5.1945900000000003E-2,173412.91729826512,0,132941.48717203448,99.125816246264876]
[52,857246,2019,"Darebin City Council","771 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},745,"Paving","None",51,"None",0,0,0,"Pathway",0.99617224880382782,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A300) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A300)","v":0.99617224880382782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A300) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A300)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A300)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A300)","v":0},387,69.666666666666671,0.84161073825503352,{"$f":"(IF(P300=$P$2,_xlfn.IFS(AND(Q300>'2. Assumptions'!$O$14,Q300<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q300>'2. Assumptions'!$O$15,Q300<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q300>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q300/1000","v":0},{"$f":"(IF(P300='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q300>'2. Assumptions'!$O$21,Q300<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q300>'2. Assumptions'!$O$22,Q300<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q300>'2. Assumptions'!$O$23, Q300<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q300>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q300/1000","v":0},{"$f":"IF(SUM(AD300:AE300)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P300='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q300,P300='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q300),0)","v":0},{"$f":"IF(P300='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q300,0)","v":0},{"$f":"IF(P300='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q300,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD300:AE300)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A300) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A300)","v":387},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A300) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A300)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A300)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A300)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},129.30272814378876,{"$f":"O300*'2. Assumptions'!$D$35","v":8.4830000000000003E-2},{"$f":"U300*'2. Assumptions'!$D$40*BB300*'2. Assumptions'!$D$38","v":3.8027381339712923E-2},5.1945900000000003E-2,173412.91729826512,0,132941.48717203448,99.125816246264876]
[53,896384,2019,"Darebin City Council","785 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},683,{"$f":"I301&1&2&3","v":"Multi Unit123"},"Roof",111.9,"Above Ground RW Tank",6000,170,82,null,1.0638839204234349,0.34719839386749413,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A301) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A301)","v":1.0638839204234349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A301) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A301)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A301)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A301)","v":0},351.5,68.487499999999997,0.80219619326500724,{"$f":"(IF(P301=$P$2,_xlfn.IFS(AND(Q301>'2. Assumptions'!$O$14,Q301<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q301>'2. Assumptions'!$O$15,Q301<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q301>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q301/1000","v":3279.8123120262476},{"$f":"(IF(P301='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q301>'2. Assumptions'!$O$21,Q301<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q301>'2. Assumptions'!$O$22,Q301<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q301>'2. Assumptions'!$O$23, Q301<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q301>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q301/1000","v":0},{"$f":"IF(SUM(AD301:AE301)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P301='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q301,P301='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q301),0)","v":0},{"$f":"IF(P301='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q301,0)","v":0},{"$f":"IF(P301='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q301,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5219.2570441283233},{"$f":"IF(SUM(AD301:AE301)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.81284198880763},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A301) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A301)","v":351.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A301) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A301)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A301)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A301)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.987741489598044},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},122.46819601066765,547.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13704.191133593709},86.143421336317132,{"$f":"O301*'2. Assumptions'!$D$35","v":0.18612700000000001},{"$f":"U301*'2. Assumptions'!$D$40*BB301*'2. Assumptions'!$D$38","v":8.9107885105493709E-2},5.4537768374999997E-2,108177.28235971334,8484.9340894653869,72777.993495665098,57.954361774978494]
[53,896384,2019,"Darebin City Council","785 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},683,{"$f":"I302&4","v":"Multi Unit4"},"Roof",54,"Above Ground RW Tank",2000,154,87.6,null,1.0638839204234349,0.15177952181054938,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A302) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A302)","v":1.0638839204234349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A302) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A302)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A302)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A302)","v":0},351.5,68.487499999999997,0.80219619326500724,{"$f":"(IF(P302=$P$2,_xlfn.IFS(AND(Q302>'2. Assumptions'!$O$14,Q302<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q302>'2. Assumptions'!$O$15,Q302<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q302>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q302/1000","v":2186.5415413508317},{"$f":"(IF(P302='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q302>'2. Assumptions'!$O$21,Q302<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q302>'2. Assumptions'!$O$22,Q302<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q302>'2. Assumptions'!$O$23, Q302<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q302>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q302/1000","v":0},{"$f":"IF(SUM(AD302:AE302)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P302='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q302,P302='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q302),0)","v":0},{"$f":"IF(P302='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q302,0)","v":0},{"$f":"IF(P302='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q302,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD302:AE302)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.006379281981737},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A302) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A302)","v":351.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A302) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A302)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A302)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A302)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.150210928848836},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,547.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.143421336317132,{"$f":"O302*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U302*'2. Assumptions'!$D$40*BB302*'2. Assumptions'!$D$38","v":4.3001124179594813E-2},5.4537768374999997E-2,108177.28235971334,7391.6633187899715,72777.993495665098,57.954361774978494]
[53,896384,2019,"Darebin City Council","785 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},683,{"$f":"I303&5&6&7","v":"Multi Unit567"},"Roof",131.6,"Above Ground RW Tank",6000,172,82,null,1.0638839204234349,0.41312648293484217,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A303) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A303)","v":1.0638839204234349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A303) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A303)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A303)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A303)","v":0},351.5,68.487499999999997,0.80219619326500724,{"$f":"(IF(P303=$P$2,_xlfn.IFS(AND(Q303>'2. Assumptions'!$O$14,Q303<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q303>'2. Assumptions'!$O$15,Q303<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q303>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q303/1000","v":3279.8123120262476},{"$f":"(IF(P303='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q303>'2. Assumptions'!$O$21,Q303<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q303>'2. Assumptions'!$O$22,Q303<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q303>'2. Assumptions'!$O$23, Q303<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q303>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q303/1000","v":0},{"$f":"IF(SUM(AD303:AE303)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P303='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q303,P303='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q303),0)","v":0},{"$f":"IF(P303='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q303,0)","v":0},{"$f":"IF(P303='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q303,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5219.2570441283233},{"$f":"IF(SUM(AD303:AE303)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.81284198880763},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A303) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A303)","v":351.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A303) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A303)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A303)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A303)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.987741489598044},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},104.13519098475464,547.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13704.191133593709},86.143421336317132,{"$f":"O303*'2. Assumptions'!$D$35","v":0.21889466666666665},{"$f":"U303*'2. Assumptions'!$D$40*BB303*'2. Assumptions'!$D$38","v":0.10479533225990144},5.4537768374999997E-2,108177.28235971334,8484.9340894653869,72777.993495665098,57.954361774978494]
[53,896384,2019,"Darebin City Council","785 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},683,{"$f":"I304&8","v":"Multi Unit8"},"Roof",54,"Above Ground RW Tank",2000,154,87.6,null,1.0638839204234349,0.15177952181054938,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A304) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A304)","v":1.0638839204234349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A304) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A304)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A304)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A304)","v":0},351.5,68.487499999999997,0.80219619326500724,{"$f":"(IF(P304=$P$2,_xlfn.IFS(AND(Q304>'2. Assumptions'!$O$14,Q304<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q304>'2. Assumptions'!$O$15,Q304<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q304>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q304/1000","v":2186.5415413508317},{"$f":"(IF(P304='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q304>'2. Assumptions'!$O$21,Q304<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q304>'2. Assumptions'!$O$22,Q304<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q304>'2. Assumptions'!$O$23, Q304<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q304>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q304/1000","v":0},{"$f":"IF(SUM(AD304:AE304)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P304='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q304,P304='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q304),0)","v":0},{"$f":"IF(P304='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q304,0)","v":0},{"$f":"IF(P304='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q304,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD304:AE304)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.006379281981737},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A304) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A304)","v":351.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A304) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A304)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A304)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A304)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.150210928848836},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,547.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.143421336317132,{"$f":"O304*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U304*'2. Assumptions'!$D$40*BB304*'2. Assumptions'!$D$38","v":4.3001124179594813E-2},5.4537768374999997E-2,108177.28235971334,7391.6633187899715,72777.993495665098,57.954361774978494]
[53,896384,2019,"Darebin City Council","785 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},683,"Remaining Impervious","Untreated",196.4,"None",0,0,0,null,1.0638839204234349,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A305) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A305)","v":1.0638839204234349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A305) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A305)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A305)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A305)","v":0},351.5,68.487499999999997,0.80219619326500724,{"$f":"(IF(P305=$P$2,_xlfn.IFS(AND(Q305>'2. Assumptions'!$O$14,Q305<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q305>'2. Assumptions'!$O$15,Q305<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q305>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q305/1000","v":0},{"$f":"(IF(P305='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q305>'2. Assumptions'!$O$21,Q305<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q305>'2. Assumptions'!$O$22,Q305<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q305>'2. Assumptions'!$O$23, Q305<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q305>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q305/1000","v":0},{"$f":"IF(SUM(AD305:AE305)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P305='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q305,P305='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q305),0)","v":0},{"$f":"IF(P305='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q305,0)","v":0},{"$f":"IF(P305='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q305,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD305:AE305)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A305) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A305)","v":351.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A305) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A305)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A305)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A305)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,547.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},86.143421336317132,{"$f":"O305*'2. Assumptions'!$D$35","v":0.32667866666666667},{"$f":"U305*'2. Assumptions'!$D$40*BB305*'2. Assumptions'!$D$38","v":0.15639668127541523},5.4537768374999997E-2,108177.28235971334,0,72777.993495665098,57.954361774978494]
[54,932891,2019,"Darebin City Council","8 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,{"$f":"I306&1","v":"Multi Unit1"},"Roof",107,"Above Ground RW Tank",2000,154,81.900000000000006,null,1.0893377192982456,0.36135964912280705,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A306) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A306)","v":0.91857456140350879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A306) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A306)","v":0.17076315789473687},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A306)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A306)","v":0},323,152,0.61872455902306644,{"$f":"(IF(P306=$P$2,_xlfn.IFS(AND(Q306>'2. Assumptions'!$O$14,Q306<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q306>'2. Assumptions'!$O$15,Q306<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q306>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q306/1000","v":2186.5415413508317},{"$f":"(IF(P306='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q306>'2. Assumptions'!$O$21,Q306<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q306>'2. Assumptions'!$O$22,Q306<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q306>'2. Assumptions'!$O$23, Q306<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q306>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q306/1000","v":0},{"$f":"IF(SUM(AD306:AE306)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P306='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q306,P306='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q306),0)","v":0},{"$f":"IF(P306='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q306,0)","v":0},{"$f":"IF(P306='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q306,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD306:AE306)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.71906339722604},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A306) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A306)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A306) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A306)","v":63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A306)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A306)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.634053069629616},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.474758331685663,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},70.310385408309898,{"$f":"O306*'2. Assumptions'!$D$35","v":0.17797666666666667},{"$f":"U306*'2. Assumptions'!$D$40*BB306*'2. Assumptions'!$D$38","v":8.724451326973684E-2},0.123936131,86231.339447437669,7391.6633187899715,61682.49734905739,50.294013630657432]
[54,932891,2019,"Darebin City Council","8 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,{"$f":"I307&2","v":"Multi Unit2"},"Roof",115,"Above Ground RW Tank",2000,113.8,89.3,null,1.0893377192982456,0.28699561403508772,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A307) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A307)","v":0.91857456140350879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A307) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A307)","v":0.17076315789473687},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A307)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A307)","v":0},323,152,0.61872455902306644,{"$f":"(IF(P307=$P$2,_xlfn.IFS(AND(Q307>'2. Assumptions'!$O$14,Q307<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q307>'2. Assumptions'!$O$15,Q307<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q307>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q307/1000","v":2186.5415413508317},{"$f":"(IF(P307='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q307>'2. Assumptions'!$O$21,Q307<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q307>'2. Assumptions'!$O$22,Q307<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q307>'2. Assumptions'!$O$23, Q307<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q307>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q307/1000","v":0},{"$f":"IF(SUM(AD307:AE307)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P307='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q307,P307='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q307),0)","v":0},{"$f":"IF(P307='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q307,0)","v":0},{"$f":"IF(P307='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q307,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD307:AE307)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.71906339722604},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A307) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A307)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A307) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A307)","v":63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A307)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A307)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.634053069629616},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},86.041731665133625,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},70.310385408309898,{"$f":"O307*'2. Assumptions'!$D$35","v":0.19128333333333333},{"$f":"U307*'2. Assumptions'!$D$40*BB307*'2. Assumptions'!$D$38","v":9.3767467532894735E-2},0.123936131,86231.339447437669,7391.6633187899715,61682.49734905739,50.294013630657432]
[54,932891,2019,"Darebin City Council","8 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,{"$f":"I308&3","v":"Multi Unit3"},"Roof",101,"Above Ground RW Tank",2000,122,89.5,null,1.0893377192982456,0.27021929824561403,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A308) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A308)","v":0.91857456140350879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A308) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A308)","v":0.17076315789473687},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A308)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A308)","v":0},323,152,0.61872455902306644,{"$f":"(IF(P308=$P$2,_xlfn.IFS(AND(Q308>'2. Assumptions'!$O$14,Q308<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q308>'2. Assumptions'!$O$15,Q308<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q308>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q308/1000","v":2186.5415413508317},{"$f":"(IF(P308='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q308>'2. Assumptions'!$O$21,Q308<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q308>'2. Assumptions'!$O$22,Q308<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q308>'2. Assumptions'!$O$23, Q308<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q308>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q308/1000","v":0},{"$f":"IF(SUM(AD308:AE308)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P308='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q308,P308='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q308),0)","v":0},{"$f":"IF(P308='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q308,0)","v":0},{"$f":"IF(P308='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q308,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD308:AE308)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.71906339722604},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A308) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A308)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A308) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A308)","v":63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A308)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A308)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.634053069629616},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.968308331587792,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},70.310385408309898,{"$f":"O308*'2. Assumptions'!$D$35","v":0.16799666666666666},{"$f":"U308*'2. Assumptions'!$D$40*BB308*'2. Assumptions'!$D$38","v":8.2352297572368421E-2},0.123936131,86231.339447437669,7391.6633187899715,61682.49734905739,50.294013630657432]
[54,932891,2019,"Darebin City Council","8 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,"Shared Driveway","Driveway",63,"Raingarden 100mm",1,123.6,0,null,1.0893377192982456,0.17076315789473687,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A309) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A309)","v":0.91857456140350879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A309) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A309)","v":0.17076315789473687},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A309)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A309)","v":0},323,152,0.61872455902306644,{"$f":"(IF(P309=$P$2,_xlfn.IFS(AND(Q309>'2. Assumptions'!$O$14,Q309<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q309>'2. Assumptions'!$O$15,Q309<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q309>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q309/1000","v":0},{"$f":"(IF(P309='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q309>'2. Assumptions'!$O$21,Q309<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q309>'2. Assumptions'!$O$22,Q309<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q309>'2. Assumptions'!$O$23, Q309<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q309>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q309/1000","v":0},{"$f":"IF(SUM(AD309:AE309)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P309='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q309,P309='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q309),0)","v":759.08025920987461},{"$f":"IF(P309='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q309,0)","v":0},{"$f":"IF(P309='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q309,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD309:AE309)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":139.20674406733241},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A309) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A309)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A309) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A309)","v":63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A309)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A309)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":37.732354312987468},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},37.732354312987468,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},70.310385408309898,{"$f":"O309*'2. Assumptions'!$D$35","v":0.10478999999999999},{"$f":"U309*'2. Assumptions'!$D$40*BB309*'2. Assumptions'!$D$38","v":5.136826482236842E-2},0.123936131,86231.339447437669,759.08025920987461,61682.49734905739,50.294013630657432]
[54,932891,2019,"Darebin City Council","8 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,"Remaining Impervious","Untreated",70,"None",0,0,0,null,1.0893377192982456,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A310) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A310)","v":0.91857456140350879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A310) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A310)","v":0.17076315789473687},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A310)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A310)","v":0},323,152,0.61872455902306644,{"$f":"(IF(P310=$P$2,_xlfn.IFS(AND(Q310>'2. Assumptions'!$O$14,Q310<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q310>'2. Assumptions'!$O$15,Q310<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q310>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q310/1000","v":0},{"$f":"(IF(P310='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q310>'2. Assumptions'!$O$21,Q310<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q310>'2. Assumptions'!$O$22,Q310<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q310>'2. Assumptions'!$O$23, Q310<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q310>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q310/1000","v":0},{"$f":"IF(SUM(AD310:AE310)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P310='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q310,P310='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q310),0)","v":0},{"$f":"IF(P310='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q310,0)","v":0},{"$f":"IF(P310='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q310,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD310:AE310)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A310) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A310)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A310) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A310)","v":63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A310)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A310)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.310385408309898,{"$f":"O310*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U310*'2. Assumptions'!$D$40*BB310*'2. Assumptions'!$D$38","v":5.7075849802631577E-2},0.123936131,86231.339447437669,0,61682.49734905739,50.294013630657432]
[55,704260,2019,"Darebin City Council","813 High St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},408,{"$f":"I311&1","v":"Mixed Use1"},"Roof",218,"Above Ground RW Tank",8000,172,82,null,0.9950490196078432,0.9190196078431373,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A311) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A311)","v":0.9190196078431373},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A311) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A311)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A311)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A311)","v":7.6029411764705873E-2},218,408,1,{"$f":"(IF(P311=$P$2,_xlfn.IFS(AND(Q311>'2. Assumptions'!$O$14,Q311<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q311>'2. Assumptions'!$O$15,Q311<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q311>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q311/1000","v":4373.0830827016634},{"$f":"(IF(P311='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q311>'2. Assumptions'!$O$21,Q311<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q311>'2. Assumptions'!$O$22,Q311<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q311>'2. Assumptions'!$O$23, Q311<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q311>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q311/1000","v":0},{"$f":"IF(SUM(AD311:AE311)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P311='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q311,P311='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q311),0)","v":0},{"$f":"IF(P311='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q311,0)","v":0},{"$f":"IF(P311='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q311,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD311:AE311)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":179.94408510089755},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A311) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A311)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A311) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A311)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A311)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A311)","v":47},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":75.858780973907798},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},75.858780973907798,408,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},276.89379939176553,{"$f":"O311*'2. Assumptions'!$D$35","v":0.36260666666666663},{"$f":"U311*'2. Assumptions'!$D$40*BB311*'2. Assumptions'!$D$38","v":0.1623651336764706},0.30387603000000002,371772.23274846759,9578.2048601408023,98609.067065202325,73.443460347493712]
[55,704260,2019,"Darebin City Council","813 High St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},408,{"$f":"I312&1","v":"Mixed Use1"},"Balcony",122,"None",0,0,0,null,0.9950490196078432,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A312) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A312)","v":0.9190196078431373},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A312) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A312)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A312)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A312)","v":7.6029411764705873E-2},218,408,1,{"$f":"(IF(P312=$P$2,_xlfn.IFS(AND(Q312>'2. Assumptions'!$O$14,Q312<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q312>'2. Assumptions'!$O$15,Q312<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q312>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q312/1000","v":0},{"$f":"(IF(P312='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q312>'2. Assumptions'!$O$21,Q312<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q312>'2. Assumptions'!$O$22,Q312<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q312>'2. Assumptions'!$O$23, Q312<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q312>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q312/1000","v":0},{"$f":"IF(SUM(AD312:AE312)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P312='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q312,P312='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q312),0)","v":0},{"$f":"IF(P312='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q312,0)","v":0},{"$f":"IF(P312='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q312,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD312:AE312)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A312) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A312)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A312) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A312)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A312)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A312)","v":47},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,408,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},276.89379939176553,{"$f":"O312*'2. Assumptions'!$D$35","v":0.20292666666666667},{"$f":"U312*'2. Assumptions'!$D$40*BB312*'2. Assumptions'!$D$38","v":9.0864891323529415E-2},0.30387603000000002,371772.23274846759,0,98609.067065202325,73.443460347493712]
[55,704260,2019,"Darebin City Council","813 High St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},408,{"$f":"I313&1","v":"Mixed Use1"},"Planter Boxes",47,"Buffer Strip",47,66,0,"Claimed plant boxes as self treating, do we remove Buffer Strip cost?",0.9950490196078432,7.6029411764705873E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A313) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A313)","v":0.9190196078431373},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A313) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A313)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A313)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A313)","v":7.6029411764705873E-2},218,408,1,{"$f":"(IF(P313=$P$2,_xlfn.IFS(AND(Q313>'2. Assumptions'!$O$14,Q313<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q313>'2. Assumptions'!$O$15,Q313<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q313>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q313/1000","v":0},{"$f":"(IF(P313='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q313>'2. Assumptions'!$O$21,Q313<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q313>'2. Assumptions'!$O$22,Q313<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q313>'2. Assumptions'!$O$23, Q313<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q313>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q313/1000","v":0},{"$f":"IF(SUM(AD313:AE313)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P313='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q313,P313='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q313),0)","v":0},{"$f":"IF(P313='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q313,0)","v":20386.726961636632},{"$f":"IF(P313='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q313,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":76048.728937891792},{"$f":"IF(SUM(AD313:AE313)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":12683.967120247455},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A313) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A313)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A313) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A313)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A313)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A313)","v":47},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":2051.8182106282643},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},2051.8182106282643,408,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":96435.455899528431},276.89379939176553,{"$f":"O313*'2. Assumptions'!$D$35","v":7.8176666666666658E-2},{"$f":"U313*'2. Assumptions'!$D$40*BB313*'2. Assumptions'!$D$38","v":3.5005326985294113E-2},0.30387603000000002,371772.23274846759,20386.726961636632,98609.067065202325,73.443460347493712]
[55,704260,2019,"Darebin City Council","813 High St, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},408,{"$f":"I314&1","v":"Mixed Use1"},"Light Wells",21,"None",0,0,0,null,0.9950490196078432,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A314) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A314)","v":0.9190196078431373},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A314) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A314)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A314)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A314)","v":7.6029411764705873E-2},218,408,1,{"$f":"(IF(P314=$P$2,_xlfn.IFS(AND(Q314>'2. Assumptions'!$O$14,Q314<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q314>'2. Assumptions'!$O$15,Q314<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q314>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q314/1000","v":0},{"$f":"(IF(P314='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q314>'2. Assumptions'!$O$21,Q314<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q314>'2. Assumptions'!$O$22,Q314<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q314>'2. Assumptions'!$O$23, Q314<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q314>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q314/1000","v":0},{"$f":"IF(SUM(AD314:AE314)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P314='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q314,P314='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q314),0)","v":0},{"$f":"IF(P314='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q314,0)","v":0},{"$f":"IF(P314='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q314,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD314:AE314)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A314) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A314)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A314) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A314)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A314)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A314)","v":47},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,408,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},276.89379939176553,{"$f":"O314*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U314*'2. Assumptions'!$D$40*BB314*'2. Assumptions'!$D$38","v":1.564067801470588E-2},0.30387603000000002,371772.23274846759,0,98609.067065202325,73.443460347493712]
[56,825506,2019,"Darebin City Council","9 Moira Av, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},195.8,{"$f":"I315&1","v":"Mixed Use1"},"Roof",74,"Above Ground RW Tank",2000,126.2,94.9,null,1.0286312563840654,0.4769560776302349,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A315) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A315)","v":0.9539121552604698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A315) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A315)","v":7.4719101123595505E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A315)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A315)","v":0},148,97.9,1,{"$f":"(IF(P315=$P$2,_xlfn.IFS(AND(Q315>'2. Assumptions'!$O$14,Q315<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q315>'2. Assumptions'!$O$15,Q315<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q315>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q315/1000","v":2186.5415413508317},{"$f":"(IF(P315='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q315>'2. Assumptions'!$O$21,Q315<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q315>'2. Assumptions'!$O$22,Q315<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q315>'2. Assumptions'!$O$23, Q315<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q315>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q315/1000","v":0},{"$f":"IF(SUM(AD315:AE315)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P315='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q315,P315='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q315),0)","v":0},{"$f":"IF(P315='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q315,0)","v":0},{"$f":"IF(P315='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q315,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD315:AE315)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.72861994602165},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A315) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A315)","v":148},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A315) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A315)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A315)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A315)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":66.856750956015986},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},133.71350191203197,195.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},107.14079389090826,{"$f":"O315*'2. Assumptions'!$D$35","v":0.12308666666666666},{"$f":"U315*'2. Assumptions'!$D$40*BB315*'2. Assumptions'!$D$38","v":5.6974856659857E-2},7.5376195500000007E-2,139156.4492256699,7391.6633187899715,100581.2688382825,77.440586144968734]
[56,825506,2019,"Darebin City Council","9 Moira Av, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},195.8,{"$f":"I316&2","v":"Mixed Use2"},"Roof",74,"Above Ground RW Tank",2000,126.2,94.9,null,1.0286312563840654,0.4769560776302349,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A316)","v":0.9539121552604698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A316)","v":7.4719101123595505E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A316)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A316)","v":0},148,97.9,1,{"$f":"(IF(P316=$P$2,_xlfn.IFS(AND(Q316>'2. Assumptions'!$O$14,Q316<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q316>'2. Assumptions'!$O$15,Q316<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q316>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q316/1000","v":2186.5415413508317},{"$f":"(IF(P316='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q316>'2. Assumptions'!$O$21,Q316<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q316>'2. Assumptions'!$O$22,Q316<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q316>'2. Assumptions'!$O$23, Q316<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q316>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q316/1000","v":0},{"$f":"IF(SUM(AD316:AE316)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P316='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q316,P316='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q316),0)","v":0},{"$f":"IF(P316='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q316,0)","v":0},{"$f":"IF(P316='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q316,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD316:AE316)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.72861994602165},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A316)","v":148},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A316)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A316)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A316)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":66.856750956015986},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},133.71350191203197,195.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},107.14079389090826,{"$f":"O316*'2. Assumptions'!$D$35","v":0.12308666666666666},{"$f":"U316*'2. Assumptions'!$D$40*BB316*'2. Assumptions'!$D$38","v":5.6974856659857E-2},7.5376195500000007E-2,139156.4492256699,7391.6633187899715,100581.2688382825,77.440586144968734]
[56,825506,2019,"Darebin City Council","9 Moira Av, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},195.8,{"$f":"I317&1","v":"Mixed Use1"},"Terrace",11,"None",0,0,0,null,1.0286312563840654,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A317) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A317)","v":0.9539121552604698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A317) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A317)","v":7.4719101123595505E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A317)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A317)","v":0},148,97.9,1,{"$f":"(IF(P317=$P$2,_xlfn.IFS(AND(Q317>'2. Assumptions'!$O$14,Q317<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q317>'2. Assumptions'!$O$15,Q317<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q317>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q317/1000","v":0},{"$f":"(IF(P317='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q317>'2. Assumptions'!$O$21,Q317<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q317>'2. Assumptions'!$O$22,Q317<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q317>'2. Assumptions'!$O$23, Q317<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q317>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q317/1000","v":0},{"$f":"IF(SUM(AD317:AE317)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P317='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q317,P317='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q317),0)","v":0},{"$f":"IF(P317='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q317,0)","v":0},{"$f":"IF(P317='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q317,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD317:AE317)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A317) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A317)","v":148},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A317) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A317)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A317)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A317)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,195.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},107.14079389090826,{"$f":"O317*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U317*'2. Assumptions'!$D$40*BB317*'2. Assumptions'!$D$38","v":8.4692354494382022E-3},7.5376195500000007E-2,139156.4492256699,0,100581.2688382825,77.440586144968734]
[56,825506,2019,"Darebin City Council","9 Moira Av, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},195.8,{"$f":"I318&2","v":"Mixed Use2"},"Terrace",11,"Raingarden 100mm",0.5,133,0,null,1.0286312563840654,7.4719101123595505E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A318) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A318)","v":0.9539121552604698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A318) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A318)","v":7.4719101123595505E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A318)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A318)","v":0},148,97.9,1,{"$f":"(IF(P318=$P$2,_xlfn.IFS(AND(Q318>'2. Assumptions'!$O$14,Q318<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q318>'2. Assumptions'!$O$15,Q318<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q318>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q318/1000","v":0},{"$f":"(IF(P318='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q318>'2. Assumptions'!$O$21,Q318<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q318>'2. Assumptions'!$O$22,Q318<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q318>'2. Assumptions'!$O$23, Q318<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q318>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q318/1000","v":0},{"$f":"IF(SUM(AD318:AE318)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P318='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q318,P318='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q318),0)","v":379.54012960493731},{"$f":"IF(P318='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q318,0)","v":0},{"$f":"IF(P318='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q318,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD318:AE318)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":159.0716621300156},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A318) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A318)","v":148},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A318) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A318)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A318)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A318)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":108.05174189628229},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},108.05174189628229,195.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},107.14079389090826,{"$f":"O318*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U318*'2. Assumptions'!$D$40*BB318*'2. Assumptions'!$D$38","v":8.4692354494382022E-3},7.5376195500000007E-2,139156.4492256699,379.54012960493731,100581.2688382825,77.440586144968734]
[56,825506,2019,"Darebin City Council","9 Moira Av, RESERVOIR","Reservoir",3073,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},195.8,"Remaining Impervious","Balcony",25.8,"None",0,0,0,null,1.0286312563840654,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A319) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A319)","v":0.9539121552604698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A319) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A319)","v":7.4719101123595505E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A319)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A319)","v":0},148,97.9,1,{"$f":"(IF(P319=$P$2,_xlfn.IFS(AND(Q319>'2. Assumptions'!$O$14,Q319<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q319>'2. Assumptions'!$O$15,Q319<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q319>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q319/1000","v":0},{"$f":"(IF(P319='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q319>'2. Assumptions'!$O$21,Q319<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q319>'2. Assumptions'!$O$22,Q319<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q319>'2. Assumptions'!$O$23, Q319<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q319>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q319/1000","v":0},{"$f":"IF(SUM(AD319:AE319)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P319='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q319,P319='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q319),0)","v":0},{"$f":"IF(P319='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q319,0)","v":0},{"$f":"IF(P319='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q319,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD319:AE319)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A319) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A319)","v":148},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A319) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A319)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A319)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A319)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,195.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},107.14079389090826,{"$f":"O319*'2. Assumptions'!$D$35","v":4.2914000000000001E-2},{"$f":"U319*'2. Assumptions'!$D$40*BB319*'2. Assumptions'!$D$38","v":1.9864206781409603E-2},7.5376195500000007E-2,139156.4492256699,0,100581.2688382825,77.440586144968734]
[57,770819,2019,"Darebin City Council","98 Rennie St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},735.8,{"$f":"I320&1","v":"Multi Unit1"},"Roof",226.7,"Above Ground RW Tank",4000,94,96.9,null,1.0275410447761195,0.48190411578471276,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A320) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A320)","v":0.91420872908186346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A320) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A320)","v":0.11333231569425598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A320)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A320)","v":0},418.3,221.1,0.60097852677357977,{"$f":"(IF(P320=$P$2,_xlfn.IFS(AND(Q320>'2. Assumptions'!$O$14,Q320<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q320>'2. Assumptions'!$O$15,Q320<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q320>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q320/1000","v":3498.4664661613315},{"$f":"(IF(P320='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q320>'2. Assumptions'!$O$21,Q320<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q320>'2. Assumptions'!$O$22,Q320<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q320>'2. Assumptions'!$O$23, Q320<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q320>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q320/1000","v":0},{"$f":"IF(SUM(AD320:AE320)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P320='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q320,P320='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q320),0)","v":0},{"$f":"IF(P320='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q320,0)","v":0},{"$f":"IF(P320='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q320,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD320:AE320)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":133.26380018184096},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A320) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A320)","v":380},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A320) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A320)","v":38.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A320)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A320)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.060770893910579},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},53.741036346210947,442.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},60.477892811149367,{"$f":"O320*'2. Assumptions'!$D$35","v":0.37707766666666664},{"$f":"U320*'2. Assumptions'!$D$40*BB320*'2. Assumptions'!$D$38","v":0.1743582508057836},0.17005120976250002,78633.148915673679,8703.5882436004722,53414.076770704844,41.08153945366535]
[57,770819,2019,"Darebin City Council","98 Rennie St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},735.8,{"$f":"I321&2","v":"Multi Unit2"},"Roof",153.30000000000001,"Above Ground RW Tank",4000,124.7,94.9,null,1.0275410447761195,0.4323046132971507,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A321) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A321)","v":0.91420872908186346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A321) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A321)","v":0.11333231569425598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A321)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A321)","v":0},418.3,221.1,0.60097852677357977,{"$f":"(IF(P321=$P$2,_xlfn.IFS(AND(Q321>'2. Assumptions'!$O$14,Q321<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q321>'2. Assumptions'!$O$15,Q321<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q321>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q321/1000","v":3498.4664661613315},{"$f":"(IF(P321='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q321>'2. Assumptions'!$O$21,Q321<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q321>'2. Assumptions'!$O$22,Q321<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q321>'2. Assumptions'!$O$23, Q321<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q321>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q321/1000","v":0},{"$f":"IF(SUM(AD321:AE321)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P321='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q321,P321='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q321),0)","v":0},{"$f":"IF(P321='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q321,0)","v":0},{"$f":"IF(P321='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q321,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD321:AE321)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":133.26380018184096},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A321) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A321)","v":380},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A321) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A321)","v":38.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A321)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A321)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.060770893910579},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.472230526327593,442.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},60.477892811149367,{"$f":"O321*'2. Assumptions'!$D$35","v":0.25498900000000002},{"$f":"U321*'2. Assumptions'!$D$40*BB321*'2. Assumptions'!$D$38","v":0.11790524855988808},0.17005120976250002,78633.148915673679,8703.5882436004722,53414.076770704844,41.08153945366535]
[57,770819,2019,"Darebin City Council","98 Rennie St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},735.8,{"$f":"I322&1&2","v":"Multi Unit12"},"Roof",38.299999999999997,"Raingarden 100mm",1,130.85,0,null,{"$f":"SUM(W322:Z322)","v":1.0275410447761195},{"$f":"IFERROR(O322/SUMIF($A$2:$A$104775,A322,$O$2:$O$104775)*R322/100,0)","v":0.11333231569425598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A322) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A322)","v":0.91420872908186346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A322) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A322)","v":0.11333231569425598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A322)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A322)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A322,$N$2:$N$104775,$N$2)","v":418.3},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A322,$O$2:$O$104775)/J322,0)","v":221.1},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A322,$O$2:$O$104775)/L322,0)","v":0.60097852677357977},{"$f":"(IF(P322=$P$2,_xlfn.IFS(AND(Q322>'2. Assumptions'!$O$14,Q322<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q322>'2. Assumptions'!$O$15,Q322<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q322>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q322/1000","v":0},{"$f":"(IF(P322='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q322>'2. Assumptions'!$O$21,Q322<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q322>'2. Assumptions'!$O$22,Q322<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q322>'2. Assumptions'!$O$23, Q322<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q322>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q322/1000","v":0},{"$f":"IF(SUM(AD322:AE322)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P322='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q322,P322='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q322),0)","v":759.08025920987461},{"$f":"IF(P322='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q322,0)","v":0},{"$f":"IF(P322='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q322,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD322:AE322)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":209.74938235014739},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A322) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A322)","v":380},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A322) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A322)","v":38.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A322)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A322)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":62.066274718491144},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD322+AE322+AF322+AG322+AH322+AI322+AK322+AJ322)/O322,0)","v":62.066274718491144},{"$f":"SUMIF($A$2:$A$104775,A322,$O$2:$O$104775)","v":442.2},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A322,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A322,$O$2:$O$104775),0)","v":60.477892811149367},{"$f":"O322*'2. Assumptions'!$D$35","v":6.370566666666666E-2},{"$f":"U322*'2. Assumptions'!$D$40*BB322*'2. Assumptions'!$D$38","v":2.9457084278171643E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A322,$BC$2:$BC$104775)/J322,0)","v":0.17005120976250002},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A322, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A322,$BC$2:$BC$104775),0)","v":78633.148915673679},{"$f":"SUM(AD322:AI322,AK322)","v":759.08025920987461},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A322, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A322,$BC$2:$BC$104775),0)","v":53414.076770704844},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A322,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A322,$O$2:$O$104775),0)","v":41.08153945366535}]
[57,770819,2019,"Darebin City Council","98 Rennie St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},735.8,"Remaining Impervious","None",23.9,"None",0,0,0,null,1.0275410447761195,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A323) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A323)","v":0.91420872908186346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A323) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A323)","v":0.11333231569425598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A323)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A323)","v":0},418.3,221.1,0.60097852677357977,{"$f":"(IF(P323=$P$2,_xlfn.IFS(AND(Q323>'2. Assumptions'!$O$14,Q323<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q323>'2. Assumptions'!$O$15,Q323<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q323>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q323/1000","v":0},{"$f":"(IF(P323='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q323>'2. Assumptions'!$O$21,Q323<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q323>'2. Assumptions'!$O$22,Q323<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q323>'2. Assumptions'!$O$23, Q323<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q323>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q323/1000","v":0},{"$f":"IF(SUM(AD323:AE323)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P323='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q323,P323='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q323),0)","v":0},{"$f":"IF(P323='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q323,0)","v":0},{"$f":"IF(P323='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q323,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD323:AE323)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A323) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A323)","v":380},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A323) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A323)","v":38.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A323)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A323)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,442.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.477892811149367,{"$f":"O323*'2. Assumptions'!$D$35","v":3.9753666666666666E-2},{"$f":"U323*'2. Assumptions'!$D$40*BB323*'2. Assumptions'!$D$38","v":1.838183588115672E-2},0.17005120976250002,78633.148915673679,0,53414.076770704844,41.08153945366535]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,{"$f":"I324&1","v":"Multi Unit1"},"Roof",68,"Above Ground RW Tank",3000,136,93.5,null,1.3054416961130739,0.32678445229681974,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A324) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A324)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A324) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A324)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A324)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A324)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P324=$P$2,_xlfn.IFS(AND(Q324>'2. Assumptions'!$O$14,Q324<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q324>'2. Assumptions'!$O$15,Q324<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q324>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q324/1000","v":2623.8498496209986},{"$f":"(IF(P324='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q324>'2. Assumptions'!$O$21,Q324<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q324>'2. Assumptions'!$O$22,Q324<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q324>'2. Assumptions'!$O$23, Q324<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q324>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q324/1000","v":0},{"$f":"IF(SUM(AD324:AE324)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P324='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q324,P324='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q324),0)","v":0},{"$f":"IF(P324='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q324,0)","v":0},{"$f":"IF(P324='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q324,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD324:AE324)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.870329299388516},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A324) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A324)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A324) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A324)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A324)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A324)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.946299419605445},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},162.93127445627772,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},152.41264710449121,{"$f":"O324*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U324*'2. Assumptions'!$D$40*BB324*'2. Assumptions'!$D$38","v":6.6444371448763237E-2},6.9131459999999978E-2,155981.00752743767,7828.9716270601384,111666.15821498055,109.1115837454784]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,{"$f":"I325&2","v":"Multi Unit2"},"Roof",57,"Above Ground RW Tank",3000,170,82,null,1.3054416961130739,0.34240282685512363,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A325) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A325)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A325) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A325)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A325)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A325)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P325=$P$2,_xlfn.IFS(AND(Q325>'2. Assumptions'!$O$14,Q325<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q325>'2. Assumptions'!$O$15,Q325<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q325>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q325/1000","v":2623.8498496209986},{"$f":"(IF(P325='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q325>'2. Assumptions'!$O$21,Q325<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q325>'2. Assumptions'!$O$22,Q325<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q325>'2. Assumptions'!$O$23, Q325<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q325>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q325/1000","v":0},{"$f":"IF(SUM(AD325:AE325)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P325='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q325,P325='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q325),0)","v":0},{"$f":"IF(P325='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q325,0)","v":0},{"$f":"IF(P325='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q325,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD325:AE325)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.870329299388516},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A325) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A325)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A325) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A325)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A325)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A325)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.946299419605445},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},194.3741519829278,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},152.41264710449121,{"$f":"O325*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U325*'2. Assumptions'!$D$40*BB325*'2. Assumptions'!$D$38","v":5.5696017243816238E-2},6.9131459999999978E-2,155981.00752743767,7828.9716270601384,111666.15821498055,109.1115837454784]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,{"$f":"I326&3","v":"Multi Unit3"},"Roof",57,"Above Ground RW Tank",3000,170,82,null,1.3054416961130739,0.34240282685512363,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A326) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A326)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A326) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A326)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A326)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A326)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P326=$P$2,_xlfn.IFS(AND(Q326>'2. Assumptions'!$O$14,Q326<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q326>'2. Assumptions'!$O$15,Q326<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q326>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q326/1000","v":2623.8498496209986},{"$f":"(IF(P326='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q326>'2. Assumptions'!$O$21,Q326<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q326>'2. Assumptions'!$O$22,Q326<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q326>'2. Assumptions'!$O$23, Q326<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q326>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q326/1000","v":0},{"$f":"IF(SUM(AD326:AE326)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P326='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q326,P326='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q326),0)","v":0},{"$f":"IF(P326='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q326,0)","v":0},{"$f":"IF(P326='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q326,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD326:AE326)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.870329299388516},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A326) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A326)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A326) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A326)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A326)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A326)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.946299419605445},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},194.3741519829278,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},152.41264710449121,{"$f":"O326*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U326*'2. Assumptions'!$D$40*BB326*'2. Assumptions'!$D$38","v":5.5696017243816238E-2},6.9131459999999978E-2,155981.00752743767,7828.9716270601384,111666.15821498055,109.1115837454784]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,{"$f":"I327&4","v":"Multi Unit4"},"Roof",54,"Above Ground RW Tank",2000,154,87.6,null,1.3054416961130739,0.29385159010600703,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A327) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A327)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A327) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A327)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A327)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A327)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P327=$P$2,_xlfn.IFS(AND(Q327>'2. Assumptions'!$O$14,Q327<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q327>'2. Assumptions'!$O$15,Q327<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q327>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q327/1000","v":2186.5415413508317},{"$f":"(IF(P327='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q327>'2. Assumptions'!$O$21,Q327<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q327>'2. Assumptions'!$O$22,Q327<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q327>'2. Assumptions'!$O$23, Q327<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q327>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q327/1000","v":0},{"$f":"IF(SUM(AD327:AE327)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P327='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q327,P327='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q327),0)","v":0},{"$f":"IF(P327='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q327,0)","v":0},{"$f":"IF(P327='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q327,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD327:AE327)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":75.796561201867007},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A327) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A327)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A327) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A327)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A327)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A327)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.927115006315113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},152.41264710449121,{"$f":"O327*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U327*'2. Assumptions'!$D$40*BB327*'2. Assumptions'!$D$38","v":5.2764647915194328E-2},6.9131459999999978E-2,155981.00752743767,7391.6633187899715,111666.15821498055,109.1115837454784]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,"Remaining Impervious","Untreated",38,"None",0,0,0,null,1.3054416961130739,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A328) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A328)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A328) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A328)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A328)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A328)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P328=$P$2,_xlfn.IFS(AND(Q328>'2. Assumptions'!$O$14,Q328<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q328>'2. Assumptions'!$O$15,Q328<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q328>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q328/1000","v":0},{"$f":"(IF(P328='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q328>'2. Assumptions'!$O$21,Q328<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q328>'2. Assumptions'!$O$22,Q328<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q328>'2. Assumptions'!$O$23, Q328<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q328>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q328/1000","v":0},{"$f":"IF(SUM(AD328:AE328)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P328='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q328,P328='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q328),0)","v":0},{"$f":"IF(P328='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q328,0)","v":0},{"$f":"IF(P328='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q328,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD328:AE328)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A328) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A328)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A328) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A328)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A328)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A328)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},152.41264710449121,{"$f":"O328*'2. Assumptions'!$D$35","v":6.3206666666666661E-2},{"$f":"U328*'2. Assumptions'!$D$40*BB328*'2. Assumptions'!$D$38","v":3.7130678162544159E-2},6.9131459999999978E-2,155981.00752743767,0,111666.15821498055,109.1115837454784]
[58,645692,2019,"Darebin City Council","98 Wilcox St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},397,{"$f":"I329&4","v":"Multi Unit4"},"Roof",9,"None",0,0,0,null,1.3054416961130739,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A329) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A329)","v":1.3054416961130739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A329) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A329)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A329)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A329)","v":0},245,70.75,0.7128463476070529,{"$f":"(IF(P329=$P$2,_xlfn.IFS(AND(Q329>'2. Assumptions'!$O$14,Q329<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q329>'2. Assumptions'!$O$15,Q329<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q329>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q329/1000","v":0},{"$f":"(IF(P329='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q329>'2. Assumptions'!$O$21,Q329<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q329>'2. Assumptions'!$O$22,Q329<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q329>'2. Assumptions'!$O$23, Q329<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q329>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q329/1000","v":0},{"$f":"IF(SUM(AD329:AE329)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P329='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q329,P329='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q329),0)","v":0},{"$f":"IF(P329='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q329,0)","v":0},{"$f":"IF(P329='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q329,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD329:AE329)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A329) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A329)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A329) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A329)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A329)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A329)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,283,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},152.41264710449121,{"$f":"O329*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U329*'2. Assumptions'!$D$40*BB329*'2. Assumptions'!$D$38","v":8.7941079858657213E-3},6.9131459999999978E-2,155981.00752743767,0,111666.15821498055,109.1115837454784]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,{"$f":"I330&1","v":"Multi Unit1"},"Roof",48,"Above Ground RW Tank",3000,170,82,null,0.99568134171907752,0.1710691823899371,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A330) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A330)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A330) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A330)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A330)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A330)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P330=$P$2,_xlfn.IFS(AND(Q330>'2. Assumptions'!$O$14,Q330<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q330>'2. Assumptions'!$O$15,Q330<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q330>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q330/1000","v":2623.8498496209986},{"$f":"(IF(P330='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q330>'2. Assumptions'!$O$21,Q330<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q330>'2. Assumptions'!$O$22,Q330<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q330>'2. Assumptions'!$O$23, Q330<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q330>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q330/1000","v":0},{"$f":"IF(SUM(AD330:AE330)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P330='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q330,P330='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q330),0)","v":0},{"$f":"IF(P330='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q330,0)","v":0},{"$f":"IF(P330='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q330,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD330:AE330)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":160.66269891967602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A330) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A330)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A330) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A330)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A330)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A330)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.240236868156771},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},230.81930547972675,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},101.15586516909515,{"$f":"O330*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U330*'2. Assumptions'!$D$40*BB330*'2. Assumptions'!$D$38","v":3.5772839245283017E-2},0.11849753,135730.95204504373,7828.9716270601384,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,{"$f":"I331&2","v":"Multi Unit2"},"Roof",86,"Above Ground RW Tank",3000,166,82,null,0.99568134171907752,0.29928721174004197,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A331) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A331)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A331) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A331)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A331)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A331)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P331=$P$2,_xlfn.IFS(AND(Q331>'2. Assumptions'!$O$14,Q331<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q331>'2. Assumptions'!$O$15,Q331<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q331>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q331/1000","v":2623.8498496209986},{"$f":"(IF(P331='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q331>'2. Assumptions'!$O$21,Q331<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q331>'2. Assumptions'!$O$22,Q331<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q331>'2. Assumptions'!$O$23, Q331<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q331>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q331/1000","v":0},{"$f":"IF(SUM(AD331:AE331)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P331='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q331,P331='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q331),0)","v":0},{"$f":"IF(P331='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q331,0)","v":0},{"$f":"IF(P331='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q331,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD331:AE331)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":160.66269891967602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A331) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A331)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A331) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A331)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A331)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A331)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.240236868156771},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},128.82937980263819,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},101.15586516909515,{"$f":"O331*'2. Assumptions'!$D$35","v":0.14304666666666666},{"$f":"U331*'2. Assumptions'!$D$40*BB331*'2. Assumptions'!$D$38","v":6.4093003647798741E-2},0.11849753,135730.95204504373,7828.9716270601384,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,{"$f":"I332&3","v":"Multi Unit3"},"Roof",63,"Above Ground RW Tank",3000,166,82,null,0.99568134171907752,0.21924528301886792,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A332) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A332)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A332) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A332)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A332)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A332)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P332=$P$2,_xlfn.IFS(AND(Q332>'2. Assumptions'!$O$14,Q332<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q332>'2. Assumptions'!$O$15,Q332<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q332>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q332/1000","v":2623.8498496209986},{"$f":"(IF(P332='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q332>'2. Assumptions'!$O$21,Q332<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q332>'2. Assumptions'!$O$22,Q332<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q332>'2. Assumptions'!$O$23, Q332<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q332>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q332/1000","v":0},{"$f":"IF(SUM(AD332:AE332)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P332='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q332,P332='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q332),0)","v":0},{"$f":"IF(P332='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q332,0)","v":0},{"$f":"IF(P332='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q332,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD332:AE332)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":160.66269891967602},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A332) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A332)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A332) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A332)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A332)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A332)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.240236868156771},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},175.86232798455373,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},101.15586516909515,{"$f":"O332*'2. Assumptions'!$D$35","v":0.10478999999999999},{"$f":"U332*'2. Assumptions'!$D$40*BB332*'2. Assumptions'!$D$38","v":4.6951851509433963E-2},0.11849753,135730.95204504373,7828.9716270601384,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,{"$f":"I333&1","v":"Multi Unit1"},"Roof",53,"Raingarden 100mm",1,127.7,0,null,0.99568134171907752,0.14188888888888887,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A333) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A333)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A333) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A333)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A333)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A333)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P333=$P$2,_xlfn.IFS(AND(Q333>'2. Assumptions'!$O$14,Q333<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q333>'2. Assumptions'!$O$15,Q333<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q333>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q333/1000","v":0},{"$f":"(IF(P333='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q333>'2. Assumptions'!$O$21,Q333<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q333>'2. Assumptions'!$O$22,Q333<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q333>'2. Assumptions'!$O$23, Q333<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q333>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q333/1000","v":0},{"$f":"IF(SUM(AD333:AE333)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P333='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q333,P333='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q333),0)","v":759.08025920987461},{"$f":"IF(P333='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q333,0)","v":0},{"$f":"IF(P333='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q333,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD333:AE333)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":100.93421572543943},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A333) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A333)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A333) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A333)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A333)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A333)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":27.323428985266787},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.851666447513409,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},101.15586516909515,{"$f":"O333*'2. Assumptions'!$D$35","v":8.8156666666666661E-2},{"$f":"U333*'2. Assumptions'!$D$40*BB333*'2. Assumptions'!$D$38","v":3.9499176666666663E-2},0.11849753,135730.95204504373,759.08025920987461,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,{"$f":"I334&2","v":"Multi Unit2"},"Roof",34,"Raingarden 100mm",1,131.35,0,null,0.99568134171907752,9.3624737945492656E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A334) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A334)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A334) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A334)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A334)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A334)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P334=$P$2,_xlfn.IFS(AND(Q334>'2. Assumptions'!$O$14,Q334<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q334>'2. Assumptions'!$O$15,Q334<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q334>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q334/1000","v":0},{"$f":"(IF(P334='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q334>'2. Assumptions'!$O$21,Q334<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q334>'2. Assumptions'!$O$22,Q334<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q334>'2. Assumptions'!$O$23, Q334<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q334>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q334/1000","v":0},{"$f":"IF(SUM(AD334:AE334)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P334='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q334,P334='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q334),0)","v":759.08025920987461},{"$f":"IF(P334='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q334,0)","v":0},{"$f":"IF(P334='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q334,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD334:AE334)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":100.93421572543943},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A334) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A334)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A334) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A334)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A334)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A334)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":27.323428985266787},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.91583299171208,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},101.15586516909515,{"$f":"O334*'2. Assumptions'!$D$35","v":5.655333333333333E-2},{"$f":"U334*'2. Assumptions'!$D$40*BB334*'2. Assumptions'!$D$38","v":2.5339094465408805E-2},0.11849753,135730.95204504373,759.08025920987461,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,"Shared Driveway","Driveway",97,"None",0,0,0,null,0.99568134171907752,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A335) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A335)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A335) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A335)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A335)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A335)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P335=$P$2,_xlfn.IFS(AND(Q335>'2. Assumptions'!$O$14,Q335<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q335>'2. Assumptions'!$O$15,Q335<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q335>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q335/1000","v":0},{"$f":"(IF(P335='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q335>'2. Assumptions'!$O$21,Q335<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q335>'2. Assumptions'!$O$22,Q335<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q335>'2. Assumptions'!$O$23, Q335<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q335>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q335/1000","v":0},{"$f":"IF(SUM(AD335:AE335)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P335='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q335,P335='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q335),0)","v":0},{"$f":"IF(P335='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q335,0)","v":0},{"$f":"IF(P335='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q335,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD335:AE335)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A335) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A335)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A335) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A335)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A335)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A335)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.15586516909515,{"$f":"O335*'2. Assumptions'!$D$35","v":0.16134333333333334},{"$f":"U335*'2. Assumptions'!$D$40*BB335*'2. Assumptions'!$D$38","v":7.2290945974842771E-2},0.11849753,135730.95204504373,0,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,"Remaining Impervious","Roof",45,"None",0,0,0,null,0.99568134171907752,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A336)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A336)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A336)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A336)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P336=$P$2,_xlfn.IFS(AND(Q336>'2. Assumptions'!$O$14,Q336<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q336>'2. Assumptions'!$O$15,Q336<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q336>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q336/1000","v":0},{"$f":"(IF(P336='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q336>'2. Assumptions'!$O$21,Q336<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q336>'2. Assumptions'!$O$22,Q336<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q336>'2. Assumptions'!$O$23, Q336<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q336>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q336/1000","v":0},{"$f":"IF(SUM(AD336:AE336)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P336='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q336,P336='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q336),0)","v":0},{"$f":"IF(P336='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q336,0)","v":0},{"$f":"IF(P336='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q336,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD336:AE336)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A336)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A336)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A336)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A336)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.15586516909515,{"$f":"O336*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U336*'2. Assumptions'!$D$40*BB336*'2. Assumptions'!$D$38","v":3.3537036792452832E-2},0.11849753,135730.95204504373,0,76440.063462925638,56.968293794968147]
[59,850992,2019,"Darebin City Council","9A Mahoneys Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766,"Shared Driveway","Driveway",51,"Buffer Strip",5,66,0,null,0.99568134171907752,7.056603773584906E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A337) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A337)","v":0.68960167714884701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A337) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A337)","v":0.23551362683438154},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A337)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A337)","v":7.056603773584906E-2},329,159,0.62271540469973885,{"$f":"(IF(P337=$P$2,_xlfn.IFS(AND(Q337>'2. Assumptions'!$O$14,Q337<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q337>'2. Assumptions'!$O$15,Q337<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q337>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q337/1000","v":0},{"$f":"(IF(P337='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q337>'2. Assumptions'!$O$21,Q337<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q337>'2. Assumptions'!$O$22,Q337<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q337>'2. Assumptions'!$O$23, Q337<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q337>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q337/1000","v":0},{"$f":"IF(SUM(AD337:AE337)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P337='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q337,P337='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q337),0)","v":0},{"$f":"IF(P337='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q337,0)","v":2168.8007405996418},{"$f":"IF(P337='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q337,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD337:AE337)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":1453.8284112740373},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A337) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A337)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A337) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A337)","v":87},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A337)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A337)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":201.15864810081021},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},201.15864810081021,477,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10259.091053141321},101.15586516909515,{"$f":"O337*'2. Assumptions'!$D$35","v":8.4830000000000003E-2},{"$f":"U337*'2. Assumptions'!$D$40*BB337*'2. Assumptions'!$D$38","v":3.8008641698113209E-2},0.11849753,135730.95204504373,2168.8007405996418,76440.063462925638,56.968293794968147]
[60,863573,2019,"Darebin City Council","1 Army Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},692.2,{"$f":"I338&2","v":"Multi Unit2"},"Roof",100,"Above Ground RW Tank",2000,122.2,89.5,null,1.0489270386266094,0.5244635193133047,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A338) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A338)","v":1.0489270386266094},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A338) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A338)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A338)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A338)","v":0},200,77.666666666666671,0.33660791678705576,{"$f":"(IF(P338=$P$2,_xlfn.IFS(AND(Q338>'2. Assumptions'!$O$14,Q338<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q338>'2. Assumptions'!$O$15,Q338<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q338>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q338/1000","v":2186.5415413508317},{"$f":"(IF(P338='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q338>'2. Assumptions'!$O$21,Q338<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q338>'2. Assumptions'!$O$22,Q338<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q338>'2. Assumptions'!$O$23, Q338<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q338>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q338/1000","v":0},{"$f":"IF(SUM(AD338:AE338)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P338='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q338,P338='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q338),0)","v":0},{"$f":"IF(P338='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q338,0)","v":0},{"$f":"IF(P338='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q338,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD338:AE338)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":94.332577740067734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A338) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A338)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A338) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A338)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A338)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A338)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":49.473995707451834},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},98.947991414903669,233,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.933898210217734,{"$f":"O338*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U338*'2. Assumptions'!$D$40*BB338*'2. Assumptions'!$D$38","v":7.8512188841201716E-2},6.0977799999999999E-2,108179.25148158145,7391.6633187899715,80812.616162931125,63.44775380935598]
[60,863573,2019,"Darebin City Council","1 Army Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},692.2,{"$f":"I339&3","v":"Multi Unit3"},"Roof",100,"Above Ground RW Tank",2000,122.2,89.5,null,1.0489270386266094,0.5244635193133047,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A339) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A339)","v":1.0489270386266094},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A339) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A339)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A339)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A339)","v":0},200,77.666666666666671,0.33660791678705576,{"$f":"(IF(P339=$P$2,_xlfn.IFS(AND(Q339>'2. Assumptions'!$O$14,Q339<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q339>'2. Assumptions'!$O$15,Q339<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q339>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q339/1000","v":2186.5415413508317},{"$f":"(IF(P339='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q339>'2. Assumptions'!$O$21,Q339<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q339>'2. Assumptions'!$O$22,Q339<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q339>'2. Assumptions'!$O$23, Q339<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q339>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q339/1000","v":0},{"$f":"IF(SUM(AD339:AE339)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P339='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q339,P339='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q339),0)","v":0},{"$f":"IF(P339='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q339,0)","v":0},{"$f":"IF(P339='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q339,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD339:AE339)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":94.332577740067734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A339) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A339)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A339) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A339)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A339)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A339)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":49.473995707451834},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},98.947991414903669,233,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.933898210217734,{"$f":"O339*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U339*'2. Assumptions'!$D$40*BB339*'2. Assumptions'!$D$38","v":7.8512188841201716E-2},6.0977799999999999E-2,108179.25148158145,7391.6633187899715,80812.616162931125,63.44775380935598]
[60,863573,2019,"Darebin City Council","1 Army Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},692.2,"Shared Driveway","Driveway",33,"None",0,0,0,null,1.0489270386266094,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A340) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A340)","v":1.0489270386266094},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A340) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A340)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A340)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A340)","v":0},200,77.666666666666671,0.33660791678705576,{"$f":"(IF(P340=$P$2,_xlfn.IFS(AND(Q340>'2. Assumptions'!$O$14,Q340<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q340>'2. Assumptions'!$O$15,Q340<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q340>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q340/1000","v":0},{"$f":"(IF(P340='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q340>'2. Assumptions'!$O$21,Q340<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q340>'2. Assumptions'!$O$22,Q340<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q340>'2. Assumptions'!$O$23, Q340<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q340>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q340/1000","v":0},{"$f":"IF(SUM(AD340:AE340)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P340='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q340,P340='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q340),0)","v":0},{"$f":"IF(P340='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q340,0)","v":0},{"$f":"IF(P340='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q340,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD340:AE340)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A340) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A340)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A340) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A340)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A340)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A340)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,233,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},84.933898210217734,{"$f":"O340*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U340*'2. Assumptions'!$D$40*BB340*'2. Assumptions'!$D$38","v":2.5909022317596567E-2},6.0977799999999999E-2,108179.25148158145,0,80812.616162931125,63.44775380935598]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I341&1&2&3&4","v":"Multi Unit1234"},"Roof",306,"Above Ground RW Tank",10000,131,94.9,null,1.0009505582137161,0.63933014354066986,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A341) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A341)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A341) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A341)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A341)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A341)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P341=$P$2,_xlfn.IFS(AND(Q341>'2. Assumptions'!$O$14,Q341<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q341>'2. Assumptions'!$O$15,Q341<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q341>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q341/1000","v":5466.3538533770798},{"$f":"(IF(P341='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q341>'2. Assumptions'!$O$21,Q341<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q341>'2. Assumptions'!$O$22,Q341<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q341>'2. Assumptions'!$O$23, Q341<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q341>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q341/1000","v":0},{"$f":"IF(SUM(AD341:AE341)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P341='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q341,P341='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q341),0)","v":0},{"$f":"IF(P341='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q341,0)","v":0},{"$f":"IF(P341='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q341,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD341:AE341)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":204.23773254779414},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A341) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A341)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A341) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A341)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A341)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A341)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.034201765529524},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},62.732882798123562,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},65.969694961602471,{"$f":"O341*'2. Assumptions'!$D$35","v":0.50897999999999999},{"$f":"U341*'2. Assumptions'!$D$40*BB341*'2. Assumptions'!$D$38","v":0.22925871680382776},7.8292601000000003E-2,88052.166302246857,10671.47563081622,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I342&5","v":"Multi Unit5"},"Roof",61,"Above Ground RW Tank",2000,169.6,82,null,1.0009505582137161,0.16500159489633173,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A342) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A342)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A342) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A342)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A342)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A342)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P342=$P$2,_xlfn.IFS(AND(Q342>'2. Assumptions'!$O$14,Q342<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q342>'2. Assumptions'!$O$15,Q342<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q342>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q342/1000","v":2186.5415413508317},{"$f":"(IF(P342='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q342>'2. Assumptions'!$O$21,Q342<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q342>'2. Assumptions'!$O$22,Q342<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q342>'2. Assumptions'!$O$23, Q342<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q342>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q342/1000","v":0},{"$f":"IF(SUM(AD342:AE342)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P342='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q342,P342='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q342),0)","v":0},{"$f":"IF(P342='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q342,0)","v":0},{"$f":"IF(P342='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q342,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD342:AE342)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.27525235551828},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A342) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A342)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A342) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A342)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A342)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A342)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.728535111487687},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},162.20982199164536,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},65.969694961602471,{"$f":"O342*'2. Assumptions'!$D$35","v":0.10146333333333334},{"$f":"U342*'2. Assumptions'!$D$40*BB342*'2. Assumptions'!$D$38","v":4.5701901062200963E-2},7.8292601000000003E-2,88052.166302246857,7391.6633187899715,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I343&6","v":"Multi Unit6"},"Roof",50,"Above Ground RW Tank",2000,170,82,null,1.0009505582137161,0.13556618819776717,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A343) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A343)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A343) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A343)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A343)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A343)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P343=$P$2,_xlfn.IFS(AND(Q343>'2. Assumptions'!$O$14,Q343<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q343>'2. Assumptions'!$O$15,Q343<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q343>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q343/1000","v":2186.5415413508317},{"$f":"(IF(P343='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q343>'2. Assumptions'!$O$21,Q343<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q343>'2. Assumptions'!$O$22,Q343<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q343>'2. Assumptions'!$O$23, Q343<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q343>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q343/1000","v":0},{"$f":"IF(SUM(AD343:AE343)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P343='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q343,P343='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q343),0)","v":0},{"$f":"IF(P343='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q343,0)","v":0},{"$f":"IF(P343='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q343,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD343:AE343)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.27525235551828},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A343) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A343)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A343) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A343)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A343)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A343)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.728535111487687},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},65.969694961602471,{"$f":"O343*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U343*'2. Assumptions'!$D$40*BB343*'2. Assumptions'!$D$38","v":3.7460574641148325E-2},7.8292601000000003E-2,88052.166302246857,7391.6633187899715,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I344&5","v":"Multi Unit5"},"Roof",41,"None",0,0,0,null,1.0009505582137161,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A344) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A344)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A344) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A344)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A344)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A344)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P344=$P$2,_xlfn.IFS(AND(Q344>'2. Assumptions'!$O$14,Q344<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q344>'2. Assumptions'!$O$15,Q344<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q344>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q344/1000","v":0},{"$f":"(IF(P344='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q344>'2. Assumptions'!$O$21,Q344<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q344>'2. Assumptions'!$O$22,Q344<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q344>'2. Assumptions'!$O$23, Q344<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q344>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q344/1000","v":0},{"$f":"IF(SUM(AD344:AE344)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P344='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q344,P344='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q344),0)","v":0},{"$f":"IF(P344='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q344,0)","v":0},{"$f":"IF(P344='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q344,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD344:AE344)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A344) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A344)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A344) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A344)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A344)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A344)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.969694961602471,{"$f":"O344*'2. Assumptions'!$D$35","v":6.8196666666666669E-2},{"$f":"U344*'2. Assumptions'!$D$40*BB344*'2. Assumptions'!$D$38","v":3.0717671205741631E-2},7.8292601000000003E-2,88052.166302246857,0,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I345&6","v":"Multi Unit6"},"Roof",20,"None",0,0,0,null,1.0009505582137161,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A345) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A345)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A345) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A345)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A345)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A345)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P345=$P$2,_xlfn.IFS(AND(Q345>'2. Assumptions'!$O$14,Q345<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q345>'2. Assumptions'!$O$15,Q345<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q345>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q345/1000","v":0},{"$f":"(IF(P345='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q345>'2. Assumptions'!$O$21,Q345<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q345>'2. Assumptions'!$O$22,Q345<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q345>'2. Assumptions'!$O$23, Q345<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q345>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q345/1000","v":0},{"$f":"IF(SUM(AD345:AE345)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P345='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q345,P345='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q345),0)","v":0},{"$f":"IF(P345='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q345,0)","v":0},{"$f":"IF(P345='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q345,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD345:AE345)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A345) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A345)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A345) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A345)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A345)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A345)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.969694961602471,{"$f":"O345*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U345*'2. Assumptions'!$D$40*BB345*'2. Assumptions'!$D$38","v":1.4984229856459332E-2},7.8292601000000003E-2,88052.166302246857,0,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,"Shared Driveway","Driveway",120,"None",0,0,0,null,1.0009505582137161,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A346)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A346)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A346)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A346)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P346=$P$2,_xlfn.IFS(AND(Q346>'2. Assumptions'!$O$14,Q346<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q346>'2. Assumptions'!$O$15,Q346<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q346>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q346/1000","v":0},{"$f":"(IF(P346='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q346>'2. Assumptions'!$O$21,Q346<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q346>'2. Assumptions'!$O$22,Q346<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q346>'2. Assumptions'!$O$23, Q346<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q346>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q346/1000","v":0},{"$f":"IF(SUM(AD346:AE346)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P346='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q346,P346='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q346),0)","v":0},{"$f":"IF(P346='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q346,0)","v":0},{"$f":"IF(P346='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q346,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD346:AE346)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A346)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A346)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A346)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.969694961602471,{"$f":"O346*'2. Assumptions'!$D$35","v":0.1996},{"$f":"U346*'2. Assumptions'!$D$40*BB346*'2. Assumptions'!$D$38","v":8.9905379138755986E-2},7.8292601000000003E-2,88052.166302246857,0,55803.235113720038,41.80842508390117]
[61,902394,2019,"Darebin City Council","10 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,{"$f":"I347&6","v":"Multi Unit6"},"Roof",29,"Raingarden 100mm",1,132,0,null,1.0009505582137161,6.1052631578947372E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A347) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A347)","v":0.93989792663476868},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A347) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A347)","v":6.1052631578947372E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A347)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A347)","v":0},507,104.5,0.80384615384615388,{"$f":"(IF(P347=$P$2,_xlfn.IFS(AND(Q347>'2. Assumptions'!$O$14,Q347<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q347>'2. Assumptions'!$O$15,Q347<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q347>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q347/1000","v":0},{"$f":"(IF(P347='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q347>'2. Assumptions'!$O$21,Q347<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q347>'2. Assumptions'!$O$22,Q347<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q347>'2. Assumptions'!$O$23, Q347<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q347>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q347/1000","v":0},{"$f":"IF(SUM(AD347:AE347)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P347='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q347,P347='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q347),0)","v":759.08025920987461},{"$f":"IF(P347='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q347,0)","v":0},{"$f":"IF(P347='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q347,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD347:AE347)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":389.35886304005169},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A347) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A347)","v":417},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A347) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A347)","v":29},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A347)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A347)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":81.970286955800361},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.970286955800361,627,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},65.969694961602471,{"$f":"O347*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U347*'2. Assumptions'!$D$40*BB347*'2. Assumptions'!$D$38","v":2.1727133291866031E-2},7.8292601000000003E-2,88052.166302246857,759.08025920987461,55803.235113720038,41.80842508390117]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I348&1","v":"Multi Unit1"},"Roof",54,"Above Ground RW Tank",2000,154,87.6,null,1.0093133047210299,0.1784549356223176,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A348) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A348)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A348) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A348)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A348)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A348)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P348=$P$2,_xlfn.IFS(AND(Q348>'2. Assumptions'!$O$14,Q348<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q348>'2. Assumptions'!$O$15,Q348<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q348>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q348/1000","v":2186.5415413508317},{"$f":"(IF(P348='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q348>'2. Assumptions'!$O$21,Q348<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q348>'2. Assumptions'!$O$22,Q348<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q348>'2. Assumptions'!$O$23, Q348<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q348>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q348/1000","v":0},{"$f":"IF(SUM(AD348:AE348)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P348='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q348,P348='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q348),0)","v":0},{"$f":"IF(P348='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q348,0)","v":0},{"$f":"IF(P348='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q348,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD348:AE348)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A348) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A348)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A348) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A348)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A348)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A348)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O348*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U348*'2. Assumptions'!$D$40*BB348*'2. Assumptions'!$D$38","v":4.0795434463519305E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I349&2","v":"Multi Unit2"},"Roof",46,"Above Ground RW Tank",2000,168,82.8,null,1.0093133047210299,0.16583690987124464,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A349) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A349)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A349) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A349)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A349)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A349)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P349=$P$2,_xlfn.IFS(AND(Q349>'2. Assumptions'!$O$14,Q349<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q349>'2. Assumptions'!$O$15,Q349<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q349>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q349/1000","v":2186.5415413508317},{"$f":"(IF(P349='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q349>'2. Assumptions'!$O$21,Q349<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q349>'2. Assumptions'!$O$22,Q349<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q349>'2. Assumptions'!$O$23, Q349<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q349>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q349/1000","v":0},{"$f":"IF(SUM(AD349:AE349)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P349='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q349,P349='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q349),0)","v":0},{"$f":"IF(P349='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q349,0)","v":0},{"$f":"IF(P349='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q349,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD349:AE349)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A349) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A349)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A349) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A349)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A349)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A349)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},215.10432916283406,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O349*'2. Assumptions'!$D$35","v":7.6513333333333336E-2},{"$f":"U349*'2. Assumptions'!$D$40*BB349*'2. Assumptions'!$D$38","v":3.4751666394849778E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I350&3","v":"Multi Unit3"},"Roof",46,"Above Ground RW Tank",2000,168,82.8,null,1.0093133047210299,0.16583690987124464,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A350) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A350)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A350) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A350)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A350)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A350)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P350=$P$2,_xlfn.IFS(AND(Q350>'2. Assumptions'!$O$14,Q350<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q350>'2. Assumptions'!$O$15,Q350<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q350>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q350/1000","v":2186.5415413508317},{"$f":"(IF(P350='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q350>'2. Assumptions'!$O$21,Q350<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q350>'2. Assumptions'!$O$22,Q350<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q350>'2. Assumptions'!$O$23, Q350<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q350>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q350/1000","v":0},{"$f":"IF(SUM(AD350:AE350)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P350='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q350,P350='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q350),0)","v":0},{"$f":"IF(P350='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q350,0)","v":0},{"$f":"IF(P350='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q350,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD350:AE350)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A350) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A350)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A350) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A350)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A350)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A350)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},215.10432916283406,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O350*'2. Assumptions'!$D$35","v":7.6513333333333336E-2},{"$f":"U350*'2. Assumptions'!$D$40*BB350*'2. Assumptions'!$D$38","v":3.4751666394849778E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I351&4","v":"Multi Unit4"},"Roof",48,"Above Ground RW Tank",2000,163,84.4,null,1.0093133047210299,0.1678969957081545,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A351) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A351)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A351) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A351)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A351)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A351)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P351=$P$2,_xlfn.IFS(AND(Q351>'2. Assumptions'!$O$14,Q351<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q351>'2. Assumptions'!$O$15,Q351<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q351>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q351/1000","v":2186.5415413508317},{"$f":"(IF(P351='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q351>'2. Assumptions'!$O$21,Q351<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q351>'2. Assumptions'!$O$22,Q351<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q351>'2. Assumptions'!$O$23, Q351<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q351>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q351/1000","v":0},{"$f":"IF(SUM(AD351:AE351)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P351='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q351,P351='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q351),0)","v":0},{"$f":"IF(P351='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q351,0)","v":0},{"$f":"IF(P351='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q351,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD351:AE351)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A351) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A351)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A351) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A351)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A351)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A351)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},206.1416487810493,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O351*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U351*'2. Assumptions'!$D$40*BB351*'2. Assumptions'!$D$38","v":3.6262608412017158E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I352&5","v":"Multi Unit5"},"Roof",58,"Above Ground RW Tank",2000,146,89.2,null,1.0093133047210299,0.1817167381974249,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A352) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A352)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A352) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A352)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A352)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A352)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P352=$P$2,_xlfn.IFS(AND(Q352>'2. Assumptions'!$O$14,Q352<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q352>'2. Assumptions'!$O$15,Q352<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q352>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q352/1000","v":2186.5415413508317},{"$f":"(IF(P352='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q352>'2. Assumptions'!$O$21,Q352<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q352>'2. Assumptions'!$O$22,Q352<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q352>'2. Assumptions'!$O$23, Q352<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q352>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q352/1000","v":0},{"$f":"IF(SUM(AD352:AE352)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P352='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q352,P352='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q352),0)","v":0},{"$f":"IF(P352='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q352,0)","v":0},{"$f":"IF(P352='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q352,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD352:AE352)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A352) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A352)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A352) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A352)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A352)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A352)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.59998519810978,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O352*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U352*'2. Assumptions'!$D$40*BB352*'2. Assumptions'!$D$38","v":4.3817318497854064E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,{"$f":"I353&6","v":"Multi Unit6"},"Roof",41,"Above Ground RW Tank",2000,170,82,null,1.0093133047210299,0.14957081545064377,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A353) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A353)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A353) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A353)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A353)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A353)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P353=$P$2,_xlfn.IFS(AND(Q353>'2. Assumptions'!$O$14,Q353<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q353>'2. Assumptions'!$O$15,Q353<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q353>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q353/1000","v":2186.5415413508317},{"$f":"(IF(P353='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q353>'2. Assumptions'!$O$21,Q353<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q353>'2. Assumptions'!$O$22,Q353<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q353>'2. Assumptions'!$O$23, Q353<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q353>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q353/1000","v":0},{"$f":"IF(SUM(AD353:AE353)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P353='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q353,P353='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q353),0)","v":0},{"$f":"IF(P353='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q353,0)","v":0},{"$f":"IF(P353='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q353,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD353:AE353)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.034961941032265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A353) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A353)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A353) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A353)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A353)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A353)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.770645534096815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},241.33656442659429,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},127.4008473153266,{"$f":"O353*'2. Assumptions'!$D$35","v":6.8196666666666669E-2},{"$f":"U353*'2. Assumptions'!$D$40*BB353*'2. Assumptions'!$D$38","v":3.0974311351931325E-2},5.8674914999999987E-2,168637.63912551673,7391.6633187899715,125976.54924238022,95.171630714033967]
[62,831970,2019,"Darebin City Council","1019 High St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},965,"Shared Driveway","Driveway",173,"None",0,0,0,null,1.0093133047210299,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A354) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A354)","v":1.0093133047210299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A354) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A354)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A354)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A354)","v":0},293,77.666666666666671,0.48290155440414506,{"$f":"(IF(P354=$P$2,_xlfn.IFS(AND(Q354>'2. Assumptions'!$O$14,Q354<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q354>'2. Assumptions'!$O$15,Q354<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q354>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q354/1000","v":0},{"$f":"(IF(P354='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q354>'2. Assumptions'!$O$21,Q354<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q354>'2. Assumptions'!$O$22,Q354<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q354>'2. Assumptions'!$O$23, Q354<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q354>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q354/1000","v":0},{"$f":"IF(SUM(AD354:AE354)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P354='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q354,P354='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q354),0)","v":0},{"$f":"IF(P354='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q354,0)","v":0},{"$f":"IF(P354='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q354,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD354:AE354)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A354) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A354)","v":293},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A354) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A354)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A354)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A354)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,466,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},127.4008473153266,{"$f":"O354*'2. Assumptions'!$D$35","v":0.28775666666666666},{"$f":"U354*'2. Assumptions'!$D$40*BB354*'2. Assumptions'!$D$38","v":0.1306964844849785},5.8674914999999987E-2,168637.63912551673,0,125976.54924238022,95.171630714033967]
[63,853733,2019,"Darebin City Council","108 Gooch St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},444.6,{"$f":"I355&1","v":"Multi Unit1"},"Roof",110.8,"Above Ground RW Tank",1200,113.2,66.2,null,1.0078458961474039,0.52523283082077066,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A355) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A355)","v":1.0078458961474039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A355) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A355)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A355)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A355)","v":0},238.79999999999995,119.39999999999998,0.53711201079622117,{"$f":"(IF(P355=$P$2,_xlfn.IFS(AND(Q355>'2. Assumptions'!$O$14,Q355<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q355>'2. Assumptions'!$O$15,Q355<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q355>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q355/1000","v":1311.9249248104989},{"$f":"(IF(P355='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q355>'2. Assumptions'!$O$21,Q355<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q355>'2. Assumptions'!$O$22,Q355<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q355>'2. Assumptions'!$O$23, Q355<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q355>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q355/1000","v":0},{"$f":"IF(SUM(AD355:AE355)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P355='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q355,P355='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q355),0)","v":0},{"$f":"IF(P355='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q355,0)","v":0},{"$f":"IF(P355='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q355,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1781.6760937891788},{"$f":"IF(SUM(AD355:AE355)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":82.341187554184131},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A355) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A355)","v":228.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A355) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A355)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A355)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A355)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.334162854810934},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.898220180855759,238.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8298.7227960388173},70.08928645462872,{"$f":"O355*'2. Assumptions'!$D$35","v":0.18429733333333331},{"$f":"U355*'2. Assumptions'!$D$40*BB355*'2. Assumptions'!$D$38","v":8.3584489981909565E-2},9.007209480000003E-2,92910.69360898959,6517.0467022496387,72960.557377681951,55.039449252792387]
[63,853733,2019,"Darebin City Council","108 Gooch St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},444.6,{"$f":"I356&2","v":"Multi Unit2"},"Roof",117.6,"Above Ground RW Tank",1300,98,79.7,null,1.0078458961474039,0.48261306532663328,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A356)","v":1.0078458961474039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A356)","v":0},238.79999999999995,119.39999999999998,0.53711201079622117,{"$f":"(IF(P356=$P$2,_xlfn.IFS(AND(Q356>'2. Assumptions'!$O$14,Q356<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q356>'2. Assumptions'!$O$15,Q356<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q356>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q356/1000","v":1421.2520018780406},{"$f":"(IF(P356='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q356>'2. Assumptions'!$O$21,Q356<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q356>'2. Assumptions'!$O$22,Q356<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q356>'2. Assumptions'!$O$23, Q356<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q356>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q356/1000","v":0},{"$f":"IF(SUM(AD356:AE356)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P356='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q356,P356='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q356),0)","v":0},{"$f":"IF(P356='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q356,0)","v":0},{"$f":"IF(P356='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q356,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1812.2250300093365},{"$f":"IF(SUM(AD356:AE356)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.729058595008823},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A356)","v":228.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A356)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.946579725597715},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},71.756792596313929,238.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8438.5988093265169},70.08928645462872,{"$f":"O356*'2. Assumptions'!$D$35","v":0.19560799999999998},{"$f":"U356*'2. Assumptions'!$D$40*BB356*'2. Assumptions'!$D$38","v":8.8714224024120616E-2},9.007209480000003E-2,92910.69360898959,6626.3737793171804,72960.557377681951,55.039449252792387]
[63,853733,2019,"Darebin City Council","108 Gooch St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},444.6,{"$f":"I357&1","v":"Multi Unit1"},"Roof",2.7,"None",0,0,0,null,1.0078458961474039,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A357) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A357)","v":1.0078458961474039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A357) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A357)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A357)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A357)","v":0},238.79999999999995,119.39999999999998,0.53711201079622117,{"$f":"(IF(P357=$P$2,_xlfn.IFS(AND(Q357>'2. Assumptions'!$O$14,Q357<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q357>'2. Assumptions'!$O$15,Q357<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q357>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q357/1000","v":0},{"$f":"(IF(P357='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q357>'2. Assumptions'!$O$21,Q357<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q357>'2. Assumptions'!$O$22,Q357<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q357>'2. Assumptions'!$O$23, Q357<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q357>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q357/1000","v":0},{"$f":"IF(SUM(AD357:AE357)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P357='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q357,P357='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q357),0)","v":0},{"$f":"IF(P357='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q357,0)","v":0},{"$f":"IF(P357='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q357,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD357:AE357)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A357) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A357)","v":228.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A357) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A357)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A357)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A357)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,238.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.08928645462872,{"$f":"O357*'2. Assumptions'!$D$35","v":4.4910000000000002E-3},{"$f":"U357*'2. Assumptions'!$D$40*BB357*'2. Assumptions'!$D$38","v":2.0368061638190963E-3},9.007209480000003E-2,92910.69360898959,0,72960.557377681951,55.039449252792387]
[63,853733,2019,"Darebin City Council","108 Gooch St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},444.6,{"$f":"I358&2","v":"Multi Unit2"},"Roof",7.7,"None",0,0,0,null,1.0078458961474039,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A358) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A358)","v":1.0078458961474039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A358) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A358)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A358)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A358)","v":0},238.79999999999995,119.39999999999998,0.53711201079622117,{"$f":"(IF(P358=$P$2,_xlfn.IFS(AND(Q358>'2. Assumptions'!$O$14,Q358<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q358>'2. Assumptions'!$O$15,Q358<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q358>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q358/1000","v":0},{"$f":"(IF(P358='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q358>'2. Assumptions'!$O$21,Q358<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q358>'2. Assumptions'!$O$22,Q358<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q358>'2. Assumptions'!$O$23, Q358<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q358>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q358/1000","v":0},{"$f":"IF(SUM(AD358:AE358)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P358='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q358,P358='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q358),0)","v":0},{"$f":"IF(P358='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q358,0)","v":0},{"$f":"IF(P358='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q358,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD358:AE358)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A358) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A358)","v":228.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A358) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A358)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A358)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A358)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,238.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.08928645462872,{"$f":"O358*'2. Assumptions'!$D$35","v":1.2807666666666667E-2},{"$f":"U358*'2. Assumptions'!$D$40*BB358*'2. Assumptions'!$D$38","v":5.808669430150756E-3},9.007209480000003E-2,92910.69360898959,0,72960.557377681951,55.039449252792387]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,{"$f":"I359&1","v":"Multi Unit1"},"Roof",110,"Above Ground RW Tank",2500,158.69999999999999,80,null,1.0460428134556574,0.53385321100917427,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A359) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A359)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A359) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A359)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A359)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A359)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P359=$P$2,_xlfn.IFS(AND(Q359>'2. Assumptions'!$O$14,Q359<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q359>'2. Assumptions'!$O$15,Q359<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q359>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q359/1000","v":2186.5415413508322},{"$f":"(IF(P359='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q359>'2. Assumptions'!$O$21,Q359<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q359>'2. Assumptions'!$O$22,Q359<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q359>'2. Assumptions'!$O$23, Q359<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q359>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q359/1000","v":0},{"$f":"IF(SUM(AD359:AE359)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P359='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q359,P359='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q359),0)","v":0},{"$f":"IF(P359='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q359,0)","v":0},{"$f":"IF(P359='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q359,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD359:AE359)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":117.21890784851847},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A359) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A359)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A359) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A359)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A359)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A359)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.421863548976447},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},95.673701083166918,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},69.712674563782684,{"$f":"O359*'2. Assumptions'!$D$35","v":0.18296666666666667},{"$f":"U359*'2. Assumptions'!$D$40*BB359*'2. Assumptions'!$D$38","v":8.6125935045871557E-2},0.128014458,89036.992143328607,7391.6633187899715,60705.670045448373,47.530296320458156]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,{"$f":"I360&1","v":"Multi Unit1"},"Roof",37,"Raingarden 100mm",1,131,0,null,1.0460428134556574,0.1482262996941896,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A360) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A360)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A360) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A360)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A360)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A360)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P360=$P$2,_xlfn.IFS(AND(Q360>'2. Assumptions'!$O$14,Q360<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q360>'2. Assumptions'!$O$15,Q360<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q360>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q360/1000","v":0},{"$f":"(IF(P360='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q360>'2. Assumptions'!$O$21,Q360<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q360>'2. Assumptions'!$O$22,Q360<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q360>'2. Assumptions'!$O$23, Q360<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q360>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q360/1000","v":0},{"$f":"IF(SUM(AD360:AE360)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P360='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q360,P360='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q360),0)","v":759.08025920987461},{"$f":"IF(P360='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q360,0)","v":0},{"$f":"IF(P360='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q360,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD360:AE360)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":160.37223668286668},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A360) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A360)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A360) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A360)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A360)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A360)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":64.246981668059746},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},64.246981668059746,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},69.712674563782684,{"$f":"O360*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U360*'2. Assumptions'!$D$40*BB360*'2. Assumptions'!$D$38","v":2.8969632697247703E-2},0.128014458,89036.992143328607,759.08025920987461,60705.670045448373,47.530296320458156]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,{"$f":"I372&1","v":"Multi Unit1"},"Roof",11,"None",0,0,0,null,1.0460428134556574,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A361) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A361)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A361) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A361)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A361)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A361)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P361=$P$2,_xlfn.IFS(AND(Q361>'2. Assumptions'!$O$14,Q361<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q361>'2. Assumptions'!$O$15,Q361<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q361>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q361/1000","v":0},{"$f":"(IF(P361='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q361>'2. Assumptions'!$O$21,Q361<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q361>'2. Assumptions'!$O$22,Q361<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q361>'2. Assumptions'!$O$23, Q361<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q361>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q361/1000","v":0},{"$f":"IF(SUM(AD361:AE361)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P361='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q361,P361='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q361),0)","v":0},{"$f":"IF(P361='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q361,0)","v":0},{"$f":"IF(P361='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q361,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD361:AE361)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A361) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A361)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A361) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A361)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A361)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A361)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.712674563782684,{"$f":"O361*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U361*'2. Assumptions'!$D$40*BB361*'2. Assumptions'!$D$38","v":8.612593504587155E-3},0.128014458,89036.992143328607,0,60705.670045448373,47.530296320458156]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,{"$f":"I362&2","v":"Multi Unit2"},"Roof",87,"Above Ground RW Tank",2000,136.80000000000001,87.2,null,1.0460428134556574,0.3639633027522936,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A362) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A362)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A362) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A362)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A362)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A362)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P362=$P$2,_xlfn.IFS(AND(Q362>'2. Assumptions'!$O$14,Q362<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q362>'2. Assumptions'!$O$15,Q362<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q362>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q362/1000","v":2186.5415413508317},{"$f":"(IF(P362='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q362>'2. Assumptions'!$O$21,Q362<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q362>'2. Assumptions'!$O$22,Q362<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q362>'2. Assumptions'!$O$23, Q362<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q362>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q362/1000","v":0},{"$f":"IF(SUM(AD362:AE362)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P362='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q362,P362='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q362),0)","v":0},{"$f":"IF(P362='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q362,0)","v":0},{"$f":"IF(P362='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q362,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD362:AE362)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":110.20959171307045},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A362) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A362)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A362) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A362)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A362)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A362)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.22740680959577},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.73332346540651,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},69.712674563782684,{"$f":"O362*'2. Assumptions'!$D$35","v":0.14471000000000001},{"$f":"U362*'2. Assumptions'!$D$40*BB362*'2. Assumptions'!$D$38","v":6.8117784990825686E-2},0.128014458,89036.992143328607,7391.6633187899715,60705.670045448373,47.530296320458156]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,{"$f":"I363&2","v":"Multi Unit2"},"Roof",24,"None",0,0,0,null,1.0460428134556574,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A363) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A363)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A363) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A363)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A363)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A363)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P363=$P$2,_xlfn.IFS(AND(Q363>'2. Assumptions'!$O$14,Q363<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q363>'2. Assumptions'!$O$15,Q363<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q363>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q363/1000","v":0},{"$f":"(IF(P363='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q363>'2. Assumptions'!$O$21,Q363<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q363>'2. Assumptions'!$O$22,Q363<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q363>'2. Assumptions'!$O$23, Q363<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q363>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q363/1000","v":0},{"$f":"IF(SUM(AD363:AE363)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P363='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q363,P363='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q363),0)","v":0},{"$f":"IF(P363='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q363,0)","v":0},{"$f":"IF(P363='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q363,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD363:AE363)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A363) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A363)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A363) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A363)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A363)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A363)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.712674563782684,{"$f":"O363*'2. Assumptions'!$D$35","v":3.9919999999999997E-2},{"$f":"U363*'2. Assumptions'!$D$40*BB363*'2. Assumptions'!$D$38","v":1.8791113100917429E-2},0.128014458,89036.992143328607,0,60705.670045448373,47.530296320458156]
[64,900535,2020,"Darebin City Council","11 Dwyer Av, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},525.20000000000005,"Shared Driveway","Roof",58,"None",0,0,0,null,1.0460428134556574,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A364) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A364)","v":0.89781651376146787},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A364) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A364)","v":0.1482262996941896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A364)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A364)","v":0},327,163.5,0.62261995430312256,{"$f":"(IF(P364=$P$2,_xlfn.IFS(AND(Q364>'2. Assumptions'!$O$14,Q364<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q364>'2. Assumptions'!$O$15,Q364<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q364>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q364/1000","v":0},{"$f":"(IF(P364='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q364>'2. Assumptions'!$O$21,Q364<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q364>'2. Assumptions'!$O$22,Q364<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q364>'2. Assumptions'!$O$23, Q364<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q364>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q364/1000","v":0},{"$f":"IF(SUM(AD364:AE364)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P364='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q364,P364='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q364),0)","v":0},{"$f":"IF(P364='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q364,0)","v":0},{"$f":"IF(P364='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q364,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD364:AE364)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A364) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A364)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A364) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A364)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A364)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A364)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,327,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.712674563782684,{"$f":"O364*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U364*'2. Assumptions'!$D$40*BB364*'2. Assumptions'!$D$38","v":4.5411856660550455E-2},0.128014458,89036.992143328607,0,60705.670045448373,47.530296320458156]
[65,861720,2019,"Darebin City Council","114 McMahon Road, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,{"$f":"I365&1","v":"Multi Unit1"},"Roof",114,"Above Ground RW Tank",3000,124.9,94.9,null,1.0316993143976494,0.34864348677766899,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A365) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A365)","v":1.0316993143976494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A365) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A365)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A365)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A365)","v":0},408.4,136.13333333333333,0.52833117723156531,{"$f":"(IF(P365=$P$2,_xlfn.IFS(AND(Q365>'2. Assumptions'!$O$14,Q365<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q365>'2. Assumptions'!$O$15,Q365<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q365>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q365/1000","v":2623.8498496209986},{"$f":"(IF(P365='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q365>'2. Assumptions'!$O$21,Q365<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q365>'2. Assumptions'!$O$22,Q365<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q365>'2. Assumptions'!$O$23, Q365<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q365>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q365/1000","v":0},{"$f":"IF(SUM(AD365:AE365)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P365='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q365,P365='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q365),0)","v":0},{"$f":"IF(P365='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q365,0)","v":0},{"$f":"IF(P365='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q365,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD365:AE365)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38910560869641},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A365) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A365)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A365) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A365)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A365)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A365)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.072616904557862},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.1870759914639,408.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},81.385847181882099,{"$f":"O365*'2. Assumptions'!$D$35","v":0.18961999999999998},{"$f":"U365*'2. Assumptions'!$D$40*BB365*'2. Assumptions'!$D$38","v":8.8033870798237018E-2},0.10512582700000001,105391.10111378132,7828.9716270601384,74472.390377106261,57.509585899070558]
[65,861720,2019,"Darebin City Council","114 McMahon Road, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,{"$f":"I366&2","v":"Multi Unit2"},"Roof",108,"Above Ground RW Tank",3000,127.3,94.9,null,1.0316993143976494,0.33664054848188052,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A366) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A366)","v":1.0316993143976494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A366) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A366)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A366)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A366)","v":0},408.4,136.13333333333333,0.52833117723156531,{"$f":"(IF(P366=$P$2,_xlfn.IFS(AND(Q366>'2. Assumptions'!$O$14,Q366<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q366>'2. Assumptions'!$O$15,Q366<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q366>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q366/1000","v":2623.8498496209986},{"$f":"(IF(P366='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q366>'2. Assumptions'!$O$21,Q366<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q366>'2. Assumptions'!$O$22,Q366<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q366>'2. Assumptions'!$O$23, Q366<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q366>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q366/1000","v":0},{"$f":"IF(SUM(AD366:AE366)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P366='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q366,P366='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q366),0)","v":0},{"$f":"IF(P366='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q366,0)","v":0},{"$f":"IF(P366='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q366,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD366:AE366)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38910560869641},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A366) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A366)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A366) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A366)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A366)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A366)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.072616904557862},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},102.58635799098967,408.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},81.385847181882099,{"$f":"O366*'2. Assumptions'!$D$35","v":0.17963999999999999},{"$f":"U366*'2. Assumptions'!$D$40*BB366*'2. Assumptions'!$D$38","v":8.3400509177277177E-2},0.10512582700000001,105391.10111378132,7828.9716270601384,74472.390377106261,57.509585899070558]
[65,861720,2019,"Darebin City Council","114 McMahon Road, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,{"$f":"I367&3","v":"Multi Unit3"},"Roof",113,"Above Ground RW Tank",3000,125.2,94.9,null,1.0316993143976494,0.34641527913809994,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A367) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A367)","v":1.0316993143976494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A367) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A367)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A367)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A367)","v":0},408.4,136.13333333333333,0.52833117723156531,{"$f":"(IF(P367=$P$2,_xlfn.IFS(AND(Q367>'2. Assumptions'!$O$14,Q367<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q367>'2. Assumptions'!$O$15,Q367<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q367>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q367/1000","v":2623.8498496209986},{"$f":"(IF(P367='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q367>'2. Assumptions'!$O$21,Q367<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q367>'2. Assumptions'!$O$22,Q367<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q367>'2. Assumptions'!$O$23, Q367<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q367>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q367/1000","v":0},{"$f":"IF(SUM(AD367:AE367)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P367='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q367,P367='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q367),0)","v":0},{"$f":"IF(P367='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q367,0)","v":0},{"$f":"IF(P367='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q367,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD367:AE367)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38910560869641},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A367) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A367)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A367) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A367)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A367)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A367)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.072616904557862},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},98.047138610857388,408.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},81.385847181882099,{"$f":"O367*'2. Assumptions'!$D$35","v":0.18795666666666666},{"$f":"U367*'2. Assumptions'!$D$40*BB367*'2. Assumptions'!$D$38","v":8.7261643861410387E-2},0.10512582700000001,105391.10111378132,7828.9716270601384,74472.390377106261,57.509585899070558]
[65,861720,2019,"Darebin City Council","114 McMahon Road, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,"Shared Driveway","Roof",73.400000000000006,"None",0,0,0,null,1.0316993143976494,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A368) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A368)","v":1.0316993143976494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A368) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A368)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A368)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A368)","v":0},408.4,136.13333333333333,0.52833117723156531,{"$f":"(IF(P368=$P$2,_xlfn.IFS(AND(Q368>'2. Assumptions'!$O$14,Q368<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q368>'2. Assumptions'!$O$15,Q368<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q368>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q368/1000","v":0},{"$f":"(IF(P368='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q368>'2. Assumptions'!$O$21,Q368<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q368>'2. Assumptions'!$O$22,Q368<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q368>'2. Assumptions'!$O$23, Q368<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q368>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q368/1000","v":0},{"$f":"IF(SUM(AD368:AE368)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P368='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q368,P368='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q368),0)","v":0},{"$f":"IF(P368='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q368,0)","v":0},{"$f":"IF(P368='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q368,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD368:AE368)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A368) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A368)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A368) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A368)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A368)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A368)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,408.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.385847181882099,{"$f":"O368*'2. Assumptions'!$D$35","v":0.12208866666666668},{"$f":"U368*'2. Assumptions'!$D$40*BB368*'2. Assumptions'!$D$38","v":5.6681457163075426E-2},0.10512582700000001,105391.10111378132,0,74472.390377106261,57.509585899070558]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I369&1","v":"Multi Unit1"},"Roof",64,"Above Ground RW Tank",2000,137.80000000000001,92.1,null,0.83616470588235292,0.16734724857685013,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A369) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A369)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A369) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A369)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A369)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A369)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P369=$P$2,_xlfn.IFS(AND(Q369>'2. Assumptions'!$O$14,Q369<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q369>'2. Assumptions'!$O$15,Q369<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q369>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q369/1000","v":2186.5415413508317},{"$f":"(IF(P369='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q369>'2. Assumptions'!$O$21,Q369<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q369>'2. Assumptions'!$O$22,Q369<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q369>'2. Assumptions'!$O$23, Q369<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q369>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q369/1000","v":0},{"$f":"IF(SUM(AD369:AE369)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P369='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q369,P369='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q369),0)","v":0},{"$f":"IF(P369='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q369,0)","v":0},{"$f":"IF(P369='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q369,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD369:AE369)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":139.67364623139687},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A369) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A369)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A369) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A369)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A369)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A369)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.84084204750129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},154.60623658578697,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},120.17784516965634,{"$f":"O369*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U369*'2. Assumptions'!$D$40*BB369*'2. Assumptions'!$D$38","v":4.0055634070588236E-2},8.2458277949999992E-2,192017.484414398,7391.6633187899715,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I370&2","v":"Multi Unit2"},"Roof",57.9,"Above Ground RW Tank",2000,146,89.2,null,0.83616470588235292,0.16040607210626184,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A370) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A370)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A370) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A370)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A370)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A370)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P370=$P$2,_xlfn.IFS(AND(Q370>'2. Assumptions'!$O$14,Q370<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q370>'2. Assumptions'!$O$15,Q370<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q370>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q370/1000","v":2186.5415413508317},{"$f":"(IF(P370='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q370>'2. Assumptions'!$O$21,Q370<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q370>'2. Assumptions'!$O$22,Q370<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q370>'2. Assumptions'!$O$23, Q370<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q370>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q370/1000","v":0},{"$f":"IF(SUM(AD370:AE370)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P370='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q370,P370='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q370),0)","v":0},{"$f":"IF(P370='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q370,0)","v":0},{"$f":"IF(P370='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q370,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD370:AE370)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":139.67364623139687},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A370) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A370)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A370) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A370)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A370)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A370)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.84084204750129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.89463111382327,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},120.17784516965634,{"$f":"O370*'2. Assumptions'!$D$35","v":9.630699999999999E-2},{"$f":"U370*'2. Assumptions'!$D$40*BB370*'2. Assumptions'!$D$38","v":3.6237831448235287E-2},8.2458277949999992E-2,192017.484414398,7391.6633187899715,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I371&3","v":"Multi Unit3"},"Roof",57.9,"Above Ground RW Tank",2000,146,89.2,null,0.83616470588235292,0.16040607210626184,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A371) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A371)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A371) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A371)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A371)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A371)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P371=$P$2,_xlfn.IFS(AND(Q371>'2. Assumptions'!$O$14,Q371<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q371>'2. Assumptions'!$O$15,Q371<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q371>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q371/1000","v":2186.5415413508317},{"$f":"(IF(P371='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q371>'2. Assumptions'!$O$21,Q371<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q371>'2. Assumptions'!$O$22,Q371<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q371>'2. Assumptions'!$O$23, Q371<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q371>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q371/1000","v":0},{"$f":"IF(SUM(AD371:AE371)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P371='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q371,P371='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q371),0)","v":0},{"$f":"IF(P371='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q371,0)","v":0},{"$f":"IF(P371='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q371,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD371:AE371)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":139.67364623139687},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A371) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A371)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A371) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A371)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A371)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A371)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.84084204750129},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.89463111382327,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},120.17784516965634,{"$f":"O371*'2. Assumptions'!$D$35","v":9.630699999999999E-2},{"$f":"U371*'2. Assumptions'!$D$40*BB371*'2. Assumptions'!$D$38","v":3.6237831448235287E-2},8.2458277949999992E-2,192017.484414398,7391.6633187899715,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I372&4","v":"Multi Unit4"},"Roof",104.2,"Above Ground RW Tank",3000,111.4,98.5,null,0.83616470588235292,0.22026337760910816,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A372) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A372)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A372) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A372)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A372)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A372)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P372=$P$2,_xlfn.IFS(AND(Q372>'2. Assumptions'!$O$14,Q372<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q372>'2. Assumptions'!$O$15,Q372<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q372>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q372/1000","v":2623.8498496209986},{"$f":"(IF(P372='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q372>'2. Assumptions'!$O$21,Q372<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q372>'2. Assumptions'!$O$22,Q372<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q372>'2. Assumptions'!$O$23, Q372<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q372>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q372/1000","v":0},{"$f":"IF(SUM(AD372:AE372)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P372='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q372,P372='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q372),0)","v":0},{"$f":"IF(P372='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q372,0)","v":0},{"$f":"IF(P372='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q372,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD372:AE372)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":156.39427649671472},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A372) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A372)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A372) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A372)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A372)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A372)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.011713602207337},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},106.32751116148641,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},120.17784516965634,{"$f":"O372*'2. Assumptions'!$D$35","v":0.17331933333333333},{"$f":"U372*'2. Assumptions'!$D$40*BB372*'2. Assumptions'!$D$38","v":6.5215579221176462E-2},8.2458277949999992E-2,192017.484414398,7828.9716270601384,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,"Shared Driveway","Roof",102,"Buffer Strip",11,66,0,null,0.83616470588235292,0.12774193548387097,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A373) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A373)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A373) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A373)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A373)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A373)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P373=$P$2,_xlfn.IFS(AND(Q373>'2. Assumptions'!$O$14,Q373<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q373>'2. Assumptions'!$O$15,Q373<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q373>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q373/1000","v":0},{"$f":"(IF(P373='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q373>'2. Assumptions'!$O$21,Q373<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q373>'2. Assumptions'!$O$22,Q373<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q373>'2. Assumptions'!$O$23, Q373<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q373>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q373/1000","v":0},{"$f":"IF(SUM(AD373:AE373)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P373='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q373,P373='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q373),0)","v":0},{"$f":"IF(P373='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q373,0)","v":4771.3616293192117},{"$f":"IF(P373='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q373,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17798.638687591694},{"$f":"IF(SUM(AD373:AE373)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":1766.8434591521161},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A373) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A373)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A373) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A373)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A373)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A373)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":221.27451291089122},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},221.27451291089122,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":22570.000316910904},120.17784516965634,{"$f":"O373*'2. Assumptions'!$D$35","v":0.16966000000000001},{"$f":"U373*'2. Assumptions'!$D$40*BB373*'2. Assumptions'!$D$38","v":6.3838666799999999E-2},8.2458277949999992E-2,192017.484414398,4771.3616293192117,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I374&1","v":"Multi Unit1"},"SPOS",33,"None",0,0,0,null,0.83616470588235292,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A374) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A374)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A374) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A374)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A374)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A374)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P374=$P$2,_xlfn.IFS(AND(Q374>'2. Assumptions'!$O$14,Q374<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q374>'2. Assumptions'!$O$15,Q374<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q374>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q374/1000","v":0},{"$f":"(IF(P374='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q374>'2. Assumptions'!$O$21,Q374<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q374>'2. Assumptions'!$O$22,Q374<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q374>'2. Assumptions'!$O$23, Q374<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q374>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q374/1000","v":0},{"$f":"IF(SUM(AD374:AE374)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P374='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q374,P374='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q374),0)","v":0},{"$f":"IF(P374='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q374,0)","v":0},{"$f":"IF(P374='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q374,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD374:AE374)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A374) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A374)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A374) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A374)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A374)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A374)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},120.17784516965634,{"$f":"O374*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U374*'2. Assumptions'!$D$40*BB374*'2. Assumptions'!$D$38","v":2.0653686317647059E-2},8.2458277949999992E-2,192017.484414398,0,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I375&2&3","v":"Multi Unit23"},"SPOS",74,"None",0,0,0,null,0.83616470588235292,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A375) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A375)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A375) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A375)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A375)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A375)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P375=$P$2,_xlfn.IFS(AND(Q375>'2. Assumptions'!$O$14,Q375<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q375>'2. Assumptions'!$O$15,Q375<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q375>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q375/1000","v":0},{"$f":"(IF(P375='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q375>'2. Assumptions'!$O$21,Q375<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q375>'2. Assumptions'!$O$22,Q375<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q375>'2. Assumptions'!$O$23, Q375<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q375>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q375/1000","v":0},{"$f":"IF(SUM(AD375:AE375)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P375='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q375,P375='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q375),0)","v":0},{"$f":"IF(P375='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q375,0)","v":0},{"$f":"IF(P375='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q375,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD375:AE375)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A375) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A375)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A375) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A375)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A375)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A375)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},120.17784516965634,{"$f":"O375*'2. Assumptions'!$D$35","v":0.12308666666666666},{"$f":"U375*'2. Assumptions'!$D$40*BB375*'2. Assumptions'!$D$38","v":4.6314326894117644E-2},8.2458277949999992E-2,192017.484414398,0,105433.08712387823,65.987330574476786]
[66,866350,2019,"Darebin City Council","115 Bolderwood Pde, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},741,{"$f":"I376&4","v":"Multi Unit4"},"SPOS",34,"None",0,0,0,null,0.83616470588235292,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A376) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A376)","v":0.708422770398482},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A376) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A376)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A376)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A376)","v":0.12774193548387097},386,131.75,0.7112010796221323,{"$f":"(IF(P376=$P$2,_xlfn.IFS(AND(Q376>'2. Assumptions'!$O$14,Q376<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q376>'2. Assumptions'!$O$15,Q376<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q376>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q376/1000","v":0},{"$f":"(IF(P376='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q376>'2. Assumptions'!$O$21,Q376<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q376>'2. Assumptions'!$O$22,Q376<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q376>'2. Assumptions'!$O$23, Q376<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q376>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q376/1000","v":0},{"$f":"IF(SUM(AD376:AE376)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P376='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q376,P376='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q376),0)","v":0},{"$f":"IF(P376='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q376,0)","v":0},{"$f":"IF(P376='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q376,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD376:AE376)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A376) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A376)","v":284},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A376) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A376)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A376)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A376)","v":102},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,527,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},120.17784516965634,{"$f":"O376*'2. Assumptions'!$D$35","v":5.655333333333333E-2},{"$f":"U376*'2. Assumptions'!$D$40*BB376*'2. Assumptions'!$D$38","v":2.12795556E-2},8.2458277949999992E-2,192017.484414398,0,105433.08712387823,65.987330574476786]
[67,809218,2019,"Darebin City Council","14 Bunker Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.4,{"$f":"I377&1","v":"Multi Unit1"},"Roof",140.5,"Above Ground RW Tank",3000,123.8,91,null,1.0409275882704967,0.52046379413524835,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A377) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A377)","v":1.0409275882704967},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A377) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A377)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A377)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A377)","v":0},281,167.1,0.59956942949407965,{"$f":"(IF(P377=$P$2,_xlfn.IFS(AND(Q377>'2. Assumptions'!$O$14,Q377<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q377>'2. Assumptions'!$O$15,Q377<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q377>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q377/1000","v":2623.8498496209986},{"$f":"(IF(P377='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q377>'2. Assumptions'!$O$21,Q377<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q377>'2. Assumptions'!$O$22,Q377<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q377>'2. Assumptions'!$O$23, Q377<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q377>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q377/1000","v":0},{"$f":"IF(SUM(AD377:AE377)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P377='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q377,P377='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q377),0)","v":0},{"$f":"IF(P377='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q377,0)","v":0},{"$f":"IF(P377='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q377,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD377:AE377)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":106.43705467961713},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A377) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A377)","v":281},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A377) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A377)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A377)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A377)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.428208765220226},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.856417530440453,334.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},66.303570694355969,{"$f":"O377*'2. Assumptions'!$D$35","v":0.23369833333333331},{"$f":"U377*'2. Assumptions'!$D$40*BB377*'2. Assumptions'!$D$38","v":0.10946836912477557},0.1301933415,85099.026842527746,7828.9716270601384,60133.425694893456,46.852014524596882]
[67,809218,2019,"Darebin City Council","14 Bunker Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.4,{"$f":"I378&2","v":"Multi Unit2"},"Roof",140.5,"Above Ground RW Tank",3000,123.8,91,null,1.0409275882704967,0.52046379413524835,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A378) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A378)","v":1.0409275882704967},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A378) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A378)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A378)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A378)","v":0},281,167.1,0.59956942949407965,{"$f":"(IF(P378=$P$2,_xlfn.IFS(AND(Q378>'2. Assumptions'!$O$14,Q378<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q378>'2. Assumptions'!$O$15,Q378<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q378>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q378/1000","v":2623.8498496209986},{"$f":"(IF(P378='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q378>'2. Assumptions'!$O$21,Q378<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q378>'2. Assumptions'!$O$22,Q378<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q378>'2. Assumptions'!$O$23, Q378<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q378>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q378/1000","v":0},{"$f":"IF(SUM(AD378:AE378)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P378='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q378,P378='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q378),0)","v":0},{"$f":"IF(P378='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q378,0)","v":0},{"$f":"IF(P378='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q378,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD378:AE378)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":106.43705467961713},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A378) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A378)","v":281},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A378) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A378)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A378)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A378)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.428208765220226},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.856417530440453,334.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},66.303570694355969,{"$f":"O378*'2. Assumptions'!$D$35","v":0.23369833333333331},{"$f":"U378*'2. Assumptions'!$D$40*BB378*'2. Assumptions'!$D$38","v":0.10946836912477557},0.1301933415,85099.026842527746,7828.9716270601384,60133.425694893456,46.852014524596882]
[67,809218,2019,"Darebin City Council","14 Bunker Av, KINGSBURY","Kingsbury",3083,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.4,"Remaining Impervious","Untreated",53.2,"None",0,0,0,null,1.0409275882704967,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A379) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A379)","v":1.0409275882704967},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A379) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A379)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A379)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A379)","v":0},281,167.1,0.59956942949407965,{"$f":"(IF(P379=$P$2,_xlfn.IFS(AND(Q379>'2. Assumptions'!$O$14,Q379<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q379>'2. Assumptions'!$O$15,Q379<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q379>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q379/1000","v":0},{"$f":"(IF(P379='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q379>'2. Assumptions'!$O$21,Q379<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q379>'2. Assumptions'!$O$22,Q379<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q379>'2. Assumptions'!$O$23, Q379<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q379>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q379/1000","v":0},{"$f":"IF(SUM(AD379:AE379)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P379='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q379,P379='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q379),0)","v":0},{"$f":"IF(P379='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q379,0)","v":0},{"$f":"IF(P379='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q379,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD379:AE379)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A379) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A379)","v":281},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A379) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A379)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A379)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A379)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,334.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.303570694355969,{"$f":"O379*'2. Assumptions'!$D$35","v":8.8489333333333337E-2},{"$f":"U379*'2. Assumptions'!$D$40*BB379*'2. Assumptions'!$D$38","v":4.1449944750448837E-2},0.1301933415,85099.026842527746,0,60133.425694893456,46.852014524596882]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,{"$f":"I380&1","v":"Multi Unit1"},"Roof",74,"Above Ground RW Tank",2000,156.4,84.4,null,1.0904164383561643,0.31708493150684935,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A380) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A380)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A380) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A380)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A380)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A380)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P380=$P$2,_xlfn.IFS(AND(Q380>'2. Assumptions'!$O$14,Q380<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q380>'2. Assumptions'!$O$15,Q380<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q380>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q380/1000","v":2186.5415413508317},{"$f":"(IF(P380='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q380>'2. Assumptions'!$O$21,Q380<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q380>'2. Assumptions'!$O$22,Q380<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q380>'2. Assumptions'!$O$23, Q380<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q380>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q380/1000","v":0},{"$f":"IF(SUM(AD380:AE380)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P380='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q380,P380='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q380),0)","v":0},{"$f":"IF(P380='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q380,0)","v":0},{"$f":"IF(P380='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q380,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD380:AE380)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.743304974446971},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A380) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A380)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A380) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A380)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A380)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A380)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.198493013121677},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},133.71350191203197,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},108.43615497523689,{"$f":"O380*'2. Assumptions'!$D$35","v":0.12308666666666666},{"$f":"U380*'2. Assumptions'!$D$40*BB380*'2. Assumptions'!$D$38","v":6.0397076104109583E-2},7.4476124249999998E-2,132858.67438906591,7391.6633187899715,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,{"$f":"I381&2","v":"Multi Unit2"},"Roof",71,"Above Ground RW Tank",2000,131,93.5,null,1.0904164383561643,0.25482191780821917,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A381) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A381)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A381) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A381)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A381)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A381)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P381=$P$2,_xlfn.IFS(AND(Q381>'2. Assumptions'!$O$14,Q381<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q381>'2. Assumptions'!$O$15,Q381<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q381>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q381/1000","v":2186.5415413508317},{"$f":"(IF(P381='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q381>'2. Assumptions'!$O$21,Q381<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q381>'2. Assumptions'!$O$22,Q381<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q381>'2. Assumptions'!$O$23, Q381<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q381>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q381/1000","v":0},{"$f":"IF(SUM(AD381:AE381)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P381='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q381,P381='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q381),0)","v":0},{"$f":"IF(P381='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q381,0)","v":0},{"$f":"IF(P381='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q381,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD381:AE381)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.743304974446971},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A381) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A381)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A381) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A381)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A381)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A381)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.198493013121677},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},139.36336819000516,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},108.43615497523689,{"$f":"O381*'2. Assumptions'!$D$35","v":0.11809666666666667},{"$f":"U381*'2. Assumptions'!$D$40*BB381*'2. Assumptions'!$D$38","v":5.7948545991780821E-2},7.4476124249999998E-2,132858.67438906591,7391.6633187899715,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,{"$f":"I382&3","v":"Multi Unit3"},"Roof",60,"Above Ground RW Tank",2000,143,90.7,null,1.0904164383561643,0.23506849315068493,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A382) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A382)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A382) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A382)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A382)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A382)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P382=$P$2,_xlfn.IFS(AND(Q382>'2. Assumptions'!$O$14,Q382<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q382>'2. Assumptions'!$O$15,Q382<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q382>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q382/1000","v":2186.5415413508317},{"$f":"(IF(P382='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q382>'2. Assumptions'!$O$21,Q382<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q382>'2. Assumptions'!$O$22,Q382<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q382>'2. Assumptions'!$O$23, Q382<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q382>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q382/1000","v":0},{"$f":"IF(SUM(AD382:AE382)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P382='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q382,P382='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q382),0)","v":0},{"$f":"IF(P382='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q382,0)","v":0},{"$f":"IF(P382='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q382,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD382:AE382)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.743304974446971},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A382) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A382)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A382) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A382)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A382)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A382)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.198493013121677},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},108.43615497523689,{"$f":"O382*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U382*'2. Assumptions'!$D$40*BB382*'2. Assumptions'!$D$38","v":4.8970602246575339E-2},7.4476124249999998E-2,132858.67438906591,7391.6633187899715,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,{"$f":"I383&4","v":"Multi Unit4"},"Roof",61,"Above Ground RW Tank",2000,169.6,82,null,1.0904164383561643,0.28344109589041094,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A383) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A383)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A383) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A383)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A383)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A383)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P383=$P$2,_xlfn.IFS(AND(Q383>'2. Assumptions'!$O$14,Q383<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q383>'2. Assumptions'!$O$15,Q383<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q383>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q383/1000","v":2186.5415413508317},{"$f":"(IF(P383='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q383>'2. Assumptions'!$O$21,Q383<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q383>'2. Assumptions'!$O$22,Q383<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q383>'2. Assumptions'!$O$23, Q383<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q383>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q383/1000","v":0},{"$f":"IF(SUM(AD383:AE383)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P383='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q383,P383='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q383),0)","v":0},{"$f":"IF(P383='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q383,0)","v":0},{"$f":"IF(P383='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q383,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD383:AE383)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.743304974446971},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A383) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A383)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A383) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A383)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A383)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A383)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.198493013121677},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},162.20982199164536,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},108.43615497523689,{"$f":"O383*'2. Assumptions'!$D$35","v":0.10146333333333334},{"$f":"U383*'2. Assumptions'!$D$40*BB383*'2. Assumptions'!$D$38","v":4.978677895068493E-2},7.4476124249999998E-2,132858.67438906591,7391.6633187899715,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,"Roof","Roof",28,"None",0,0,0,null,1.0904164383561643,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A384) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A384)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A384) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A384)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A384)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A384)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P384=$P$2,_xlfn.IFS(AND(Q384>'2. Assumptions'!$O$14,Q384<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q384>'2. Assumptions'!$O$15,Q384<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q384>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q384/1000","v":0},{"$f":"(IF(P384='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q384>'2. Assumptions'!$O$21,Q384<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q384>'2. Assumptions'!$O$22,Q384<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q384>'2. Assumptions'!$O$23, Q384<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q384>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q384/1000","v":0},{"$f":"IF(SUM(AD384:AE384)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P384='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q384,P384='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q384),0)","v":0},{"$f":"IF(P384='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q384,0)","v":0},{"$f":"IF(P384='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q384,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD384:AE384)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A384) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A384)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A384) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A384)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A384)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A384)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},108.43615497523689,{"$f":"O384*'2. Assumptions'!$D$35","v":4.6573333333333335E-2},{"$f":"U384*'2. Assumptions'!$D$40*BB384*'2. Assumptions'!$D$38","v":2.2852947715068492E-2},7.4476124249999998E-2,132858.67438906591,0,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,"Shared Driveway","Roof",27,"None",0,0,0,null,1.0904164383561643,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A385) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A385)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A385) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A385)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A385)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A385)","v":0},321,91.25,0.73886639676113364,{"$f":"(IF(P385=$P$2,_xlfn.IFS(AND(Q385>'2. Assumptions'!$O$14,Q385<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q385>'2. Assumptions'!$O$15,Q385<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q385>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q385/1000","v":0},{"$f":"(IF(P385='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q385>'2. Assumptions'!$O$21,Q385<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q385>'2. Assumptions'!$O$22,Q385<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q385>'2. Assumptions'!$O$23, Q385<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q385>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q385/1000","v":0},{"$f":"IF(SUM(AD385:AE385)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P385='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q385,P385='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q385),0)","v":0},{"$f":"IF(P385='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q385,0)","v":0},{"$f":"IF(P385='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q385,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD385:AE385)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A385) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A385)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A385) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A385)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A385)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A385)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,365,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},108.43615497523689,{"$f":"O385*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U385*'2. Assumptions'!$D$40*BB385*'2. Assumptions'!$D$38","v":2.2036771010958901E-2},7.4476124249999998E-2,132858.67438906591,0,99248.764529928827,81.004529520985983]
[68,839659,2019,"Darebin City Council","16 Arthur St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},494,"Remaining Impervious","Paving",44,"None",0,0,0,null,{"$f":"SUM(W386:Z386)","v":1.0904164383561643},{"$f":"IFERROR(O386/SUMIF($A$2:$A$104775,A386,$O$2:$O$104775)*R386/100,0)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A386) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A386)","v":1.0904164383561643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A386) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A386)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A386)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A386)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A386,$N$2:$N$104775,$N$2)","v":321},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A386,$O$2:$O$104775)/J386,0)","v":91.25},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A386,$O$2:$O$104775)/L386,0)","v":0.73886639676113364},{"$f":"(IF(P386=$P$2,_xlfn.IFS(AND(Q386>'2. Assumptions'!$O$14,Q386<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q386>'2. Assumptions'!$O$15,Q386<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q386>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q386/1000","v":0},{"$f":"(IF(P386='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q386>'2. Assumptions'!$O$21,Q386<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q386>'2. Assumptions'!$O$22,Q386<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q386>'2. Assumptions'!$O$23, Q386<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q386>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q386/1000","v":0},{"$f":"IF(SUM(AD386:AE386)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P386='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q386,P386='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q386),0)","v":0},{"$f":"IF(P386='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q386,0)","v":0},{"$f":"IF(P386='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q386,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD386:AE386)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A386) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A386)","v":266},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A386) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A386)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A386)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A386)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD386+AE386+AF386+AG386+AH386+AI386+AK386+AJ386)/O386,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A386,$O$2:$O$104775)","v":365},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A386,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A386,$O$2:$O$104775),0)","v":108.43615497523689},{"$f":"O386*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U386*'2. Assumptions'!$D$40*BB386*'2. Assumptions'!$D$38","v":3.5911774980821917E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A386,$BC$2:$BC$104775)/J386,0)","v":7.4476124249999998E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A386, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A386,$BC$2:$BC$104775),0)","v":132858.67438906591},{"$f":"SUM(AD386:AI386,AK386)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A386, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A386,$BC$2:$BC$104775),0)","v":99248.764529928827},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A386,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A386,$O$2:$O$104775),0)","v":81.004529520985983}]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,"Roof","Roof",344,"Above Ground RW Tank",10000,131.80000000000001,93.5,null,0.99800831600831608,0.94260291060291068,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A387) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A387)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A387) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A387)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A387)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A387)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P387=$P$2,_xlfn.IFS(AND(Q387>'2. Assumptions'!$O$14,Q387<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q387>'2. Assumptions'!$O$15,Q387<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q387>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q387/1000","v":5466.3538533770798},{"$f":"(IF(P387='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q387>'2. Assumptions'!$O$21,Q387<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q387>'2. Assumptions'!$O$22,Q387<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q387>'2. Assumptions'!$O$23, Q387<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q387>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q387/1000","v":0},{"$f":"IF(SUM(AD387:AE387)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P387='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q387,P387='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q387),0)","v":0},{"$f":"IF(P387='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q387,0)","v":0},{"$f":"IF(P387='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q387,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD387:AE387)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":203.6516323076855},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A387) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A387)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A387) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A387)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A387)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A387)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.803087605307589},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.803087605307589,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},44.851144403210021,{"$f":"O387*'2. Assumptions'!$D$35","v":0.57218666666666662},{"$f":"U387*'2. Assumptions'!$D$40*BB387*'2. Assumptions'!$D$38","v":0.25697117323908525},7.1862287399999988E-2,60040.951209532534,10671.47563081622,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,{"$f":"I388&1","v":"Multi Unit1"},"Roof",6,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A388) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A388)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A388) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A388)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A388)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A388)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P388=$P$2,_xlfn.IFS(AND(Q388>'2. Assumptions'!$O$14,Q388<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q388>'2. Assumptions'!$O$15,Q388<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q388>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q388/1000","v":0},{"$f":"(IF(P388='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q388>'2. Assumptions'!$O$21,Q388<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q388>'2. Assumptions'!$O$22,Q388<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q388>'2. Assumptions'!$O$23, Q388<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q388>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q388/1000","v":0},{"$f":"IF(SUM(AD388:AE388)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P388='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q388,P388='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q388),0)","v":0},{"$f":"IF(P388='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q388,0)","v":0},{"$f":"IF(P388='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q388,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD388:AE388)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A388) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A388)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A388) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A388)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A388)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A388)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O388*'2. Assumptions'!$D$35","v":9.9799999999999993E-3},{"$f":"U388*'2. Assumptions'!$D$40*BB388*'2. Assumptions'!$D$38","v":4.4820553471933474E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,{"$f":"I389&2","v":"Multi Unit2"},"Roof",4,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A389) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A389)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A389) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A389)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A389)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A389)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P389=$P$2,_xlfn.IFS(AND(Q389>'2. Assumptions'!$O$14,Q389<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q389>'2. Assumptions'!$O$15,Q389<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q389>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q389/1000","v":0},{"$f":"(IF(P389='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q389>'2. Assumptions'!$O$21,Q389<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q389>'2. Assumptions'!$O$22,Q389<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q389>'2. Assumptions'!$O$23, Q389<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q389>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q389/1000","v":0},{"$f":"IF(SUM(AD389:AE389)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P389='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q389,P389='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q389),0)","v":0},{"$f":"IF(P389='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q389,0)","v":0},{"$f":"IF(P389='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q389,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD389:AE389)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A389) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A389)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A389) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A389)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A389)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A389)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O389*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U389*'2. Assumptions'!$D$40*BB389*'2. Assumptions'!$D$38","v":2.988036898128898E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,{"$f":"I390&3","v":"Multi Unit3"},"Roof",4,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A390) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A390)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A390) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A390)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A390)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A390)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P390=$P$2,_xlfn.IFS(AND(Q390>'2. Assumptions'!$O$14,Q390<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q390>'2. Assumptions'!$O$15,Q390<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q390>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q390/1000","v":0},{"$f":"(IF(P390='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q390>'2. Assumptions'!$O$21,Q390<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q390>'2. Assumptions'!$O$22,Q390<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q390>'2. Assumptions'!$O$23, Q390<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q390>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q390/1000","v":0},{"$f":"IF(SUM(AD390:AE390)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P390='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q390,P390='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q390),0)","v":0},{"$f":"IF(P390='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q390,0)","v":0},{"$f":"IF(P390='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q390,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD390:AE390)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A390) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A390)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A390) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A390)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A390)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A390)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O390*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U390*'2. Assumptions'!$D$40*BB390*'2. Assumptions'!$D$38","v":2.988036898128898E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,{"$f":"I391&4","v":"Multi Unit4"},"Roof",4,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A391) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A391)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A391) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A391)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A391)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A391)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P391=$P$2,_xlfn.IFS(AND(Q391>'2. Assumptions'!$O$14,Q391<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q391>'2. Assumptions'!$O$15,Q391<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q391>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q391/1000","v":0},{"$f":"(IF(P391='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q391>'2. Assumptions'!$O$21,Q391<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q391>'2. Assumptions'!$O$22,Q391<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q391>'2. Assumptions'!$O$23, Q391<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q391>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q391/1000","v":0},{"$f":"IF(SUM(AD391:AE391)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P391='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q391,P391='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q391),0)","v":0},{"$f":"IF(P391='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q391,0)","v":0},{"$f":"IF(P391='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q391,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD391:AE391)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A391) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A391)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A391) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A391)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A391)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A391)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O391*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U391*'2. Assumptions'!$D$40*BB391*'2. Assumptions'!$D$38","v":2.988036898128898E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,{"$f":"I392&5","v":"Multi Unit5"},"Roof",4,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A392) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A392)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A392) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A392)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A392)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A392)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P392=$P$2,_xlfn.IFS(AND(Q392>'2. Assumptions'!$O$14,Q392<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q392>'2. Assumptions'!$O$15,Q392<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q392>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q392/1000","v":0},{"$f":"(IF(P392='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q392>'2. Assumptions'!$O$21,Q392<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q392>'2. Assumptions'!$O$22,Q392<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q392>'2. Assumptions'!$O$23, Q392<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q392>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q392/1000","v":0},{"$f":"IF(SUM(AD392:AE392)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P392='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q392,P392='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q392),0)","v":0},{"$f":"IF(P392='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q392,0)","v":0},{"$f":"IF(P392='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q392,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD392:AE392)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A392) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A392)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A392) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A392)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A392)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A392)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O392*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U392*'2. Assumptions'!$D$40*BB392*'2. Assumptions'!$D$38","v":2.988036898128898E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,"Shared Driveway","Driveway",84,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A393) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A393)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A393) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A393)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A393)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A393)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P393=$P$2,_xlfn.IFS(AND(Q393>'2. Assumptions'!$O$14,Q393<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q393>'2. Assumptions'!$O$15,Q393<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q393>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q393/1000","v":0},{"$f":"(IF(P393='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q393>'2. Assumptions'!$O$21,Q393<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q393>'2. Assumptions'!$O$22,Q393<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q393>'2. Assumptions'!$O$23, Q393<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q393>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q393/1000","v":0},{"$f":"IF(SUM(AD393:AE393)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P393='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q393,P393='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q393),0)","v":0},{"$f":"IF(P393='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q393,0)","v":0},{"$f":"IF(P393='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q393,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD393:AE393)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A393) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A393)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A393) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A393)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A393)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A393)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O393*'2. Assumptions'!$D$35","v":0.13971999999999998},{"$f":"U393*'2. Assumptions'!$D$40*BB393*'2. Assumptions'!$D$38","v":6.274877486070686E-2},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,"Shared Driveway","Driveway",20,"Raingarden 100mm",1,133.25,0,null,0.99800831600831608,5.5405405405405415E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A394) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A394)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A394) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A394)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A394)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A394)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P394=$P$2,_xlfn.IFS(AND(Q394>'2. Assumptions'!$O$14,Q394<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q394>'2. Assumptions'!$O$15,Q394<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q394>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q394/1000","v":0},{"$f":"(IF(P394='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q394>'2. Assumptions'!$O$21,Q394<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q394>'2. Assumptions'!$O$22,Q394<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q394>'2. Assumptions'!$O$23, Q394<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q394>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q394/1000","v":0},{"$f":"IF(SUM(AD394:AE394)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P394='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q394,P394='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q394),0)","v":759.08025920987461},{"$f":"IF(P394='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q394,0)","v":0},{"$f":"IF(P394='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q394,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD394:AE394)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":429.0444775784087},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A394) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A394)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A394) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A394)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A394)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A394)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":118.85691608591053},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.85691608591053,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},44.851144403210021,{"$f":"O394*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U394*'2. Assumptions'!$D$40*BB394*'2. Assumptions'!$D$38","v":1.4940184490644491E-2},7.1862287399999988E-2,60040.951209532534,759.08025920987461,31812.390903733176,23.76414945951371]
[69,816820,2019,"Darebin City Council","167 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},669,"Remaining Impervious","Paving",11,"None",0,0,0,null,0.99800831600831608,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A395) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A395)","v":0.94260291060291068},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A395) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A395)","v":5.5405405405405415E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A395)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A395)","v":0},366,96.2,0.71898355754858001,{"$f":"(IF(P395=$P$2,_xlfn.IFS(AND(Q395>'2. Assumptions'!$O$14,Q395<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q395>'2. Assumptions'!$O$15,Q395<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q395>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q395/1000","v":0},{"$f":"(IF(P395='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q395>'2. Assumptions'!$O$21,Q395<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q395>'2. Assumptions'!$O$22,Q395<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q395>'2. Assumptions'!$O$23, Q395<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q395>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q395/1000","v":0},{"$f":"IF(SUM(AD395:AE395)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P395='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q395,P395='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q395),0)","v":0},{"$f":"IF(P395='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q395,0)","v":0},{"$f":"IF(P395='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q395,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD395:AE395)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A395) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A395)","v":344},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A395) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A395)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A395)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A395)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,481,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},44.851144403210021,{"$f":"O395*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U395*'2. Assumptions'!$D$40*BB395*'2. Assumptions'!$D$38","v":8.2171014698544705E-3},7.1862287399999988E-2,60040.951209532534,0,31812.390903733176,23.76414945951371]
[70,838350,2019,"Darebin City Council","17 Bischoff St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},678,{"$f":"I396&1","v":"Multi Unit1"},"Roof",118,"Above Ground RW Tank",3000,136,90.7,null,1.0758967391304348,0.43608695652173907,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A396) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A396)","v":1.0758967391304348},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A396) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A396)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A396)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A396)","v":0},298,122.66666666666667,0.54277286135693215,{"$f":"(IF(P396=$P$2,_xlfn.IFS(AND(Q396>'2. Assumptions'!$O$14,Q396<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q396>'2. Assumptions'!$O$15,Q396<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q396>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q396/1000","v":2623.8498496209986},{"$f":"(IF(P396='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q396>'2. Assumptions'!$O$21,Q396<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q396>'2. Assumptions'!$O$22,Q396<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q396>'2. Assumptions'!$O$23, Q396<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q396>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q396/1000","v":0},{"$f":"IF(SUM(AD396:AE396)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P396='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q396,P396='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q396),0)","v":0},{"$f":"IF(P396='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q396,0)","v":0},{"$f":"IF(P396='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q396,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD396:AE396)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.9776024043112},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A396) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A396)","v":298},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A396) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A396)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A396)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A396)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.178948533647265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.892598839210891,368,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},90.320597796414802,{"$f":"O396*'2. Assumptions'!$D$35","v":0.19627333333333333},{"$f":"U396*'2. Assumptions'!$D$40*BB396*'2. Assumptions'!$D$38","v":9.5026427690217394E-2},9.8784535000000007E-2,112156.48950543607,7828.9716270601384,79253.008854676882,63.823138264077215]
[70,838350,2019,"Darebin City Council","17 Bischoff St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},678,{"$f":"I397&2","v":"Multi Unit2"},"Roof",79,"Above Ground RW Tank",3000,128,96.3,null,1.0758967391304348,0.27478260869565219,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A397) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A397)","v":1.0758967391304348},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A397) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A397)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A397)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A397)","v":0},298,122.66666666666667,0.54277286135693215,{"$f":"(IF(P397=$P$2,_xlfn.IFS(AND(Q397>'2. Assumptions'!$O$14,Q397<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q397>'2. Assumptions'!$O$15,Q397<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q397>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q397/1000","v":2623.8498496209986},{"$f":"(IF(P397='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q397>'2. Assumptions'!$O$21,Q397<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q397>'2. Assumptions'!$O$22,Q397<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q397>'2. Assumptions'!$O$23, Q397<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q397>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q397/1000","v":0},{"$f":"IF(SUM(AD397:AE397)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P397='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q397,P397='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q397),0)","v":0},{"$f":"IF(P397='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q397,0)","v":0},{"$f":"IF(P397='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q397,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD397:AE397)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.9776024043112},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A397) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A397)","v":298},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A397) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A397)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A397)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A397)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.178948533647265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},140.24464130413779,368,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},90.320597796414802,{"$f":"O397*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U397*'2. Assumptions'!$D$40*BB397*'2. Assumptions'!$D$38","v":6.3619388029891297E-2},9.8784535000000007E-2,112156.48950543607,7828.9716270601384,79253.008854676882,63.823138264077215]
[70,838350,2019,"Darebin City Council","17 Bischoff St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},678,{"$f":"I398&3","v":"Multi Unit3"},"Roof",101,"Above Ground RW Tank",3000,133,93.5,null,1.0758967391304348,0.36502717391304346,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A398) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A398)","v":1.0758967391304348},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A398) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A398)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A398)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A398)","v":0},298,122.66666666666667,0.54277286135693215,{"$f":"(IF(P398=$P$2,_xlfn.IFS(AND(Q398>'2. Assumptions'!$O$14,Q398<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q398>'2. Assumptions'!$O$15,Q398<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q398>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q398/1000","v":2623.8498496209986},{"$f":"(IF(P398='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q398>'2. Assumptions'!$O$21,Q398<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q398>'2. Assumptions'!$O$22,Q398<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q398>'2. Assumptions'!$O$23, Q398<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q398>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q398/1000","v":0},{"$f":"IF(SUM(AD398:AE398)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P398='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q398,P398='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q398),0)","v":0},{"$f":"IF(P398='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q398,0)","v":0},{"$f":"IF(P398='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q398,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD398:AE398)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.9776024043112},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A398) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A398)","v":298},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A398) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A398)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A398)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A398)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.178948533647265},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.69630359432558,368,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},90.320597796414802,{"$f":"O398*'2. Assumptions'!$D$35","v":0.16799666666666666},{"$f":"U398*'2. Assumptions'!$D$40*BB398*'2. Assumptions'!$D$38","v":8.1336179633152178E-2},9.8784535000000007E-2,112156.48950543607,7828.9716270601384,79253.008854676882,63.823138264077215]
[70,838350,2019,"Darebin City Council","17 Bischoff St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},678,"Shared Driveway","Driveway",70,"None",0,0,0,null,1.0758967391304348,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A399) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A399)","v":1.0758967391304348},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A399) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A399)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A399)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A399)","v":0},298,122.66666666666667,0.54277286135693215,{"$f":"(IF(P399=$P$2,_xlfn.IFS(AND(Q399>'2. Assumptions'!$O$14,Q399<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q399>'2. Assumptions'!$O$15,Q399<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q399>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q399/1000","v":0},{"$f":"(IF(P399='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q399>'2. Assumptions'!$O$21,Q399<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q399>'2. Assumptions'!$O$22,Q399<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q399>'2. Assumptions'!$O$23, Q399<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q399>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q399/1000","v":0},{"$f":"IF(SUM(AD399:AE399)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P399='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q399,P399='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q399),0)","v":0},{"$f":"IF(P399='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q399,0)","v":0},{"$f":"IF(P399='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q399,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD399:AE399)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A399) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A399)","v":298},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A399) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A399)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A399)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A399)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,368,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},90.320597796414802,{"$f":"O399*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U399*'2. Assumptions'!$D$40*BB399*'2. Assumptions'!$D$38","v":5.6371609646739138E-2},9.8784535000000007E-2,112156.48950543607,0,79253.008854676882,63.823138264077215]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I400&1","v":"Multi Unit1"},"Roof",82,"Above Ground RW Tank",2000,151.80000000000001,86.6,null,1.0059706744868036,0.36503225806451617,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A400) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A400)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A400) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A400)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A400)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A400)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P400=$P$2,_xlfn.IFS(AND(Q400>'2. Assumptions'!$O$14,Q400<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q400>'2. Assumptions'!$O$15,Q400<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q400>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q400/1000","v":2186.5415413508317},{"$f":"(IF(P400='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q400>'2. Assumptions'!$O$21,Q400<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q400>'2. Assumptions'!$O$22,Q400<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q400>'2. Assumptions'!$O$23, Q400<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q400>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q400/1000","v":0},{"$f":"IF(SUM(AD400:AE400)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P400='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q400,P400='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q400),0)","v":0},{"$f":"IF(P400='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q400,0)","v":0},{"$f":"IF(P400='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q400,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD400:AE400)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.06232245708182},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A400) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A400)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A400) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A400)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A400)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A400)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.22740680959577},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},120.66828221329715,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},112.322680085366,{"$f":"O400*'2. Assumptions'!$D$35","v":0.13639333333333334},{"$f":"U400*'2. Assumptions'!$D$40*BB400*'2. Assumptions'!$D$38","v":6.1743462087976542E-2},8.5587481999999993E-2,149173.03720151432,7391.6633187899715,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I401&1","v":"Multi Unit1"},"Roof",22,"None",0,0,0,null,1.0059706744868036,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A401) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A401)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A401) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A401)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A401)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A401)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P401=$P$2,_xlfn.IFS(AND(Q401>'2. Assumptions'!$O$14,Q401<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q401>'2. Assumptions'!$O$15,Q401<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q401>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q401/1000","v":0},{"$f":"(IF(P401='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q401>'2. Assumptions'!$O$21,Q401<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q401>'2. Assumptions'!$O$22,Q401<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q401>'2. Assumptions'!$O$23, Q401<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q401>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q401/1000","v":0},{"$f":"IF(SUM(AD401:AE401)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P401='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q401,P401='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q401),0)","v":0},{"$f":"IF(P401='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q401,0)","v":0},{"$f":"IF(P401='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q401,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD401:AE401)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A401) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A401)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A401) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A401)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A401)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A401)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},112.322680085366,{"$f":"O401*'2. Assumptions'!$D$35","v":3.6593333333333332E-2},{"$f":"U401*'2. Assumptions'!$D$40*BB401*'2. Assumptions'!$D$38","v":1.6565319096774195E-2},8.5587481999999993E-2,149173.03720151432,0,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I402&2","v":"Multi Unit2"},"Roof",65,"Above Ground RW Tank",2000,166,82,null,1.0059706744868036,0.31642228739002931,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A402) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A402)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A402) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A402)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A402)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A402)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P402=$P$2,_xlfn.IFS(AND(Q402>'2. Assumptions'!$O$14,Q402<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q402>'2. Assumptions'!$O$15,Q402<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q402>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q402/1000","v":2186.5415413508317},{"$f":"(IF(P402='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q402>'2. Assumptions'!$O$21,Q402<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q402>'2. Assumptions'!$O$22,Q402<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q402>'2. Assumptions'!$O$23, Q402<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q402>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q402/1000","v":0},{"$f":"IF(SUM(AD402:AE402)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P402='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q402,P402='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q402),0)","v":0},{"$f":"IF(P402='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q402,0)","v":0},{"$f":"IF(P402='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q402,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD402:AE402)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.06232245708182},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A402) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A402)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A402) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A402)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A402)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A402)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.22740680959577},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.2276790998518,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},112.322680085366,{"$f":"O402*'2. Assumptions'!$D$35","v":0.10811666666666667},{"$f":"U402*'2. Assumptions'!$D$40*BB402*'2. Assumptions'!$D$38","v":4.8942988240469207E-2},8.5587481999999993E-2,149173.03720151432,7391.6633187899715,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I403&2","v":"Multi Unit2"},"Roof",35,"None",0,0,0,null,1.0059706744868036,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A403) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A403)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A403) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A403)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A403)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A403)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P403=$P$2,_xlfn.IFS(AND(Q403>'2. Assumptions'!$O$14,Q403<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q403>'2. Assumptions'!$O$15,Q403<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q403>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q403/1000","v":0},{"$f":"(IF(P403='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q403>'2. Assumptions'!$O$21,Q403<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q403>'2. Assumptions'!$O$22,Q403<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q403>'2. Assumptions'!$O$23, Q403<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q403>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q403/1000","v":0},{"$f":"IF(SUM(AD403:AE403)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P403='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q403,P403='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q403),0)","v":0},{"$f":"IF(P403='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q403,0)","v":0},{"$f":"IF(P403='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q403,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD403:AE403)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A403) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A403)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A403) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A403)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A403)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A403)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},112.322680085366,{"$f":"O403*'2. Assumptions'!$D$35","v":5.8216666666666667E-2},{"$f":"U403*'2. Assumptions'!$D$40*BB403*'2. Assumptions'!$D$38","v":2.6353916744868037E-2},8.5587481999999993E-2,149173.03720151432,0,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I404&3","v":"Multi Unit3"},"Roof",50,"Above Ground RW Tank",2000,154,86,null,1.0059706744868036,0.22580645161290325,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A404) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A404)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A404) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A404)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A404)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A404)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P404=$P$2,_xlfn.IFS(AND(Q404>'2. Assumptions'!$O$14,Q404<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q404>'2. Assumptions'!$O$15,Q404<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q404>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q404/1000","v":2186.5415413508317},{"$f":"(IF(P404='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q404>'2. Assumptions'!$O$21,Q404<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q404>'2. Assumptions'!$O$22,Q404<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q404>'2. Assumptions'!$O$23, Q404<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q404>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q404/1000","v":0},{"$f":"IF(SUM(AD404:AE404)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P404='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q404,P404='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q404),0)","v":0},{"$f":"IF(P404='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q404,0)","v":0},{"$f":"IF(P404='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q404,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD404:AE404)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.06232245708182},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A404) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A404)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A404) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A404)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A404)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A404)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.22740680959577},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},112.322680085366,{"$f":"O404*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U404*'2. Assumptions'!$D$40*BB404*'2. Assumptions'!$D$38","v":3.764845249266862E-2},8.5587481999999993E-2,149173.03720151432,7391.6633187899715,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I405&3","v":"Multi Unit3"},"Roof",36,"None",0,0,0,null,1.0059706744868036,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A405) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A405)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A405) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A405)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A405)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A405)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P405=$P$2,_xlfn.IFS(AND(Q405>'2. Assumptions'!$O$14,Q405<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q405>'2. Assumptions'!$O$15,Q405<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q405>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q405/1000","v":0},{"$f":"(IF(P405='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q405>'2. Assumptions'!$O$21,Q405<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q405>'2. Assumptions'!$O$22,Q405<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q405>'2. Assumptions'!$O$23, Q405<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q405>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q405/1000","v":0},{"$f":"IF(SUM(AD405:AE405)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P405='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q405,P405='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q405),0)","v":0},{"$f":"IF(P405='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q405,0)","v":0},{"$f":"IF(P405='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q405,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD405:AE405)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A405) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A405)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A405) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A405)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A405)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A405)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},112.322680085366,{"$f":"O405*'2. Assumptions'!$D$35","v":5.9879999999999996E-2},{"$f":"U405*'2. Assumptions'!$D$40*BB405*'2. Assumptions'!$D$38","v":2.7106885794721407E-2},8.5587481999999993E-2,149173.03720151432,0,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I406&12","v":"Multi Unit12"},"Driveway",35,"Buffer Strip",2.9,66,0,null,1.0059706744868036,6.7741935483870974E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A406) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A406)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A406) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A406)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A406)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A406)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P406=$P$2,_xlfn.IFS(AND(Q406>'2. Assumptions'!$O$14,Q406<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q406>'2. Assumptions'!$O$15,Q406<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q406>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q406/1000","v":0},{"$f":"(IF(P406='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q406>'2. Assumptions'!$O$21,Q406<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q406>'2. Assumptions'!$O$22,Q406<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q406>'2. Assumptions'!$O$23, Q406<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q406>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q406/1000","v":0},{"$f":"IF(SUM(AD406:AE406)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P406='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q406,P406='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q406),0)","v":0},{"$f":"IF(P406='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q406,0)","v":1257.9044295477922},{"$f":"IF(P406='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q406,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4692.3683812741738},{"$f":"IF(SUM(AD406:AE406)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":602.80541547542782},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A406) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A406)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A406) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A406)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A406)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A406)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":116.67201589846992},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.00779459491332,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":5950.2728108219662},112.322680085366,{"$f":"O406*'2. Assumptions'!$D$35","v":5.8216666666666667E-2},{"$f":"U406*'2. Assumptions'!$D$40*BB406*'2. Assumptions'!$D$38","v":2.6353916744868037E-2},8.5587481999999993E-2,149173.03720151432,1257.9044295477922,93459.08232418698,70.371796417811183]
[71,905525,2020,"Darebin City Council","204 Bastings St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},490,{"$f":"I407&3","v":"Multi Unit3"},"Driveway",16,"Buffer Strip",1.3,66,0,null,1.0059706744868036,3.0967741935483871E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A407) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A407)","v":0.90726099706744878},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A407) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A407)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A407)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A407)","v":9.8709677419354852E-2},290,113.66666666666667,0.69591836734693879,{"$f":"(IF(P407=$P$2,_xlfn.IFS(AND(Q407>'2. Assumptions'!$O$14,Q407<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q407>'2. Assumptions'!$O$15,Q407<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q407>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q407/1000","v":0},{"$f":"(IF(P407='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q407>'2. Assumptions'!$O$21,Q407<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q407>'2. Assumptions'!$O$22,Q407<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q407>'2. Assumptions'!$O$23, Q407<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q407>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q407/1000","v":0},{"$f":"IF(SUM(AD407:AE407)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P407='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q407,P407='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q407),0)","v":0},{"$f":"IF(P407='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q407,0)","v":563.88819255590693},{"$f":"IF(P407='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q407,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2103.4754812608367},{"$f":"IF(SUM(AD407:AE407)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":270.22311728208831},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A407) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A407)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A407) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A407)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A407)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A407)","v":51},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":52.301248506210655},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},166.71022961354646,341,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2667.3636738167434},112.322680085366,{"$f":"O407*'2. Assumptions'!$D$35","v":2.6613333333333333E-2},{"$f":"U407*'2. Assumptions'!$D$40*BB407*'2. Assumptions'!$D$38","v":1.2047504797653959E-2},8.5587481999999993E-2,149173.03720151432,563.88819255590693,93459.08232418698,70.371796417811183]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I408&1","v":"Multi Unit1"},"Roof",90.8,"Above Ground RW Tank",2800,172,82,null,1.0004111671362896,0.23161204211775174,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A408) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A408)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A408) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A408)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A408)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A408)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P408=$P$2,_xlfn.IFS(AND(Q408>'2. Assumptions'!$O$14,Q408<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q408>'2. Assumptions'!$O$15,Q408<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q408>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q408/1000","v":2448.9265263129319},{"$f":"(IF(P408='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q408>'2. Assumptions'!$O$21,Q408<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q408>'2. Assumptions'!$O$22,Q408<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q408>'2. Assumptions'!$O$23, Q408<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q408>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q408/1000","v":0},{"$f":"IF(SUM(AD408:AE408)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P408='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q408,P408='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q408),0)","v":0},{"$f":"IF(P408='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q408,0)","v":0},{"$f":"IF(P408='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q408,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3033.664700235629},{"$f":"IF(SUM(AD408:AE408)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":120.17783861717845},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A408) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A408)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A408) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A408)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A408)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A408)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.042698380401362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},117.70609035228746,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10687.713003987701},76.091576411295222,{"$f":"O408*'2. Assumptions'!$D$35","v":0.15103066666666665},{"$f":"U408*'2. Assumptions'!$D$40*BB408*'2. Assumptions'!$D$38","v":6.7991744481017358E-2},0.12623026790625,101616.97116147041,7654.0483037520717,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I409&2","v":"Multi Unit2"},"Roof",86.8,"Above Ground RW Tank",2800,166,82,null,1.0004111671362896,0.21368530327747293,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A409) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A409)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A409) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A409)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A409)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A409)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P409=$P$2,_xlfn.IFS(AND(Q409>'2. Assumptions'!$O$14,Q409<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q409>'2. Assumptions'!$O$15,Q409<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q409>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q409/1000","v":2448.9265263129319},{"$f":"(IF(P409='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q409>'2. Assumptions'!$O$21,Q409<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q409>'2. Assumptions'!$O$22,Q409<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q409>'2. Assumptions'!$O$23, Q409<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q409>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q409/1000","v":0},{"$f":"IF(SUM(AD409:AE409)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P409='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q409,P409='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q409),0)","v":0},{"$f":"IF(P409='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q409,0)","v":0},{"$f":"IF(P409='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q409,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3033.664700235629},{"$f":"IF(SUM(AD409:AE409)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":120.17783861717845},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A409) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A409)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A409) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A409)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A409)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A409)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.042698380401362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.13033414732375,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10687.713003987701},76.091576411295222,{"$f":"O409*'2. Assumptions'!$D$35","v":0.14437733333333333},{"$f":"U409*'2. Assumptions'!$D$40*BB409*'2. Assumptions'!$D$38","v":6.4996513446611309E-2},0.12623026790625,101616.97116147041,7654.0483037520717,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I410&3","v":"Multi Unit3"},"Roof",89.3,"Above Ground RW Tank",2800,167.5,82,null,1.0004111671362896,0.22182633842503335,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A410) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A410)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A410) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A410)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A410)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A410)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P410=$P$2,_xlfn.IFS(AND(Q410>'2. Assumptions'!$O$14,Q410<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q410>'2. Assumptions'!$O$15,Q410<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q410>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q410/1000","v":2448.9265263129319},{"$f":"(IF(P410='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q410>'2. Assumptions'!$O$21,Q410<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q410>'2. Assumptions'!$O$22,Q410<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q410>'2. Assumptions'!$O$23, Q410<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q410>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q410/1000","v":0},{"$f":"IF(SUM(AD410:AE410)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P410='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q410,P410='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q410),0)","v":0},{"$f":"IF(P410='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q410,0)","v":0},{"$f":"IF(P410='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q410,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3033.664700235629},{"$f":"IF(SUM(AD410:AE410)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":120.17783861717845},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A410) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A410)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A410) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A410)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A410)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A410)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.042698380401362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.68323632684996,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10687.713003987701},76.091576411295222,{"$f":"O410*'2. Assumptions'!$D$35","v":0.14853566666666665},{"$f":"U410*'2. Assumptions'!$D$40*BB410*'2. Assumptions'!$D$38","v":6.6868532843115086E-2},0.12623026790625,101616.97116147041,7654.0483037520717,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I411&4","v":"Multi Unit4"},"Roof",101.1,"Above Ground RW Tank",2800,148.19999999999999,86,null,1.0004111671362896,0.22220109743437638,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A411) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A411)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A411) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A411)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A411)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A411)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P411=$P$2,_xlfn.IFS(AND(Q411>'2. Assumptions'!$O$14,Q411<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q411>'2. Assumptions'!$O$15,Q411<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q411>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q411/1000","v":2448.9265263129319},{"$f":"(IF(P411='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q411>'2. Assumptions'!$O$21,Q411<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q411>'2. Assumptions'!$O$22,Q411<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q411>'2. Assumptions'!$O$23, Q411<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q411>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q411/1000","v":0},{"$f":"IF(SUM(AD411:AE411)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P411='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q411,P411='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q411),0)","v":0},{"$f":"IF(P411='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q411,0)","v":0},{"$f":"IF(P411='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q411,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3033.664700235629},{"$f":"IF(SUM(AD411:AE411)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":120.17783861717845},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A411) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A411)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A411) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A411)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A411)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A411)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.042698380401362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},105.71427303647579,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10687.713003987701},76.091576411295222,{"$f":"O411*'2. Assumptions'!$D$35","v":0.16816299999999998},{"$f":"U411*'2. Assumptions'!$D$40*BB411*'2. Assumptions'!$D$38","v":7.5704464394612939E-2},0.12623026790625,101616.97116147041,7654.0483037520717,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I412&1","v":"Multi Unit1"},"Roof",13.9,"Raingarden 100mm",1,133.30000000000001,0,null,1.0004111671362896,2.7478422067329086E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A412) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A412)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A412) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A412)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A412)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A412)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P412=$P$2,_xlfn.IFS(AND(Q412>'2. Assumptions'!$O$14,Q412<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q412>'2. Assumptions'!$O$15,Q412<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q412>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q412/1000","v":0},{"$f":"(IF(P412='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q412>'2. Assumptions'!$O$21,Q412<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q412>'2. Assumptions'!$O$22,Q412<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q412>'2. Assumptions'!$O$23, Q412<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q412>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q412/1000","v":0},{"$f":"IF(SUM(AD412:AE412)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P412='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q412,P412='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q412),0)","v":759.08025920987461},{"$f":"IF(P412='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q412,0)","v":0},{"$f":"IF(P412='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q412,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD412:AE412)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":213.99006753632935},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A412) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A412)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A412) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A412)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A412)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A412)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":42.448898602110901},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},171.01714544735327,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},76.091576411295222,{"$f":"O412*'2. Assumptions'!$D$35","v":2.3120333333333333E-2},{"$f":"U412*'2. Assumptions'!$D$40*BB412*'2. Assumptions'!$D$38","v":1.0408427844561028E-2},0.12623026790625,101616.97116147041,759.08025920987461,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I413&2","v":"Multi Unit2"},"Roof",20.8,"Raingarden 100mm",1.1000000000000001,133.94999999999999,0,null,1.0004111671362896,4.1319294082752485E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A413) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A413)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A413) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A413)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A413)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A413)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P413=$P$2,_xlfn.IFS(AND(Q413>'2. Assumptions'!$O$14,Q413<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q413>'2. Assumptions'!$O$15,Q413<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q413>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q413/1000","v":0},{"$f":"(IF(P413='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q413>'2. Assumptions'!$O$21,Q413<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q413>'2. Assumptions'!$O$22,Q413<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q413>'2. Assumptions'!$O$23, Q413<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q413>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q413/1000","v":0},{"$f":"IF(SUM(AD413:AE413)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P413='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q413,P413='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q413),0)","v":834.9882851308621},{"$f":"IF(P413='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q413,0)","v":0},{"$f":"IF(P413='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q413,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1779.8638687591697},{"$f":"IF(SUM(AD413:AE413)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":235.38907428996228},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A413) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A413)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A413) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A413)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A413)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A413)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":46.693788462321997},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.71404586009768,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2614.8521538900318},76.091576411295222,{"$f":"O413*'2. Assumptions'!$D$35","v":3.4597333333333334E-2},{"$f":"U413*'2. Assumptions'!$D$40*BB413*'2. Assumptions'!$D$38","v":1.5575201378911467E-2},0.12623026790625,101616.97116147041,834.9882851308621,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I414&3","v":"Multi Unit3"},"Roof",10.6,"Raingarden 100mm",1,134,0,null,1.0004111671362896,2.1064807948984136E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A414) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A414)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A414) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A414)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A414)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A414)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P414=$P$2,_xlfn.IFS(AND(Q414>'2. Assumptions'!$O$14,Q414<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q414>'2. Assumptions'!$O$15,Q414<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q414>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q414/1000","v":0},{"$f":"(IF(P414='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q414>'2. Assumptions'!$O$21,Q414<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q414>'2. Assumptions'!$O$22,Q414<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q414>'2. Assumptions'!$O$23, Q414<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q414>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q414/1000","v":0},{"$f":"IF(SUM(AD414:AE414)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P414='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q414,P414='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q414),0)","v":759.08025920987461},{"$f":"IF(P414='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q414,0)","v":0},{"$f":"IF(P414='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q414,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD414:AE414)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":213.99006753632935},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A414) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A414)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A414) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A414)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A414)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A414)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":42.448898602110901},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},224.25833223756703,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},76.091576411295222,{"$f":"O414*'2. Assumptions'!$D$35","v":1.7631333333333332E-2},{"$f":"U414*'2. Assumptions'!$D$40*BB414*'2. Assumptions'!$D$38","v":7.9373622411760356E-3},0.12623026790625,101616.97116147041,759.08025920987461,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,{"$f":"I415&4","v":"Multi Unit4"},"Roof",10.7,"Raingarden 100mm",0.5,133.75,0,null,1.0004111671362896,2.1223861782589348E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A415) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A415)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A415) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A415)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A415)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A415)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P415=$P$2,_xlfn.IFS(AND(Q415>'2. Assumptions'!$O$14,Q415<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q415>'2. Assumptions'!$O$15,Q415<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q415>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q415/1000","v":0},{"$f":"(IF(P415='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q415>'2. Assumptions'!$O$21,Q415<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q415>'2. Assumptions'!$O$22,Q415<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q415>'2. Assumptions'!$O$23, Q415<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q415>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q415/1000","v":0},{"$f":"IF(SUM(AD415:AE415)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P415='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q415,P415='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q415),0)","v":379.54012960493731},{"$f":"IF(P415='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q415,0)","v":0},{"$f":"IF(P415='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q415,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD415:AE415)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":106.99503376816467},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A415) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A415)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A415) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A415)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A415)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A415)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":21.224449301055451},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},111.08122998683228,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},76.091576411295222,{"$f":"O415*'2. Assumptions'!$D$35","v":1.7797666666666666E-2},{"$f":"U415*'2. Assumptions'!$D$40*BB415*'2. Assumptions'!$D$38","v":8.0122430170361872E-3},0.12623026790625,101616.97116147041,379.54012960493731,66047.713241272155,49.457040112952456]
[72,674260,2019,"Darebin City Council","24-26 Erval Av, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928,"Remaining Impervious","Untreated",250.3,"None",0,0,0,null,1.0004111671362896,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A416) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A416)","v":0.88932478125463454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A416) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A416)","v":0.11108638588165505},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A416)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A416)","v":0},424,168.57499999999999,0.72661637931034473,{"$f":"(IF(P416=$P$2,_xlfn.IFS(AND(Q416>'2. Assumptions'!$O$14,Q416<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q416>'2. Assumptions'!$O$15,Q416<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q416>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q416/1000","v":0},{"$f":"(IF(P416='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q416>'2. Assumptions'!$O$21,Q416<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q416>'2. Assumptions'!$O$22,Q416<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q416>'2. Assumptions'!$O$23, Q416<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q416>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q416/1000","v":0},{"$f":"IF(SUM(AD416:AE416)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P416='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q416,P416='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q416),0)","v":0},{"$f":"IF(P416='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q416,0)","v":0},{"$f":"IF(P416='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q416,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD416:AE416)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A416) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A416)","v":368},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A416) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A416)","v":56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A416)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A416)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,674.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},76.091576411295222,{"$f":"O416*'2. Assumptions'!$D$35","v":0.41633233333333336},{"$f":"U416*'2. Assumptions'!$D$40*BB416*'2. Assumptions'!$D$38","v":0.18742658197795867},0.12623026790625,101616.97116147041,0,66047.713241272155,49.457040112952456]
[73,855180,2019,"Darebin City Council","262-266 Raglan St, PRESTON","Preston",3072,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1788,{"$f":"I417&1","v":"Retail1"},"Roof",1550,"Above Ground RW Tank",40000,162,82,"Noted that the entire development is connected to the rainwater tank. 100 occpants have been chosen for the dev which is much lower than the occupancy rate from table D1.1 of the NCC",1.4043624161073824,1.4043624161073824,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A417) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A417)","v":1.4043624161073824},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A417) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A417)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A417)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A417)","v":0},1550,1788,1,{"$f":"(IF(P417=$P$2,_xlfn.IFS(AND(Q417>'2. Assumptions'!$O$14,Q417<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q417>'2. Assumptions'!$O$15,Q417<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q417>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q417/1000","v":21865.415413508319},{"$f":"(IF(P417='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q417>'2. Assumptions'!$O$21,Q417<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q417>'2. Assumptions'!$O$22,Q417<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q417>'2. Assumptions'!$O$23, Q417<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q417>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q417/1000","v":0},{"$f":"IF(SUM(AD417:AE417)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P417='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q417,P417='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q417),0)","v":0},{"$f":"IF(P417='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q417,0)","v":0},{"$f":"IF(P417='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q417,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":34099.146021638364},{"$f":"IF(SUM(AD417:AE417)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":435.56907042653705},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A417) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A417)","v":1550},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A417) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A417)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A417)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A417)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.464311750055366},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},39.464311750055366,1788,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":61169.68321258582},34.211232221804153,{"$f":"O417*'2. Assumptions'!$D$35","v":2.5781666666666667},{"$f":"U417*'2. Assumptions'!$D$40*BB417*'2. Assumptions'!$D$38","v":1.6293061661073824},1.8794834999999999,32546.007034691087,27070.537190947456,14403.178953657991,15.140121471447124]
[73,855180,2019,"Darebin City Council","262-266 Raglan St, PRESTON","Preston",3072,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1788,"Remaining Impervious","Untreated",238,"None",0,0,0,null,1.4043624161073824,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A418) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A418)","v":1.4043624161073824},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A418) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A418)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A418)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A418)","v":0},1550,1788,1,{"$f":"(IF(P418=$P$2,_xlfn.IFS(AND(Q418>'2. Assumptions'!$O$14,Q418<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q418>'2. Assumptions'!$O$15,Q418<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q418>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q418/1000","v":0},{"$f":"(IF(P418='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q418>'2. Assumptions'!$O$21,Q418<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q418>'2. Assumptions'!$O$22,Q418<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q418>'2. Assumptions'!$O$23, Q418<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q418>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q418/1000","v":0},{"$f":"IF(SUM(AD418:AE418)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P418='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q418,P418='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q418),0)","v":0},{"$f":"IF(P418='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q418,0)","v":0},{"$f":"IF(P418='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q418,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD418:AE418)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A418) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A418)","v":1550},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A418) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A418)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A418)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A418)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1788,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},34.211232221804153,{"$f":"O418*'2. Assumptions'!$D$35","v":0.3958733333333333},{"$f":"U418*'2. Assumptions'!$D$40*BB418*'2. Assumptions'!$D$38","v":0.25017733389261737},1.8794834999999999,32546.007034691087,0,14403.178953657991,15.140121471447124]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I419&1","v":"Mixed Use1"},"Roof",66,"Above Ground RW Tank",2000,136.5,92.1,null,1.0328007093770786,0.19971181556195969,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A419) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A419)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A419) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A419)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A419)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A419)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P419=$P$2,_xlfn.IFS(AND(Q419>'2. Assumptions'!$O$14,Q419<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q419>'2. Assumptions'!$O$15,Q419<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q419>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q419/1000","v":2186.5415413508317},{"$f":"(IF(P419='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q419>'2. Assumptions'!$O$21,Q419<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q419>'2. Assumptions'!$O$22,Q419<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q419>'2. Assumptions'!$O$23, Q419<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q419>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q419/1000","v":0},{"$f":"IF(SUM(AD419:AE419)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P419='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q419,P419='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q419),0)","v":0},{"$f":"IF(P419='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q419,0)","v":0},{"$f":"IF(P419='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q419,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD419:AE419)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A419) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A419)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A419) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A419)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A419)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A419)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},149.92119911349039,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O419*'2. Assumptions'!$D$35","v":0.10978},{"$f":"U419*'2. Assumptions'!$D$40*BB419*'2. Assumptions'!$D$38","v":5.1021387843937061E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I420&1","v":"Mixed Use1"},"Balcony",24.6,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A420) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A420)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A420) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A420)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A420)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A420)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P420=$P$2,_xlfn.IFS(AND(Q420>'2. Assumptions'!$O$14,Q420<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q420>'2. Assumptions'!$O$15,Q420<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q420>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q420/1000","v":0},{"$f":"(IF(P420='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q420>'2. Assumptions'!$O$21,Q420<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q420>'2. Assumptions'!$O$22,Q420<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q420>'2. Assumptions'!$O$23, Q420<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q420>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q420/1000","v":0},{"$f":"IF(SUM(AD420:AE420)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P420='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q420,P420='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q420),0)","v":0},{"$f":"IF(P420='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q420,0)","v":0},{"$f":"IF(P420='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q420,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD420:AE420)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A420) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A420)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A420) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A420)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A420)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A420)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O420*'2. Assumptions'!$D$35","v":4.0918000000000003E-2},{"$f":"U420*'2. Assumptions'!$D$40*BB420*'2. Assumptions'!$D$38","v":1.9017062741831087E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I421&2","v":"Mixed Use2"},"Roof",40,"Above Ground RW Tank",2000,170,82,null,1.0328007093770786,0.1507426291287963,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A421) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A421)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A421) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A421)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A421)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A421)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P421=$P$2,_xlfn.IFS(AND(Q421>'2. Assumptions'!$O$14,Q421<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q421>'2. Assumptions'!$O$15,Q421<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q421>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q421/1000","v":2186.5415413508317},{"$f":"(IF(P421='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q421>'2. Assumptions'!$O$21,Q421<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q421>'2. Assumptions'!$O$22,Q421<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q421>'2. Assumptions'!$O$23, Q421<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q421>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q421/1000","v":0},{"$f":"IF(SUM(AD421:AE421)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P421='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q421,P421='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q421),0)","v":0},{"$f":"IF(P421='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q421,0)","v":0},{"$f":"IF(P421='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q421,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD421:AE421)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A421) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A421)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A421) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A421)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A421)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A421)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},247.36997853725916,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O421*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U421*'2. Assumptions'!$D$40*BB421*'2. Assumptions'!$D$38","v":3.0922053238749733E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I422&2","v":"Mixed Use2"},"Roof",20,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A422) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A422)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A422) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A422)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A422)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A422)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P422=$P$2,_xlfn.IFS(AND(Q422>'2. Assumptions'!$O$14,Q422<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q422>'2. Assumptions'!$O$15,Q422<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q422>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q422/1000","v":0},{"$f":"(IF(P422='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q422>'2. Assumptions'!$O$21,Q422<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q422>'2. Assumptions'!$O$22,Q422<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q422>'2. Assumptions'!$O$23, Q422<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q422>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q422/1000","v":0},{"$f":"IF(SUM(AD422:AE422)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P422='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q422,P422='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q422),0)","v":0},{"$f":"IF(P422='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q422,0)","v":0},{"$f":"IF(P422='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q422,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD422:AE422)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A422) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A422)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A422) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A422)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A422)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A422)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O422*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U422*'2. Assumptions'!$D$40*BB422*'2. Assumptions'!$D$38","v":1.5461026619374867E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I423&3","v":"Mixed Use3"},"Roof",40,"Above Ground RW Tank",2000,170,82,null,1.0328007093770786,0.1507426291287963,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A423) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A423)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A423) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A423)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A423)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A423)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P423=$P$2,_xlfn.IFS(AND(Q423>'2. Assumptions'!$O$14,Q423<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q423>'2. Assumptions'!$O$15,Q423<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q423>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q423/1000","v":2186.5415413508317},{"$f":"(IF(P423='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q423>'2. Assumptions'!$O$21,Q423<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q423>'2. Assumptions'!$O$22,Q423<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q423>'2. Assumptions'!$O$23, Q423<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q423>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q423/1000","v":0},{"$f":"IF(SUM(AD423:AE423)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P423='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q423,P423='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q423),0)","v":0},{"$f":"IF(P423='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q423,0)","v":0},{"$f":"IF(P423='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q423,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD423:AE423)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A423) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A423)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A423) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A423)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A423)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A423)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},247.36997853725916,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O423*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U423*'2. Assumptions'!$D$40*BB423*'2. Assumptions'!$D$38","v":3.0922053238749733E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I424&3","v":"Mixed Use3"},"Roof",20,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A424) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A424)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A424) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A424)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A424)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A424)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P424=$P$2,_xlfn.IFS(AND(Q424>'2. Assumptions'!$O$14,Q424<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q424>'2. Assumptions'!$O$15,Q424<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q424>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q424/1000","v":0},{"$f":"(IF(P424='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q424>'2. Assumptions'!$O$21,Q424<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q424>'2. Assumptions'!$O$22,Q424<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q424>'2. Assumptions'!$O$23, Q424<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q424>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q424/1000","v":0},{"$f":"IF(SUM(AD424:AE424)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P424='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q424,P424='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q424),0)","v":0},{"$f":"IF(P424='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q424,0)","v":0},{"$f":"IF(P424='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q424,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD424:AE424)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A424) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A424)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A424) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A424)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A424)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A424)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O424*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U424*'2. Assumptions'!$D$40*BB424*'2. Assumptions'!$D$38","v":1.5461026619374867E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I425&4","v":"Mixed Use4"},"Roof",40,"Above Ground RW Tank",2000,170,82,null,1.0328007093770786,0.1507426291287963,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A425) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A425)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A425) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A425)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A425)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A425)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P425=$P$2,_xlfn.IFS(AND(Q425>'2. Assumptions'!$O$14,Q425<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q425>'2. Assumptions'!$O$15,Q425<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q425>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q425/1000","v":2186.5415413508317},{"$f":"(IF(P425='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q425>'2. Assumptions'!$O$21,Q425<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q425>'2. Assumptions'!$O$22,Q425<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q425>'2. Assumptions'!$O$23, Q425<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q425>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q425/1000","v":0},{"$f":"IF(SUM(AD425:AE425)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P425='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q425,P425='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q425),0)","v":0},{"$f":"IF(P425='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q425,0)","v":0},{"$f":"IF(P425='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q425,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD425:AE425)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A425) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A425)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A425) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A425)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A425)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A425)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},247.36997853725916,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O425*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U425*'2. Assumptions'!$D$40*BB425*'2. Assumptions'!$D$38","v":3.0922053238749733E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I426&4","v":"Mixed Use4"},"Roof",20,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A426) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A426)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A426) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A426)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A426)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A426)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P426=$P$2,_xlfn.IFS(AND(Q426>'2. Assumptions'!$O$14,Q426<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q426>'2. Assumptions'!$O$15,Q426<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q426>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q426/1000","v":0},{"$f":"(IF(P426='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q426>'2. Assumptions'!$O$21,Q426<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q426>'2. Assumptions'!$O$22,Q426<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q426>'2. Assumptions'!$O$23, Q426<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q426>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q426/1000","v":0},{"$f":"IF(SUM(AD426:AE426)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P426='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q426,P426='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q426),0)","v":0},{"$f":"IF(P426='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q426,0)","v":0},{"$f":"IF(P426='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q426,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD426:AE426)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A426) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A426)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A426) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A426)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A426)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A426)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O426*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U426*'2. Assumptions'!$D$40*BB426*'2. Assumptions'!$D$38","v":1.5461026619374867E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I427&5","v":"Mixed Use5"},"Roof",40,"Above Ground RW Tank",2000,170,82,null,1.0328007093770786,0.1507426291287963,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A427) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A427)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A427) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A427)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A427)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A427)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P427=$P$2,_xlfn.IFS(AND(Q427>'2. Assumptions'!$O$14,Q427<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q427>'2. Assumptions'!$O$15,Q427<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q427>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q427/1000","v":2186.5415413508317},{"$f":"(IF(P427='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q427>'2. Assumptions'!$O$21,Q427<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q427>'2. Assumptions'!$O$22,Q427<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q427>'2. Assumptions'!$O$23, Q427<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q427>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q427/1000","v":0},{"$f":"IF(SUM(AD427:AE427)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P427='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q427,P427='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q427),0)","v":0},{"$f":"IF(P427='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q427,0)","v":0},{"$f":"IF(P427='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q427,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD427:AE427)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A427) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A427)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A427) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A427)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A427)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A427)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},247.36997853725916,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O427*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U427*'2. Assumptions'!$D$40*BB427*'2. Assumptions'!$D$38","v":3.0922053238749733E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I428&5","v":"Mixed Use5"},"Roof",20,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A428)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A428)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P428=$P$2,_xlfn.IFS(AND(Q428>'2. Assumptions'!$O$14,Q428<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q428>'2. Assumptions'!$O$15,Q428<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q428>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q428/1000","v":0},{"$f":"(IF(P428='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q428>'2. Assumptions'!$O$21,Q428<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q428>'2. Assumptions'!$O$22,Q428<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q428>'2. Assumptions'!$O$23, Q428<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q428>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q428/1000","v":0},{"$f":"IF(SUM(AD428:AE428)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P428='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q428,P428='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q428),0)","v":0},{"$f":"IF(P428='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q428,0)","v":0},{"$f":"IF(P428='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q428,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD428:AE428)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A428)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A428)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O428*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U428*'2. Assumptions'!$D$40*BB428*'2. Assumptions'!$D$38","v":1.5461026619374867E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I429&6","v":"Mixed Use6"},"Roof",41.4,"Above Ground RW Tank",2000,170,82,null,1.0328007093770786,0.15601862114830417,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A429) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A429)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A429) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A429)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A429)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A429)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P429=$P$2,_xlfn.IFS(AND(Q429>'2. Assumptions'!$O$14,Q429<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q429>'2. Assumptions'!$O$15,Q429<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q429>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q429/1000","v":2186.5415413508317},{"$f":"(IF(P429='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q429>'2. Assumptions'!$O$21,Q429<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q429>'2. Assumptions'!$O$22,Q429<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q429>'2. Assumptions'!$O$23, Q429<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q429>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q429/1000","v":0},{"$f":"IF(SUM(AD429:AE429)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P429='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q429,P429='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q429),0)","v":0},{"$f":"IF(P429='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q429,0)","v":0},{"$f":"IF(P429='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q429,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD429:AE429)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.2104861083151},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A429) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A429)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A429) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A429)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A429)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A429)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.003736505199576},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},239.00481018092674,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.25437703575037,{"$f":"O429*'2. Assumptions'!$D$35","v":6.8861999999999993E-2},{"$f":"U429*'2. Assumptions'!$D$40*BB429*'2. Assumptions'!$D$38","v":3.200432510210597E-2},5.8120575900000027E-2,187897.45417516574,7391.6633187899715,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I430&6","v":"Mixed Use6"},"Roof",16,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A430) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A430)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A430) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A430)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A430)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A430)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P430=$P$2,_xlfn.IFS(AND(Q430>'2. Assumptions'!$O$14,Q430<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q430>'2. Assumptions'!$O$15,Q430<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q430>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q430/1000","v":0},{"$f":"(IF(P430='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q430>'2. Assumptions'!$O$21,Q430<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q430>'2. Assumptions'!$O$22,Q430<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q430>'2. Assumptions'!$O$23, Q430<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q430>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q430/1000","v":0},{"$f":"IF(SUM(AD430:AE430)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P430='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q430,P430='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q430),0)","v":0},{"$f":"IF(P430='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q430,0)","v":0},{"$f":"IF(P430='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q430,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD430:AE430)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A430) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A430)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A430) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A430)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A430)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A430)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O430*'2. Assumptions'!$D$35","v":2.6613333333333333E-2},{"$f":"U430*'2. Assumptions'!$D$40*BB430*'2. Assumptions'!$D$38","v":1.2368821295499892E-2},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I431&2","v":"Mixed Use2"},"Roof",12.3,"None",0,0,0,null,1.0328007093770786,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A431) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A431)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A431) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A431)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A431)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A431)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P431=$P$2,_xlfn.IFS(AND(Q431>'2. Assumptions'!$O$14,Q431<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q431>'2. Assumptions'!$O$15,Q431<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q431>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q431/1000","v":0},{"$f":"(IF(P431='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q431>'2. Assumptions'!$O$21,Q431<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q431>'2. Assumptions'!$O$22,Q431<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q431>'2. Assumptions'!$O$23, Q431<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q431>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q431/1000","v":0},{"$f":"IF(SUM(AD431:AE431)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P431='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q431,P431='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q431),0)","v":0},{"$f":"IF(P431='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q431,0)","v":0},{"$f":"IF(P431='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q431,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD431:AE431)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A431) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A431)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A431) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A431)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A431)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A431)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},145.25437703575037,{"$f":"O431*'2. Assumptions'!$D$35","v":2.0459000000000001E-2},{"$f":"U431*'2. Assumptions'!$D$40*BB431*'2. Assumptions'!$D$38","v":9.5085313709155437E-3},5.8120575900000027E-2,187897.45417516574,0,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I432&34","v":"Mixed Use34"},"Driveway",25.4,"Buffer Strip",1.5,65.8,0,null,1.0328007093770786,3.7049878075814675E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A432) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A432)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A432) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A432)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A432)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A432)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P432=$P$2,_xlfn.IFS(AND(Q432>'2. Assumptions'!$O$14,Q432<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q432>'2. Assumptions'!$O$15,Q432<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q432>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q432/1000","v":0},{"$f":"(IF(P432='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q432>'2. Assumptions'!$O$21,Q432<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q432>'2. Assumptions'!$O$22,Q432<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q432>'2. Assumptions'!$O$23, Q432<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q432>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q432/1000","v":0},{"$f":"IF(SUM(AD432:AE432)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P432='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q432,P432='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q432),0)","v":0},{"$f":"IF(P432='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q432,0)","v":650.64022217989259},{"$f":"IF(P432='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q432,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2427.0870937625041},{"$f":"IF(SUM(AD432:AE432)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":415.34918274825145},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A432) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A432)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A432) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A432)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A432)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A432)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":60.585183384692854},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},121.17036676938571,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3077.7273159423967},145.25437703575037,{"$f":"O432*'2. Assumptions'!$D$35","v":4.2248666666666664E-2},{"$f":"U432*'2. Assumptions'!$D$40*BB432*'2. Assumptions'!$D$38","v":1.9635503806606079E-2},5.8120575900000027E-2,187897.45417516574,650.64022217989259,130909.63527169613,101.19986778341746]
[74,937484,2019,"Darebin City Council","295-297 Gilbert Rd, PRESTON","Preston",3072,"Residential","Mixed Use",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},636,{"$f":"I433&56","v":"Mixed Use56"},"Driveway",25.4,"Buffer Strip",1.5,65.8,0,null,1.0328007093770786,3.7049878075814675E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A433) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A433)","v":0.95870095322544913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A433) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A433)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A433)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A433)","v":7.4099756151629351E-2},375.7,75.183333333333323,0.70927672955974841,{"$f":"(IF(P433=$P$2,_xlfn.IFS(AND(Q433>'2. Assumptions'!$O$14,Q433<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q433>'2. Assumptions'!$O$15,Q433<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q433>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q433/1000","v":0},{"$f":"(IF(P433='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q433>'2. Assumptions'!$O$21,Q433<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q433>'2. Assumptions'!$O$22,Q433<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q433>'2. Assumptions'!$O$23, Q433<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q433>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q433/1000","v":0},{"$f":"IF(SUM(AD433:AE433)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P433='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q433,P433='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q433),0)","v":0},{"$f":"IF(P433='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q433,0)","v":650.64022217989259},{"$f":"IF(P433='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q433,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2427.0870937625041},{"$f":"IF(SUM(AD433:AE433)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":415.34918274825145},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A433) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A433)","v":267.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A433) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A433)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A433)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A433)","v":50.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":60.585183384692854},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},121.17036676938571,451.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3077.7273159423967},145.25437703575037,{"$f":"O433*'2. Assumptions'!$D$35","v":4.2248666666666664E-2},{"$f":"U433*'2. Assumptions'!$D$40*BB433*'2. Assumptions'!$D$38","v":1.9635503806606079E-2},5.8120575900000027E-2,187897.45417516574,650.64022217989259,130909.63527169613,101.19986778341746]
[75,739930,2019,"Darebin City Council","314-316 Bell St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,{"$f":"I434&1","v":"Mixed Use1"},"Roof",363,"Above Ground RW Tank",15000,170,82,null,1.0066884176182709,1.0066884176182709,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A434) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A434)","v":1.0066884176182709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A434) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A434)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A434)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A434)","v":0},363,613,1,{"$f":"(IF(P434=$P$2,_xlfn.IFS(AND(Q434>'2. Assumptions'!$O$14,Q434<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q434>'2. Assumptions'!$O$15,Q434<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q434>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q434/1000","v":8199.5307800656192},{"$f":"(IF(P434='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q434>'2. Assumptions'!$O$21,Q434<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q434>'2. Assumptions'!$O$22,Q434<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q434>'2. Assumptions'!$O$23, Q434<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q434>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q434/1000","v":0},{"$f":"IF(SUM(AD434:AE434)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P434='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q434,P434='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q434),0)","v":0},{"$f":"IF(P434='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q434,0)","v":0},{"$f":"IF(P434='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q434,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD434:AE434)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":250.58849977646742},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A434) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A434)","v":363},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A434) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A434)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A434)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A434)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":69.494363722674493},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.494363722674493,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":25226.454031330839},41.152453558451612,{"$f":"O434*'2. Assumptions'!$D$35","v":0.60378999999999994},{"$f":"U434*'2. Assumptions'!$D$40*BB434*'2. Assumptions'!$D$38","v":0.27352277985318108},0.46189935000000004,54614.612536975503,13404.652557504758,29020.721846663688,21.867296178637453]
[75,739930,2019,"Darebin City Council","314-316 Bell St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,"Remaining Impervious","Untreated",250,"None",0,0,0,null,1.0066884176182709,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A435) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A435)","v":1.0066884176182709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A435) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A435)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A435)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A435)","v":0},363,613,1,{"$f":"(IF(P435=$P$2,_xlfn.IFS(AND(Q435>'2. Assumptions'!$O$14,Q435<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q435>'2. Assumptions'!$O$15,Q435<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q435>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q435/1000","v":0},{"$f":"(IF(P435='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q435>'2. Assumptions'!$O$21,Q435<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q435>'2. Assumptions'!$O$22,Q435<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q435>'2. Assumptions'!$O$23, Q435<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q435>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q435/1000","v":0},{"$f":"IF(SUM(AD435:AE435)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P435='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q435,P435='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q435),0)","v":0},{"$f":"IF(P435='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q435,0)","v":0},{"$f":"IF(P435='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q435,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD435:AE435)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A435) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A435)","v":363},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A435) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A435)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A435)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A435)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},41.152453558451612,{"$f":"O435*'2. Assumptions'!$D$35","v":0.41583333333333333},{"$f":"U435*'2. Assumptions'!$D$40*BB435*'2. Assumptions'!$D$38","v":0.18837657014681894},0.46189935000000004,54614.612536975503,0,29020.721846663688,21.867296178637453]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I436&1","v":"Multi Unit1"},"Roof",48,"Above Ground RW Tank",2000,170,82,null,1.047294495412844,0.14972477064220185,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A436) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A436)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A436) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A436)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A436)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A436)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P436=$P$2,_xlfn.IFS(AND(Q436>'2. Assumptions'!$O$14,Q436<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q436>'2. Assumptions'!$O$15,Q436<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q436>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q436/1000","v":2186.5415413508317},{"$f":"(IF(P436='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q436>'2. Assumptions'!$O$21,Q436<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q436>'2. Assumptions'!$O$22,Q436<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q436>'2. Assumptions'!$O$23, Q436<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q436>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q436/1000","v":0},{"$f":"IF(SUM(AD436:AE436)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P436='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q436,P436='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q436),0)","v":0},{"$f":"IF(P436='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q436,0)","v":0},{"$f":"IF(P436='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q436,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD436:AE436)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.67528847224708},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A436) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A436)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A436) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A436)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A436)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A436)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.501163974670689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},206.1416487810493,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},81.34582240256492,{"$f":"O436*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U436*'2. Assumptions'!$D$40*BB436*'2. Assumptions'!$D$38","v":3.7627196631192655E-2},0.10680636543749998,103770.67187849528,7391.6633187899715,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I437&1","v":"Multi Unit1"},"Roof",65,"Raingarden 100mm",1,123,0,null,1.047294495412844,0.14669724770642203,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A437) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A437)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A437) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A437)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A437)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A437)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P437=$P$2,_xlfn.IFS(AND(Q437>'2. Assumptions'!$O$14,Q437<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q437>'2. Assumptions'!$O$15,Q437<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q437>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q437/1000","v":0},{"$f":"(IF(P437='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q437>'2. Assumptions'!$O$21,Q437<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q437>'2. Assumptions'!$O$22,Q437<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q437>'2. Assumptions'!$O$23, Q437<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q437>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q437/1000","v":0},{"$f":"IF(SUM(AD437:AE437)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P437='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q437,P437='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q437),0)","v":759.08025920987461},{"$f":"IF(P437='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q437,0)","v":0},{"$f":"IF(P437='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q437,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD437:AE437)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.410202448926867},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A437) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A437)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A437) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A437)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A437)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A437)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.484740341952545},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},36.571358795664779,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},81.34582240256492,{"$f":"O437*'2. Assumptions'!$D$35","v":0.10811666666666667},{"$f":"U437*'2. Assumptions'!$D$40*BB437*'2. Assumptions'!$D$38","v":5.0953495438073398E-2},0.10680636543749998,103770.67187849528,759.08025920987461,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I438&2","v":"Multi Unit2"},"Roof",73,"Above Ground RW Tank",2000,153.1,84.4,null,1.047294495412844,0.2050697247706422,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A438) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A438)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A438) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A438)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A438)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A438)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P438=$P$2,_xlfn.IFS(AND(Q438>'2. Assumptions'!$O$14,Q438<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q438>'2. Assumptions'!$O$15,Q438<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q438>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q438/1000","v":2186.5415413508317},{"$f":"(IF(P438='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q438>'2. Assumptions'!$O$21,Q438<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q438>'2. Assumptions'!$O$22,Q438<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q438>'2. Assumptions'!$O$23, Q438<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q438>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q438/1000","v":0},{"$f":"IF(SUM(AD438:AE438)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P438='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q438,P438='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q438),0)","v":0},{"$f":"IF(P438='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q438,0)","v":0},{"$f":"IF(P438='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q438,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD438:AE438)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.67528847224708},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A438) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A438)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A438) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A438)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A438)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A438)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.501163974670689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},135.54519371904613,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},81.34582240256492,{"$f":"O438*'2. Assumptions'!$D$35","v":0.12142333333333333},{"$f":"U438*'2. Assumptions'!$D$40*BB438*'2. Assumptions'!$D$38","v":5.7224694876605503E-2},0.10680636543749998,103770.67187849528,7391.6633187899715,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I439&2","v":"Multi Unit2"},"Roof",31,"None",0,0,0,null,1.047294495412844,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A439) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A439)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A439) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A439)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A439)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A439)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P439=$P$2,_xlfn.IFS(AND(Q439>'2. Assumptions'!$O$14,Q439<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q439>'2. Assumptions'!$O$15,Q439<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q439>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q439/1000","v":0},{"$f":"(IF(P439='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q439>'2. Assumptions'!$O$21,Q439<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q439>'2. Assumptions'!$O$22,Q439<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q439>'2. Assumptions'!$O$23, Q439<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q439>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q439/1000","v":0},{"$f":"IF(SUM(AD439:AE439)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P439='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q439,P439='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q439),0)","v":0},{"$f":"IF(P439='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q439,0)","v":0},{"$f":"IF(P439='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q439,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD439:AE439)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A439) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A439)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A439) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A439)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A439)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A439)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.34582240256492,{"$f":"O439*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U439*'2. Assumptions'!$D$40*BB439*'2. Assumptions'!$D$38","v":2.4300897824311926E-2},0.10680636543749998,103770.67187849528,0,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I440&3","v":"Multi Unit3"},"Roof",60,"Above Ground RW Tank",2000,170,82,null,1.047294495412844,0.1871559633027523,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A440) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A440)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A440) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A440)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A440)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A440)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P440=$P$2,_xlfn.IFS(AND(Q440>'2. Assumptions'!$O$14,Q440<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q440>'2. Assumptions'!$O$15,Q440<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q440>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q440/1000","v":2186.5415413508317},{"$f":"(IF(P440='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q440>'2. Assumptions'!$O$21,Q440<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q440>'2. Assumptions'!$O$22,Q440<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q440>'2. Assumptions'!$O$23, Q440<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q440>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q440/1000","v":0},{"$f":"IF(SUM(AD440:AE440)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P440='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q440,P440='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q440),0)","v":0},{"$f":"IF(P440='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q440,0)","v":0},{"$f":"IF(P440='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q440,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD440:AE440)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.67528847224708},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A440) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A440)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A440) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A440)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A440)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A440)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.501163974670689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},81.34582240256492,{"$f":"O440*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U440*'2. Assumptions'!$D$40*BB440*'2. Assumptions'!$D$38","v":4.7033995788990826E-2},0.10680636543749998,103770.67187849528,7391.6633187899715,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I441&3","v":"Multi Unit3"},"Roof",42,"None",0,0,0,null,1.047294495412844,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A441) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A441)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A441) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A441)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A441)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A441)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P441=$P$2,_xlfn.IFS(AND(Q441>'2. Assumptions'!$O$14,Q441<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q441>'2. Assumptions'!$O$15,Q441<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q441>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q441/1000","v":0},{"$f":"(IF(P441='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q441>'2. Assumptions'!$O$21,Q441<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q441>'2. Assumptions'!$O$22,Q441<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q441>'2. Assumptions'!$O$23, Q441<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q441>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q441/1000","v":0},{"$f":"IF(SUM(AD441:AE441)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P441='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q441,P441='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q441),0)","v":0},{"$f":"IF(P441='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q441,0)","v":0},{"$f":"IF(P441='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q441,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD441:AE441)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A441) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A441)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A441) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A441)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A441)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A441)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.34582240256492,{"$f":"O441*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U441*'2. Assumptions'!$D$40*BB441*'2. Assumptions'!$D$38","v":3.2923797052293577E-2},0.10680636543749998,103770.67187849528,0,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I442&4","v":"Multi Unit4"},"Roof",76,"Above Ground RW Tank",2000,162.80000000000001,82,null,1.047294495412844,0.22702385321100921,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A442) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A442)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A442) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A442)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A442)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A442)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P442=$P$2,_xlfn.IFS(AND(Q442>'2. Assumptions'!$O$14,Q442<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q442>'2. Assumptions'!$O$15,Q442<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q442>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q442/1000","v":2186.5415413508317},{"$f":"(IF(P442='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q442>'2. Assumptions'!$O$21,Q442<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q442>'2. Assumptions'!$O$22,Q442<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q442>'2. Assumptions'!$O$23, Q442<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q442>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q442/1000","v":0},{"$f":"IF(SUM(AD442:AE442)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P442='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q442,P442='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q442),0)","v":0},{"$f":"IF(P442='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q442,0)","v":0},{"$f":"IF(P442='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q442,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD442:AE442)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.67528847224708},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A442) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A442)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A442) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A442)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A442)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A442)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.501163974670689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},130.19472554592588,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},81.34582240256492,{"$f":"O442*'2. Assumptions'!$D$35","v":0.12641333333333332},{"$f":"U442*'2. Assumptions'!$D$40*BB442*'2. Assumptions'!$D$38","v":5.9576394666055042E-2},0.10680636543749998,103770.67187849528,7391.6633187899715,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,{"$f":"I443&4","v":"Multi Unit4"},"Roof",57,"Raingarden 100mm",1,125.85,0,null,1.047294495412844,0.13162293577981651,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A443) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A443)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A443) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A443)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A443)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A443)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P443=$P$2,_xlfn.IFS(AND(Q443>'2. Assumptions'!$O$14,Q443<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q443>'2. Assumptions'!$O$15,Q443<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q443>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q443/1000","v":0},{"$f":"(IF(P443='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q443>'2. Assumptions'!$O$21,Q443<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q443>'2. Assumptions'!$O$22,Q443<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q443>'2. Assumptions'!$O$23, Q443<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q443>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q443/1000","v":0},{"$f":"IF(SUM(AD443:AE443)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P443='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q443,P443='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q443),0)","v":759.08025920987461},{"$f":"IF(P443='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q443,0)","v":0},{"$f":"IF(P443='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q443,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD443:AE443)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":85.410202448926867},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A443) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A443)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A443) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A443)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A443)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A443)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.484740341952545},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},41.704181082775627,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},81.34582240256492,{"$f":"O443*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U443*'2. Assumptions'!$D$40*BB443*'2. Assumptions'!$D$38","v":4.468229599954128E-2},0.10680636543749998,103770.67187849528,759.08025920987461,72759.740644319492,57.036355584549788]
[76,906499,2019,"Darebin City Council","33 Picket St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},972,"Remaining Impervious","Driveway",93,"None",0,0,0,null,1.047294495412844,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A444) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A444)","v":0.76897431192660548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A444) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A444)","v":0.27832018348623855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A444)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A444)","v":0},452,136.25,0.56069958847736623,{"$f":"(IF(P444=$P$2,_xlfn.IFS(AND(Q444>'2. Assumptions'!$O$14,Q444<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q444>'2. Assumptions'!$O$15,Q444<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q444>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q444/1000","v":0},{"$f":"(IF(P444='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q444>'2. Assumptions'!$O$21,Q444<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q444>'2. Assumptions'!$O$22,Q444<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q444>'2. Assumptions'!$O$23, Q444<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q444>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q444/1000","v":0},{"$f":"IF(SUM(AD444:AE444)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P444='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q444,P444='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q444),0)","v":0},{"$f":"IF(P444='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q444,0)","v":0},{"$f":"IF(P444='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q444,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD444:AE444)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A444) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A444)","v":257},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A444) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A444)","v":122},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A444)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A444)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,545,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.34582240256492,{"$f":"O444*'2. Assumptions'!$D$35","v":0.15468999999999999},{"$f":"U444*'2. Assumptions'!$D$40*BB444*'2. Assumptions'!$D$38","v":7.2902693472935778E-2},0.10680636543749998,103770.67187849528,0,72759.740644319492,57.036355584549788]
[77,842839,2019,"Darebin City Council","34 Holly St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},585.21,{"$f":"I445&1","v":"Multi Unit1"},"Roof",60,"Above Ground RW Tank",2000,170,82,null,1.0740065981230582,0.32670318055155184,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A445) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A445)","v":0.96145863361199191},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A445) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A445)","v":0.11254796451106626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A445)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A445)","v":0},213.6,104.07,0.53350079458655864,{"$f":"(IF(P445=$P$2,_xlfn.IFS(AND(Q445>'2. Assumptions'!$O$14,Q445<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q445>'2. Assumptions'!$O$15,Q445<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q445>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q445/1000","v":2186.5415413508317},{"$f":"(IF(P445='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q445>'2. Assumptions'!$O$21,Q445<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q445>'2. Assumptions'!$O$22,Q445<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q445>'2. Assumptions'!$O$23, Q445<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q445>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q445/1000","v":0},{"$f":"IF(SUM(AD445:AE445)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P445='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q445,P445='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q445),0)","v":0},{"$f":"IF(P445='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q445,0)","v":0},{"$f":"IF(P445='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q445,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD445:AE445)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.91445513695943},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A445) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A445)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A445) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A445)","v":26.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A445)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A445)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.913364392996613},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,312.20999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},102.69221276124824,{"$f":"O445*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U445*'2. Assumptions'!$D$40*BB445*'2. Assumptions'!$D$38","v":4.823363632170654E-2},8.3661242199999999E-2,127743.48433070604,7391.6633187899715,91376.72201405502,73.457192964926776]
[77,842839,2019,"Darebin City Council","34 Holly St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},585.21,{"$f":"I446&2","v":"Multi Unit2"},"Roof",52.8,"Above Ground RW Tank",2000,154,87.6,null,1.0740065981230582,0.26044008840203708,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A446) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A446)","v":0.96145863361199191},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A446) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A446)","v":0.11254796451106626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A446)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A446)","v":0},213.6,104.07,0.53350079458655864,{"$f":"(IF(P446=$P$2,_xlfn.IFS(AND(Q446>'2. Assumptions'!$O$14,Q446<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q446>'2. Assumptions'!$O$15,Q446<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q446>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q446/1000","v":2186.5415413508317},{"$f":"(IF(P446='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q446>'2. Assumptions'!$O$21,Q446<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q446>'2. Assumptions'!$O$22,Q446<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q446>'2. Assumptions'!$O$23, Q446<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q446>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q446/1000","v":0},{"$f":"IF(SUM(AD446:AE446)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P446='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q446,P446='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q446),0)","v":0},{"$f":"IF(P446='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q446,0)","v":0},{"$f":"IF(P446='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q446,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD446:AE446)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.91445513695943},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A446) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A446)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A446) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A446)","v":26.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A446)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A446)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.913364392996613},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},187.40149889186301,312.20999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},102.69221276124824,{"$f":"O446*'2. Assumptions'!$D$35","v":8.7823999999999999E-2},{"$f":"U446*'2. Assumptions'!$D$40*BB446*'2. Assumptions'!$D$38","v":4.2445599963101759E-2},8.3661242199999999E-2,127743.48433070604,7391.6633187899715,91376.72201405502,73.457192964926776]
[77,842839,2019,"Darebin City Council","34 Holly St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},585.21,{"$f":"I447&3","v":"Multi Unit3"},"Roof",74.2,"Above Ground RW Tank",2000,157.5,84.4,null,1.0740065981230582,0.37431536465840304,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A447) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A447)","v":0.96145863361199191},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A447) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A447)","v":0.11254796451106626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A447)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A447)","v":0},213.6,104.07,0.53350079458655864,{"$f":"(IF(P447=$P$2,_xlfn.IFS(AND(Q447>'2. Assumptions'!$O$14,Q447<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q447>'2. Assumptions'!$O$15,Q447<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q447>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q447/1000","v":2186.5415413508317},{"$f":"(IF(P447='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q447>'2. Assumptions'!$O$21,Q447<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q447>'2. Assumptions'!$O$22,Q447<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q447>'2. Assumptions'!$O$23, Q447<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q447>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q447/1000","v":0},{"$f":"IF(SUM(AD447:AE447)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P447='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q447,P447='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q447),0)","v":0},{"$f":"IF(P447='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q447,0)","v":0},{"$f":"IF(P447='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q447,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD447:AE447)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.91445513695943},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A447) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A447)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A447) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A447)","v":26.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A447)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A447)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.913364392996613},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},133.35308816024752,312.20999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},102.69221276124824,{"$f":"O447*'2. Assumptions'!$D$35","v":0.12341933333333334},{"$f":"U447*'2. Assumptions'!$D$40*BB447*'2. Assumptions'!$D$38","v":5.9648930251177096E-2},8.3661242199999999E-2,127743.48433070604,7391.6633187899715,91376.72201405502,73.457192964926776]
[77,842839,2019,"Darebin City Council","34 Holly St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},585.21,{"$f":"I448&1","v":"Multi Unit1"},"Roof",26.6,"Raingarden 100mm",1,132.1,0,null,1.0740065981230582,0.11254796451106626,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A448) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A448)","v":0.96145863361199191},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A448) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A448)","v":0.11254796451106626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A448)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A448)","v":0},213.6,104.07,0.53350079458655864,{"$f":"(IF(P448=$P$2,_xlfn.IFS(AND(Q448>'2. Assumptions'!$O$14,Q448<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q448>'2. Assumptions'!$O$15,Q448<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q448>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q448/1000","v":0},{"$f":"(IF(P448='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q448>'2. Assumptions'!$O$21,Q448<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q448>'2. Assumptions'!$O$22,Q448<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q448>'2. Assumptions'!$O$23, Q448<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q448>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q448/1000","v":0},{"$f":"IF(SUM(AD448:AE448)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P448='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q448,P448='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q448),0)","v":759.08025920987461},{"$f":"IF(P448='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q448,0)","v":0},{"$f":"IF(P448='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q448,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD448:AE448)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":211.21113403028082},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A448) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A448)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A448) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A448)","v":26.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A448)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A448)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":89.36610232023348},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},89.36610232023348,312.20999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},102.69221276124824,{"$f":"O448*'2. Assumptions'!$D$35","v":4.4244666666666668E-2},{"$f":"U448*'2. Assumptions'!$D$40*BB448*'2. Assumptions'!$D$38","v":2.1383578769289903E-2},8.3661242199999999E-2,127743.48433070604,759.08025920987461,91376.72201405502,73.457192964926776]
[77,842839,2019,"Darebin City Council","34 Holly St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},585.21,"Remaining Impervious","Untreated",98.61,"None",0,0,0,null,1.0740065981230582,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A449) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A449)","v":0.96145863361199191},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A449) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A449)","v":0.11254796451106626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A449)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A449)","v":0},213.6,104.07,0.53350079458655864,{"$f":"(IF(P449=$P$2,_xlfn.IFS(AND(Q449>'2. Assumptions'!$O$14,Q449<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q449>'2. Assumptions'!$O$15,Q449<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q449>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q449/1000","v":0},{"$f":"(IF(P449='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q449>'2. Assumptions'!$O$21,Q449<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q449>'2. Assumptions'!$O$22,Q449<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q449>'2. Assumptions'!$O$23, Q449<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q449>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q449/1000","v":0},{"$f":"IF(SUM(AD449:AE449)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P449='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q449,P449='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q449),0)","v":0},{"$f":"IF(P449='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q449,0)","v":0},{"$f":"IF(P449='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q449,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD449:AE449)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A449) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A449)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A449) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A449)","v":26.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A449)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A449)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,312.20999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},102.69221276124824,{"$f":"O449*'2. Assumptions'!$D$35","v":0.16402129999999998},{"$f":"U449*'2. Assumptions'!$D$40*BB449*'2. Assumptions'!$D$38","v":7.9271981294724694E-2},8.3661242199999999E-2,127743.48433070604,0,91376.72201405502,73.457192964926776]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,{"$f":"I450&1","v":"Multi Unit1"},"Roof",109,"Above Ground RW Tank",2000,115.4,91,null,{"$f":"SUM(W450:Z450)","v":1.0159034941763727},{"$f":"IFERROR(O450/SUMIF($A$2:$A$104775,A450,$O$2:$O$104775)*R450/100,0)","v":0.20929450915141434},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A450) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A450)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A450) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A450)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A450)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A450)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A450,$N$2:$N$104775,$N$2)","v":500},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A450,$O$2:$O$104775)/J450,0)","v":120.2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A450,$O$2:$O$104775)/L450,0)","v":0.68451025056947612},{"$f":"(IF(P450=$P$2,_xlfn.IFS(AND(Q450>'2. Assumptions'!$O$14,Q450<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q450>'2. Assumptions'!$O$15,Q450<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q450>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q450/1000","v":2186.5415413508317},{"$f":"(IF(P450='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q450>'2. Assumptions'!$O$21,Q450<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q450>'2. Assumptions'!$O$22,Q450<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q450>'2. Assumptions'!$O$23, Q450<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q450>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q450/1000","v":0},{"$f":"IF(SUM(AD450:AE450)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P450='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q450,P450='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q450),0)","v":0},{"$f":"IF(P450='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q450,0)","v":0},{"$f":"IF(P450='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q450,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD450:AE450)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.399006876262533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A450) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A450)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A450) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A450)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A450)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A450)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.789598282980734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD450+AE450+AF450+AG450+AH450+AI450+AK450+AJ450)/O450,0)","v":90.777973775140978},{"$f":"SUMIF($A$2:$A$104775,A450,$O$2:$O$104775)","v":601},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A450,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A450,$O$2:$O$104775),0)","v":82.319460411733502},{"$f":"O450*'2. Assumptions'!$D$35","v":0.18130333333333332},{"$f":"U450*'2. Assumptions'!$D$40*BB450*'2. Assumptions'!$D$38","v":8.2884010427620627E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A450,$BC$2:$BC$104775)/J450,0)","v":9.1400532600000001E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A450, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A450,$BC$2:$BC$104775),0)","v":108257.56546510941},{"$f":"SUM(AD450:AI450,AK450)","v":7391.6633187899715},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A450, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A450,$BC$2:$BC$104775),0)","v":80871.118674312544},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A450,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A450,$O$2:$O$104775),0)","v":61.494703151330874}]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,{"$f":"I451&2","v":"Multi Unit2"},"Roof",94,"Above Ground RW Tank",2000,127.3,89.4,null,1.0159034941763727,0.19910482529118134,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A451) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A451)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A451) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A451)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A451)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A451)","v":0},500,120.2,0.68451025056947612,{"$f":"(IF(P451=$P$2,_xlfn.IFS(AND(Q451>'2. Assumptions'!$O$14,Q451<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q451>'2. Assumptions'!$O$15,Q451<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q451>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q451/1000","v":2186.5415413508317},{"$f":"(IF(P451='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q451>'2. Assumptions'!$O$21,Q451<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q451>'2. Assumptions'!$O$22,Q451<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q451>'2. Assumptions'!$O$23, Q451<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q451>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q451/1000","v":0},{"$f":"IF(SUM(AD451:AE451)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P451='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q451,P451='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q451),0)","v":0},{"$f":"IF(P451='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q451,0)","v":0},{"$f":"IF(P451='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q451,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD451:AE451)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.399006876262533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A451) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A451)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A451) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A451)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A451)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A451)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.789598282980734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},105.26382065415284,601,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.319460411733502,{"$f":"O451*'2. Assumptions'!$D$35","v":0.15635333333333332},{"$f":"U451*'2. Assumptions'!$D$40*BB451*'2. Assumptions'!$D$38","v":7.1477953946755407E-2},9.1400532600000001E-2,108257.56546510941,7391.6633187899715,80871.118674312544,61.494703151330874]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,{"$f":"I452&3","v":"Multi Unit3"},"Roof",94,"Above Ground RW Tank",2000,127.3,89.4,null,1.0159034941763727,0.19910482529118134,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A452) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A452)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A452) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A452)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A452)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A452)","v":0},500,120.2,0.68451025056947612,{"$f":"(IF(P452=$P$2,_xlfn.IFS(AND(Q452>'2. Assumptions'!$O$14,Q452<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q452>'2. Assumptions'!$O$15,Q452<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q452>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q452/1000","v":2186.5415413508317},{"$f":"(IF(P452='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q452>'2. Assumptions'!$O$21,Q452<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q452>'2. Assumptions'!$O$22,Q452<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q452>'2. Assumptions'!$O$23, Q452<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q452>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q452/1000","v":0},{"$f":"IF(SUM(AD452:AE452)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P452='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q452,P452='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q452),0)","v":0},{"$f":"IF(P452='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q452,0)","v":0},{"$f":"IF(P452='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q452,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD452:AE452)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.399006876262533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A452) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A452)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A452) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A452)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A452)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A452)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.789598282980734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},105.26382065415284,601,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.319460411733502,{"$f":"O452*'2. Assumptions'!$D$35","v":0.15635333333333332},{"$f":"U452*'2. Assumptions'!$D$40*BB452*'2. Assumptions'!$D$38","v":7.1477953946755407E-2},9.1400532600000001E-2,108257.56546510941,7391.6633187899715,80871.118674312544,61.494703151330874]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,{"$f":"I453&4","v":"Multi Unit4"},"Roof",94,"Above Ground RW Tank",2000,127.3,89.4,null,1.0159034941763727,0.19910482529118134,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A453) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A453)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A453) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A453)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A453)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A453)","v":0},500,120.2,0.68451025056947612,{"$f":"(IF(P453=$P$2,_xlfn.IFS(AND(Q453>'2. Assumptions'!$O$14,Q453<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q453>'2. Assumptions'!$O$15,Q453<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q453>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q453/1000","v":2186.5415413508317},{"$f":"(IF(P453='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q453>'2. Assumptions'!$O$21,Q453<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q453>'2. Assumptions'!$O$22,Q453<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q453>'2. Assumptions'!$O$23, Q453<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q453>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q453/1000","v":0},{"$f":"IF(SUM(AD453:AE453)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P453='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q453,P453='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q453),0)","v":0},{"$f":"IF(P453='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q453,0)","v":0},{"$f":"IF(P453='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q453,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD453:AE453)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.399006876262533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A453) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A453)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A453) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A453)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A453)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A453)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.789598282980734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},105.26382065415284,601,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.319460411733502,{"$f":"O453*'2. Assumptions'!$D$35","v":0.15635333333333332},{"$f":"U453*'2. Assumptions'!$D$40*BB453*'2. Assumptions'!$D$38","v":7.1477953946755407E-2},9.1400532600000001E-2,108257.56546510941,7391.6633187899715,80871.118674312544,61.494703151330874]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,{"$f":"I454&5","v":"Multi Unit5"},"Roof",109,"Above Ground RW Tank",2000,115.4,91,null,1.0159034941763727,0.20929450915141434,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A454) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A454)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A454) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A454)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A454)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A454)","v":0},500,120.2,0.68451025056947612,{"$f":"(IF(P454=$P$2,_xlfn.IFS(AND(Q454>'2. Assumptions'!$O$14,Q454<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q454>'2. Assumptions'!$O$15,Q454<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q454>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q454/1000","v":2186.5415413508317},{"$f":"(IF(P454='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q454>'2. Assumptions'!$O$21,Q454<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q454>'2. Assumptions'!$O$22,Q454<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q454>'2. Assumptions'!$O$23, Q454<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q454>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q454/1000","v":0},{"$f":"IF(SUM(AD454:AE454)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P454='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q454,P454='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q454),0)","v":0},{"$f":"IF(P454='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q454,0)","v":0},{"$f":"IF(P454='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q454,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD454:AE454)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.399006876262533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A454) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A454)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A454) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A454)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A454)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A454)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.789598282980734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},90.777973775140978,601,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.319460411733502,{"$f":"O454*'2. Assumptions'!$D$35","v":0.18130333333333332},{"$f":"U454*'2. Assumptions'!$D$40*BB454*'2. Assumptions'!$D$38","v":8.2884010427620627E-2},9.1400532600000001E-2,108257.56546510941,7391.6633187899715,80871.118674312544,61.494703151330874]
[78,902077,2020,"Darebin City Council","3-5 McCutcheon St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,"Remaining Impervious","Untreated",101,"None",0,0,0,null,1.0159034941763727,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A455) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A455)","v":1.0159034941763727},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A455) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A455)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A455)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A455)","v":0},500,120.2,0.68451025056947612,{"$f":"(IF(P455=$P$2,_xlfn.IFS(AND(Q455>'2. Assumptions'!$O$14,Q455<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q455>'2. Assumptions'!$O$15,Q455<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q455>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q455/1000","v":0},{"$f":"(IF(P455='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q455>'2. Assumptions'!$O$21,Q455<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q455>'2. Assumptions'!$O$22,Q455<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q455>'2. Assumptions'!$O$23, Q455<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q455>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q455/1000","v":0},{"$f":"IF(SUM(AD455:AE455)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P455='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q455,P455='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q455),0)","v":0},{"$f":"IF(P455='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q455,0)","v":0},{"$f":"IF(P455='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q455,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD455:AE455)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A455) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A455)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A455) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A455)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A455)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A455)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,601,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},82.319460411733502,{"$f":"O455*'2. Assumptions'!$D$35","v":0.16799666666666666},{"$f":"U455*'2. Assumptions'!$D$40*BB455*'2. Assumptions'!$D$38","v":7.6800780304492514E-2},9.1400532600000001E-2,108257.56546510941,0,80871.118674312544,61.494703151330874]
[79,760378,2019,"Darebin City Council","422-426 Bell St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},958.7,{"$f":"I456&1","v":"Mixed Use1"},"Roof",625.20000000000005,"Above Ground RW Tank",16000,159.6,82,null,1.0408044226556796,1.0408044226556796,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A456) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A456)","v":1.0408044226556796},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A456) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A456)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A456)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A456)","v":0},625.20000000000005,958.7,1,{"$f":"(IF(P456=$P$2,_xlfn.IFS(AND(Q456>'2. Assumptions'!$O$14,Q456<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q456>'2. Assumptions'!$O$15,Q456<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q456>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q456/1000","v":8746.1661654033269},{"$f":"(IF(P456='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q456>'2. Assumptions'!$O$21,Q456<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q456>'2. Assumptions'!$O$22,Q456<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q456>'2. Assumptions'!$O$23, Q456<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q456>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q456/1000","v":0},{"$f":"IF(SUM(AD456:AE456)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P456='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q456,P456='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q456),0)","v":0},{"$f":"IF(P456='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q456,0)","v":0},{"$f":"IF(P456='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q456,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":13639.658408655347},{"$f":"IF(SUM(AD456:AE456)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":265.09251643164362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A456) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A456)","v":625.20000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A456) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A456)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A456)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A456)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":44.131392116919081},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.131392116919081,958.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":27590.946351497812},28.779541411805372,{"$f":"O456*'2. Assumptions'!$D$35","v":1.0399160000000001},{"$f":"U456*'2. Assumptions'!$D$40*BB456*'2. Assumptions'!$D$38","v":0.48705712739568174},0.74686767120000019,36942.215355455337,13951.287942842466,18679.732007179777,14.552297843791035]
[79,760378,2019,"Darebin City Council","422-426 Bell St, PRESTON","Preston",3072,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},958.7,"Remaining Impervious","Untreated",333.5,"None",0,0,0,null,1.0408044226556796,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A457) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A457)","v":1.0408044226556796},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A457) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A457)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A457)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A457)","v":0},625.20000000000005,958.7,1,{"$f":"(IF(P457=$P$2,_xlfn.IFS(AND(Q457>'2. Assumptions'!$O$14,Q457<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q457>'2. Assumptions'!$O$15,Q457<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q457>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q457/1000","v":0},{"$f":"(IF(P457='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q457>'2. Assumptions'!$O$21,Q457<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q457>'2. Assumptions'!$O$22,Q457<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q457>'2. Assumptions'!$O$23, Q457<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q457>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q457/1000","v":0},{"$f":"IF(SUM(AD457:AE457)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P457='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q457,P457='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q457),0)","v":0},{"$f":"IF(P457='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q457,0)","v":0},{"$f":"IF(P457='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q457,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD457:AE457)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A457) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A457)","v":625.20000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A457) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A457)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A457)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A457)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,958.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},28.779541411805372,{"$f":"O457*'2. Assumptions'!$D$35","v":0.55472166666666667},{"$f":"U457*'2. Assumptions'!$D$40*BB457*'2. Assumptions'!$D$38","v":0.25981054380431839},0.74686767120000019,36942.215355455337,0,18679.732007179777,14.552297843791035]
[80,818889,2019,"Darebin City Council","45 Delaware St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,{"$f":"I458&1","v":"Multi Unit1"},"Roof",63.8,"Above Ground RW Tank",3000,166,82,null,1.0102679637408802,0.23415432235242098,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A458) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A458)","v":0.52978996241432685},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A458) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A458)","v":0.48047800132655327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A458)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A458)","v":0},202.1,226.14999999999998,0.64892395982783346,{"$f":"(IF(P458=$P$2,_xlfn.IFS(AND(Q458>'2. Assumptions'!$O$14,Q458<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q458>'2. Assumptions'!$O$15,Q458<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q458>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q458/1000","v":2623.8498496209986},{"$f":"(IF(P458='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q458>'2. Assumptions'!$O$21,Q458<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q458>'2. Assumptions'!$O$22,Q458<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q458>'2. Assumptions'!$O$23, Q458<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q458>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q458/1000","v":0},{"$f":"IF(SUM(AD458:AE458)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P458='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q458,P458='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q458),0)","v":0},{"$f":"IF(P458='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q458,0)","v":0},{"$f":"IF(P458='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q458,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD458:AE458)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":209.12677568553482},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A458) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A458)","v":165.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A458) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A458)","v":175.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A458)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A458)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":67.106763555583797},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},173.65715772769411,452.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},64.758055032519124,{"$f":"O458*'2. Assumptions'!$D$35","v":0.10612066666666665},{"$f":"U458*'2. Assumptions'!$D$40*BB458*'2. Assumptions'!$D$38","v":4.8244639420871115E-2},0.17101136685000007,85637.781951943936,7828.9716270601384,52438.572833235892,39.653292132986742]
[80,818889,2019,"Darebin City Council","45 Delaware St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,{"$f":"I459&2","v":"Multi Unit2"},"Roof",101.3,"Above Ground RW Tank",3000,132,93.5,null,1.0102679637408802,0.29563564006190585,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A459) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A459)","v":0.52978996241432685},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A459) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A459)","v":0.48047800132655327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A459)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A459)","v":0},202.1,226.14999999999998,0.64892395982783346,{"$f":"(IF(P459=$P$2,_xlfn.IFS(AND(Q459>'2. Assumptions'!$O$14,Q459<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q459>'2. Assumptions'!$O$15,Q459<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q459>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q459/1000","v":2623.8498496209986},{"$f":"(IF(P459='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q459>'2. Assumptions'!$O$21,Q459<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q459>'2. Assumptions'!$O$22,Q459<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q459>'2. Assumptions'!$O$23, Q459<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q459>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q459/1000","v":0},{"$f":"IF(SUM(AD459:AE459)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P459='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q459,P459='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q459),0)","v":0},{"$f":"IF(P459='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q459,0)","v":0},{"$f":"IF(P459='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q459,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD459:AE459)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":209.12677568553482},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A459) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A459)","v":165.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A459) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A459)","v":175.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A459)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A459)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":67.106763555583797},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.37143793708672,452.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},64.758055032519124,{"$f":"O459*'2. Assumptions'!$D$35","v":0.16849566666666665},{"$f":"U459*'2. Assumptions'!$D$40*BB459*'2. Assumptions'!$D$38","v":7.6601598328122952E-2},0.17101136685000007,85637.781951943936,7828.9716270601384,52438.572833235892,39.653292132986742]
[80,818889,2019,"Darebin City Council","45 Delaware St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,"Shared Driveway","Driveway",138.80000000000001,"Raingarden 100mm",2,121.65,0,null,1.0102679637408802,0.37331461419411904,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A460) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A460)","v":0.52978996241432685},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A460) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A460)","v":0.48047800132655327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A460)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A460)","v":0},202.1,226.14999999999998,0.64892395982783346,{"$f":"(IF(P460=$P$2,_xlfn.IFS(AND(Q460>'2. Assumptions'!$O$14,Q460<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q460>'2. Assumptions'!$O$15,Q460<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q460>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q460/1000","v":0},{"$f":"(IF(P460='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q460>'2. Assumptions'!$O$21,Q460<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q460>'2. Assumptions'!$O$22,Q460<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q460>'2. Assumptions'!$O$23, Q460<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q460>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q460/1000","v":0},{"$f":"IF(SUM(AD460:AE460)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P460='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q460,P460='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q460),0)","v":1518.1605184197492},{"$f":"IF(P460='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q460,0)","v":0},{"$f":"IF(P460='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q460,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD460:AE460)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":98.948893191994713},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A460) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A460)","v":165.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A460) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A460)","v":175.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A460)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A460)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":27.043666913745284},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},34.25271356942666,452.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},64.758055032519124,{"$f":"O460*'2. Assumptions'!$D$35","v":0.23087066666666667},{"$f":"U460*'2. Assumptions'!$D$40*BB460*'2. Assumptions'!$D$38","v":0.10495855723537478},0.17101136685000007,85637.781951943936,1518.1605184197492,52438.572833235892,39.653292132986742]
[80,818889,2019,"Darebin City Council","45 Delaware St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,{"$f":"I461&1","v":"Multi Unit1"},"Roof",37,"Raingarden 100mm",1,131,0,null,1.0102679637408802,0.10716338713243424,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A461) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A461)","v":0.52978996241432685},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A461) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A461)","v":0.48047800132655327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A461)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A461)","v":0},202.1,226.14999999999998,0.64892395982783346,{"$f":"(IF(P461=$P$2,_xlfn.IFS(AND(Q461>'2. Assumptions'!$O$14,Q461<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q461>'2. Assumptions'!$O$15,Q461<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q461>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q461/1000","v":0},{"$f":"(IF(P461='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q461>'2. Assumptions'!$O$21,Q461<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q461>'2. Assumptions'!$O$22,Q461<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q461>'2. Assumptions'!$O$23, Q461<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q461>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q461/1000","v":0},{"$f":"IF(SUM(AD461:AE461)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P461='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q461,P461='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q461),0)","v":759.08025920987461},{"$f":"IF(P461='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q461,0)","v":0},{"$f":"IF(P461='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q461,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD461:AE461)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":49.474446595997357},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A461) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A461)","v":165.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A461) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A461)","v":175.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A461)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A461)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":13.521833456872642},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},64.246981668059746,452.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},64.758055032519124,{"$f":"O461*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U461*'2. Assumptions'!$D$40*BB461*'2. Assumptions'!$D$38","v":2.7978866121821808E-2},0.17101136685000007,85637.781951943936,759.08025920987461,52438.572833235892,39.653292132986742]
[80,818889,2019,"Darebin City Council","45 Delaware St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,"Remaining Impervious","None",111.4,"None",0,0,0,null,1.0102679637408802,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A462) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A462)","v":0.52978996241432685},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A462) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A462)","v":0.48047800132655327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A462)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A462)","v":0},202.1,226.14999999999998,0.64892395982783346,{"$f":"(IF(P462=$P$2,_xlfn.IFS(AND(Q462>'2. Assumptions'!$O$14,Q462<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q462>'2. Assumptions'!$O$15,Q462<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q462>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q462/1000","v":0},{"$f":"(IF(P462='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q462>'2. Assumptions'!$O$21,Q462<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q462>'2. Assumptions'!$O$22,Q462<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q462>'2. Assumptions'!$O$23, Q462<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q462>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q462/1000","v":0},{"$f":"IF(SUM(AD462:AE462)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P462='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q462,P462='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q462),0)","v":0},{"$f":"IF(P462='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q462,0)","v":0},{"$f":"IF(P462='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q462,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD462:AE462)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A462) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A462)","v":165.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A462) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A462)","v":175.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A462)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A462)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,452.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.758055032519124,{"$f":"O462*'2. Assumptions'!$D$35","v":0.18529533333333334},{"$f":"U462*'2. Assumptions'!$D$40*BB462*'2. Assumptions'!$D$38","v":8.4239072593809458E-2},0.17101136685000007,85637.781951943936,0,52438.572833235892,39.653292132986742]
[81,538227,2019,"Darebin City Council","476-480 Bell St, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1018,"Total Balconies","Balcony",48,"None",0,0,0,null,1,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A463) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A463)","v":1},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A463) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A463)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A463)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A463)","v":0},508,102.66666666666667,0.60510805500982323,{"$f":"(IF(P463=$P$2,_xlfn.IFS(AND(Q463>'2. Assumptions'!$O$14,Q463<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q463>'2. Assumptions'!$O$15,Q463<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q463>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q463/1000","v":0},{"$f":"(IF(P463='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q463>'2. Assumptions'!$O$21,Q463<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q463>'2. Assumptions'!$O$22,Q463<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q463>'2. Assumptions'!$O$23, Q463<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q463>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q463/1000","v":0},{"$f":"IF(SUM(AD463:AE463)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P463='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q463,P463='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q463),0)","v":0},{"$f":"IF(P463='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q463,0)","v":0},{"$f":"IF(P463='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q463,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD463:AE463)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A463) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A463)","v":400},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A463) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A463)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A463)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A463)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,616,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},53.692254065947729,{"$f":"O463*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U463*'2. Assumptions'!$D$40*BB463*'2. Assumptions'!$D$38","v":3.5928000000000002E-2},7.6845999999999998E-2,71733.138364659622,0,41547.184672985808,31.098067727729877]
[81,538227,2019,"Darebin City Council","476-480 Bell St, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1018,{"$f":"I464&18","v":"Multi Unit18"},"Roof",108,"None",0,0,0,null,1,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A464) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A464)","v":1},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A464) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A464)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A464)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A464)","v":0},508,102.66666666666667,0.60510805500982323,{"$f":"(IF(P464=$P$2,_xlfn.IFS(AND(Q464>'2. Assumptions'!$O$14,Q464<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q464>'2. Assumptions'!$O$15,Q464<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q464>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q464/1000","v":0},{"$f":"(IF(P464='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q464>'2. Assumptions'!$O$21,Q464<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q464>'2. Assumptions'!$O$22,Q464<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q464>'2. Assumptions'!$O$23, Q464<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q464>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q464/1000","v":0},{"$f":"IF(SUM(AD464:AE464)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P464='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q464,P464='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q464),0)","v":0},{"$f":"IF(P464='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q464,0)","v":0},{"$f":"IF(P464='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q464,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD464:AE464)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A464) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A464)","v":400},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A464) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A464)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A464)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A464)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,616,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},53.692254065947729,{"$f":"O464*'2. Assumptions'!$D$35","v":0.17963999999999999},{"$f":"U464*'2. Assumptions'!$D$40*BB464*'2. Assumptions'!$D$38","v":8.0837999999999993E-2},7.6845999999999998E-2,71733.138364659622,0,41547.184672985808,31.098067727729877]
[81,538227,2019,"Darebin City Council","476-480 Bell St, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1018,{"$f":"I465&14","v":"Multi Unit14"},"Roof",200,"Above Ground RW Tank",8000,154,86,null,1,0.5,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A465) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A465)","v":1},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A465) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A465)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A465)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A465)","v":0},508,102.66666666666667,0.60510805500982323,{"$f":"(IF(P465=$P$2,_xlfn.IFS(AND(Q465>'2. Assumptions'!$O$14,Q465<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q465>'2. Assumptions'!$O$15,Q465<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q465>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q465/1000","v":4373.0830827016634},{"$f":"(IF(P465='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q465>'2. Assumptions'!$O$21,Q465<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q465>'2. Assumptions'!$O$22,Q465<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q465>'2. Assumptions'!$O$23, Q465<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q465>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q465/1000","v":0},{"$f":"IF(SUM(AD465:AE465)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P465='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q465,P465='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q465),0)","v":0},{"$f":"IF(P465='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q465,0)","v":0},{"$f":"IF(P465='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q465,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD465:AE465)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":165.37214252311901},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A465) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A465)","v":400},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A465) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A465)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A465)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A465)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.343035630779752},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.686071261559505,616,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},53.692254065947729,{"$f":"O465*'2. Assumptions'!$D$35","v":0.33266666666666667},{"$f":"U465*'2. Assumptions'!$D$40*BB465*'2. Assumptions'!$D$38","v":0.1497},7.6845999999999998E-2,71733.138364659622,9578.2048601408023,41547.184672985808,31.098067727729877]
[81,538227,2019,"Darebin City Council","476-480 Bell St, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1018,{"$f":"I466&56","v":"Multi Unit56"},"Roof",200,"Above Ground RW Tank",8000,154,86,null,1,0.5,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A466) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A466)","v":1},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A466) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A466)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A466)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A466)","v":0},508,102.66666666666667,0.60510805500982323,{"$f":"(IF(P466=$P$2,_xlfn.IFS(AND(Q466>'2. Assumptions'!$O$14,Q466<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q466>'2. Assumptions'!$O$15,Q466<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q466>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q466/1000","v":4373.0830827016634},{"$f":"(IF(P466='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q466>'2. Assumptions'!$O$21,Q466<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q466>'2. Assumptions'!$O$22,Q466<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q466>'2. Assumptions'!$O$23, Q466<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q466>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q466/1000","v":0},{"$f":"IF(SUM(AD466:AE466)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P466='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q466,P466='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q466),0)","v":0},{"$f":"IF(P466='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q466,0)","v":0},{"$f":"IF(P466='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q466,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD466:AE466)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":165.37214252311901},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A466) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A466)","v":400},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A466) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A466)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A466)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A466)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.343035630779752},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.686071261559505,616,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},53.692254065947729,{"$f":"O466*'2. Assumptions'!$D$35","v":0.33266666666666667},{"$f":"U466*'2. Assumptions'!$D$40*BB466*'2. Assumptions'!$D$38","v":0.1497},7.6845999999999998E-2,71733.138364659622,9578.2048601408023,41547.184672985808,31.098067727729877]
[81,538227,2019,"Darebin City Council","476-480 Bell St, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1018,"Shared Driveway","Driveway",60,"None",0,0,0,null,1,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A467) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A467)","v":1},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A467) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A467)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A467)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A467)","v":0},508,102.66666666666667,0.60510805500982323,{"$f":"(IF(P467=$P$2,_xlfn.IFS(AND(Q467>'2. Assumptions'!$O$14,Q467<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q467>'2. Assumptions'!$O$15,Q467<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q467>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q467/1000","v":0},{"$f":"(IF(P467='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q467>'2. Assumptions'!$O$21,Q467<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q467>'2. Assumptions'!$O$22,Q467<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q467>'2. Assumptions'!$O$23, Q467<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q467>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q467/1000","v":0},{"$f":"IF(SUM(AD467:AE467)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P467='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q467,P467='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q467),0)","v":0},{"$f":"IF(P467='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q467,0)","v":0},{"$f":"IF(P467='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q467,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD467:AE467)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A467) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A467)","v":400},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A467) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A467)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A467)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A467)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,616,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},53.692254065947729,{"$f":"O467*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U467*'2. Assumptions'!$D$40*BB467*'2. Assumptions'!$D$38","v":4.4909999999999999E-2},7.6845999999999998E-2,71733.138364659622,0,41547.184672985808,31.098067727729877]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I468&1","v":"Multi Unit1"},"Untreated",927,"None",0,0,0,null,1.0137171993533143,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A468)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A468)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A468)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A468)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P468=$P$2,_xlfn.IFS(AND(Q468>'2. Assumptions'!$O$14,Q468<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q468>'2. Assumptions'!$O$15,Q468<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q468>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q468/1000","v":0},{"$f":"(IF(P468='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q468>'2. Assumptions'!$O$21,Q468<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q468>'2. Assumptions'!$O$22,Q468<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q468>'2. Assumptions'!$O$23, Q468<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q468>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q468/1000","v":0},{"$f":"IF(SUM(AD468:AE468)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P468='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q468,P468='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q468),0)","v":0},{"$f":"IF(P468='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q468,0)","v":0},{"$f":"IF(P468='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q468,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD468:AE468)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A468)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A468)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A468)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A468)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},16.174290674056746,{"$f":"O468*'2. Assumptions'!$D$35","v":1.5419099999999999},{"$f":"U468*'2. Assumptions'!$D$40*BB468*'2. Assumptions'!$D$38","v":0.70337730908469087},1.2202496100000002,21316.535607840149,0,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I469&1","v":"Multi Unit1"},"Untreated",82,"None",0,0,0,null,1.0137171993533143,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A469) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A469)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A469) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A469)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A469)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A469)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P469=$P$2,_xlfn.IFS(AND(Q469>'2. Assumptions'!$O$14,Q469<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q469>'2. Assumptions'!$O$15,Q469<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q469>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q469/1000","v":0},{"$f":"(IF(P469='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q469>'2. Assumptions'!$O$21,Q469<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q469>'2. Assumptions'!$O$22,Q469<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q469>'2. Assumptions'!$O$23, Q469<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q469>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q469/1000","v":0},{"$f":"IF(SUM(AD469:AE469)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P469='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q469,P469='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q469),0)","v":0},{"$f":"IF(P469='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q469,0)","v":0},{"$f":"IF(P469='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q469,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD469:AE469)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A469) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A469)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A469) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A469)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A469)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A469)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},16.174290674056746,{"$f":"O469*'2. Assumptions'!$D$35","v":0.13639333333333334},{"$f":"U469*'2. Assumptions'!$D$40*BB469*'2. Assumptions'!$D$38","v":6.2218920544708373E-2},1.2202496100000002,21316.535607840149,0,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I470&2","v":"Multi Unit2"},"Roof",2300,"Above Ground RW Tank",25000,120.6,62.6,null,1.0137171993533143,0.34495709488869541,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A470) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A470)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A470) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A470)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A470)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A470)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P470=$P$2,_xlfn.IFS(AND(Q470>'2. Assumptions'!$O$14,Q470<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q470>'2. Assumptions'!$O$15,Q470<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q470>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q470/1000","v":13665.884633442698},{"$f":"(IF(P470='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q470>'2. Assumptions'!$O$21,Q470<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q470>'2. Assumptions'!$O$22,Q470<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q470>'2. Assumptions'!$O$23, Q470<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q470>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q470/1000","v":0},{"$f":"IF(SUM(AD470:AE470)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P470='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q470,P470='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q470),0)","v":0},{"$f":"IF(P470='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q470,0)","v":0},{"$f":"IF(P470='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q470,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":21311.966263523977},{"$f":"IF(SUM(AD470:AE470)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":410.40427191019575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A470) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A470)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A470) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A470)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A470)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A470)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.5873725695747236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},17.470857684524265,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":40182.972674405813},16.174290674056746,{"$f":"O470*'2. Assumptions'!$D$35","v":3.8256666666666668},{"$f":"U470*'2. Assumptions'!$D$40*BB470*'2. Assumptions'!$D$38","v":1.7451648445466983},1.2202496100000002,21316.535607840149,18871.006410881841,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I471&2","v":"Multi Unit2"},"Roof",712,"None",0,0,0,null,1.0137171993533143,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A471) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A471)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A471) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A471)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A471)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A471)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P471=$P$2,_xlfn.IFS(AND(Q471>'2. Assumptions'!$O$14,Q471<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q471>'2. Assumptions'!$O$15,Q471<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q471>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q471/1000","v":0},{"$f":"(IF(P471='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q471>'2. Assumptions'!$O$21,Q471<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q471>'2. Assumptions'!$O$22,Q471<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q471>'2. Assumptions'!$O$23, Q471<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q471>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q471/1000","v":0},{"$f":"IF(SUM(AD471:AE471)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P471='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q471,P471='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q471),0)","v":0},{"$f":"IF(P471='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q471,0)","v":0},{"$f":"IF(P471='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q471,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD471:AE471)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A471) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A471)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A471) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A471)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A471)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A471)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},16.174290674056746,{"$f":"O471*'2. Assumptions'!$D$35","v":1.1842933333333332},{"$f":"U471*'2. Assumptions'!$D$40*BB471*'2. Assumptions'!$D$38","v":0.54024233448576042},1.2202496100000002,21316.535607840149,0,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I472&3","v":"Multi Unit3"},"Roof",2000,"Above Ground RW Tank",25000,132.19999999999999,64,null,1.0137171993533143,0.3288148240268623,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A472) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A472)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A472) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A472)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A472)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A472)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P472=$P$2,_xlfn.IFS(AND(Q472>'2. Assumptions'!$O$14,Q472<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q472>'2. Assumptions'!$O$15,Q472<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q472>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q472/1000","v":13665.884633442698},{"$f":"(IF(P472='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q472>'2. Assumptions'!$O$21,Q472<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q472>'2. Assumptions'!$O$22,Q472<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q472>'2. Assumptions'!$O$23, Q472<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q472>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q472/1000","v":0},{"$f":"IF(SUM(AD472:AE472)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P472='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q472,P472='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q472),0)","v":0},{"$f":"IF(P472='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q472,0)","v":0},{"$f":"IF(P472='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q472,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":21311.966263523977},{"$f":"IF(SUM(AD472:AE472)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":410.40427191019575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A472) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A472)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A472) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A472)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A472)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A472)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.5873725695747236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},20.091486337202905,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":40182.972674405813},16.174290674056746,{"$f":"O472*'2. Assumptions'!$D$35","v":3.3266666666666667},{"$f":"U472*'2. Assumptions'!$D$40*BB472*'2. Assumptions'!$D$38","v":1.5175346474319114},1.2202496100000002,21316.535607840149,18871.006410881841,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I473&4","v":"Multi Unit4"},"Roof",1800,"Above Ground RW Tank",25000,136.4,70,null,1.0137171993533143,0.30533515731874145,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A473) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A473)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A473) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A473)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A473)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A473)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P473=$P$2,_xlfn.IFS(AND(Q473>'2. Assumptions'!$O$14,Q473<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q473>'2. Assumptions'!$O$15,Q473<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q473>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q473/1000","v":13665.884633442698},{"$f":"(IF(P473='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q473>'2. Assumptions'!$O$21,Q473<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q473>'2. Assumptions'!$O$22,Q473<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q473>'2. Assumptions'!$O$23, Q473<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q473>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q473/1000","v":0},{"$f":"IF(SUM(AD473:AE473)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P473='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q473,P473='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q473),0)","v":0},{"$f":"IF(P473='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q473,0)","v":0},{"$f":"IF(P473='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q473,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":21311.966263523977},{"$f":"IF(SUM(AD473:AE473)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":410.40427191019575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A473) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A473)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A473) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A473)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A473)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A473)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.5873725695747236},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},22.32387370800323,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":40182.972674405813},16.174290674056746,{"$f":"O473*'2. Assumptions'!$D$35","v":2.9939999999999998},{"$f":"U473*'2. Assumptions'!$D$40*BB473*'2. Assumptions'!$D$38","v":1.3657811826887203},1.2202496100000002,21316.535607840149,18871.006410881841,9776.5800997854876,7.4181495174089074]
[82,898983,2019,"Darebin City Council","5 Seperation St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},9205,{"$f":"I474&5","v":"Multi Unit5"},"Roof",220,"Raingarden 100mm",4,126.5,0,null,1.0137171993533143,3.4610123119015047E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A474) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A474)","v":0.97910707623429927},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A474) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A474)","v":3.4610123119015047E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A474)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A474)","v":0},7032,1608.2,0.87354698533405761,{"$f":"(IF(P474=$P$2,_xlfn.IFS(AND(Q474>'2. Assumptions'!$O$14,Q474<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q474>'2. Assumptions'!$O$15,Q474<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q474>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q474/1000","v":0},{"$f":"(IF(P474='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q474>'2. Assumptions'!$O$21,Q474<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q474>'2. Assumptions'!$O$22,Q474<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q474>'2. Assumptions'!$O$23, Q474<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q474>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q474/1000","v":0},{"$f":"IF(SUM(AD474:AE474)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P474='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q474,P474='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q474),0)","v":3036.3210368394984},{"$f":"IF(P474='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q474,0)","v":0},{"$f":"IF(P474='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q474,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6472.2322500333439},{"$f":"IF(SUM(AD474:AE474)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":2747.3329852585171},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A474) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A474)","v":6100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A474) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A474)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A474)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A474)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":43.220696758512922},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},43.220696758512922,8041,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9508.5532868728424},16.174290674056746,{"$f":"O474*'2. Assumptions'!$D$35","v":0.36593333333333333},{"$f":"U474*'2. Assumptions'!$D$40*BB474*'2. Assumptions'!$D$38","v":0.16692881121751027},1.2202496100000002,21316.535607840149,3036.3210368394984,9776.5800997854876,7.4181495174089074]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,{"$f":"I475&1","v":"Multi Unit1"},"Roof",63.5,"Above Ground RW Tank",2000,138.19999999999999,92.1,null,0.99604188964753626,0.16194316294519279,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A475) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A475)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A475) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A475)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A475)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A475)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P475=$P$2,_xlfn.IFS(AND(Q475>'2. Assumptions'!$O$14,Q475<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q475>'2. Assumptions'!$O$15,Q475<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q475>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q475/1000","v":2186.5415413508317},{"$f":"(IF(P475='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q475>'2. Assumptions'!$O$21,Q475<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q475>'2. Assumptions'!$O$22,Q475<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q475>'2. Assumptions'!$O$23, Q475<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q475>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q475/1000","v":0},{"$f":"IF(SUM(AD475:AE475)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P475='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q475,P475='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q475),0)","v":0},{"$f":"IF(P475='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q475,0)","v":0},{"$f":"IF(P475='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q475,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD475:AE475)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.92885851815757},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A475) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A475)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A475) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A475)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A475)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A475)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.314401425847038},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},155.82360852740734,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.197843755519628,{"$f":"O475*'2. Assumptions'!$D$35","v":0.10562166666666667},{"$f":"U475*'2. Assumptions'!$D$40*BB475*'2. Assumptions'!$D$38","v":4.734162200447499E-2},0.10100167308749997,115618.41032734593,7391.6633187899715,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,{"$f":"I476&2","v":"Multi Unit2"},"Roof",39.4,"Above Ground RW Tank",2000,170,82,null,0.99604188964753626,0.12360214061634985,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A476) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A476)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A476) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A476)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A476)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A476)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P476=$P$2,_xlfn.IFS(AND(Q476>'2. Assumptions'!$O$14,Q476<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q476>'2. Assumptions'!$O$15,Q476<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q476>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q476/1000","v":2186.5415413508317},{"$f":"(IF(P476='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q476>'2. Assumptions'!$O$21,Q476<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q476>'2. Assumptions'!$O$22,Q476<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q476>'2. Assumptions'!$O$23, Q476<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q476>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q476/1000","v":0},{"$f":"IF(SUM(AD476:AE476)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P476='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q476,P476='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q476),0)","v":0},{"$f":"IF(P476='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q476,0)","v":0},{"$f":"IF(P476='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q476,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD476:AE476)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.92885851815757},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A476) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A476)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A476) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A476)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A476)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A476)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.314401425847038},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},251.13703404797886,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.197843755519628,{"$f":"O476*'2. Assumptions'!$D$35","v":6.5535333333333334E-2},{"$f":"U476*'2. Assumptions'!$D$40*BB476*'2. Assumptions'!$D$38","v":2.9374171763406526E-2},0.10100167308749997,115618.41032734593,7391.6633187899715,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,{"$f":"I477&3","v":"Multi Unit3"},"Roof",40.200000000000003,"Above Ground RW Tank",2000,170,82,null,0.99604188964753626,0.12611182875069202,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A477) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A477)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A477) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A477)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A477)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A477)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P477=$P$2,_xlfn.IFS(AND(Q477>'2. Assumptions'!$O$14,Q477<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q477>'2. Assumptions'!$O$15,Q477<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q477>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q477/1000","v":2186.5415413508317},{"$f":"(IF(P477='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q477>'2. Assumptions'!$O$21,Q477<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q477>'2. Assumptions'!$O$22,Q477<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q477>'2. Assumptions'!$O$23, Q477<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q477>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q477/1000","v":0},{"$f":"IF(SUM(AD477:AE477)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P477='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q477,P477='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q477),0)","v":0},{"$f":"IF(P477='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q477,0)","v":0},{"$f":"IF(P477='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q477,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD477:AE477)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.92885851815757},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A477) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A477)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A477) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A477)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A477)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A477)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.314401425847038},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},246.139282126626,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.197843755519628,{"$f":"O477*'2. Assumptions'!$D$35","v":6.6866000000000009E-2},{"$f":"U477*'2. Assumptions'!$D$40*BB477*'2. Assumptions'!$D$38","v":2.9970601646927476E-2},0.10100167308749997,115618.41032734593,7391.6633187899715,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,{"$f":"I478&4","v":"Multi Unit4"},"Roof",96.4,"Above Ground RW Tank",2000,107.9,96.5,null,0.99604188964753626,0.19194611551946852,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A478) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A478)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A478) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A478)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A478)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A478)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P478=$P$2,_xlfn.IFS(AND(Q478>'2. Assumptions'!$O$14,Q478<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q478>'2. Assumptions'!$O$15,Q478<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q478>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q478/1000","v":2186.5415413508317},{"$f":"(IF(P478='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q478>'2. Assumptions'!$O$21,Q478<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q478>'2. Assumptions'!$O$22,Q478<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q478>'2. Assumptions'!$O$23, Q478<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q478>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q478/1000","v":0},{"$f":"IF(SUM(AD478:AE478)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P478='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q478,P478='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q478),0)","v":0},{"$f":"IF(P478='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q478,0)","v":0},{"$f":"IF(P478='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q478,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD478:AE478)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.92885851815757},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A478) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A478)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A478) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A478)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A478)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A478)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.314401425847038},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},102.64314462126936,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},86.197843755519628,{"$f":"O478*'2. Assumptions'!$D$35","v":0.16034533333333334},{"$f":"U478*'2. Assumptions'!$D$40*BB478*'2. Assumptions'!$D$38","v":7.1869800964273839E-2},0.10100167308749997,115618.41032734593,7391.6633187899715,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,"Shared Driveway","Driveway",145.4,"Raingarden 100mm",2,120.75,0,null,0.99604188964753626,0.32399058866949615,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A479) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A479)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A479) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A479)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A479)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A479)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P479=$P$2,_xlfn.IFS(AND(Q479>'2. Assumptions'!$O$14,Q479<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q479>'2. Assumptions'!$O$15,Q479<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q479>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q479/1000","v":0},{"$f":"(IF(P479='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q479>'2. Assumptions'!$O$21,Q479<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q479>'2. Assumptions'!$O$22,Q479<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q479>'2. Assumptions'!$O$23, Q479<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q479>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q479/1000","v":0},{"$f":"IF(SUM(AD479:AE479)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P479='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q479,P479='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q479),0)","v":1518.1605184197492},{"$f":"IF(P479='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q479,0)","v":0},{"$f":"IF(P479='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q479,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD479:AE479)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":121.147005846268},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A479) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A479)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A479) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A479)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A479)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A479)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":27.402170855541332},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},32.697913641240859,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},86.197843755519628,{"$f":"O479*'2. Assumptions'!$D$35","v":0.24184866666666666},{"$f":"U479*'2. Assumptions'!$D$40*BB479*'2. Assumptions'!$D$38","v":0.10840113132993169},0.10100167308749997,115618.41032734593,1518.1605184197492,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,{"$f":"I480&5","v":"Multi Unit5"},"Driveway",28.1,"Raingarden 100mm",1,132,0,null,0.99604188964753626,6.8448053146336951E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A480) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A480)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A480) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A480)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A480)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A480)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P480=$P$2,_xlfn.IFS(AND(Q480>'2. Assumptions'!$O$14,Q480<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q480>'2. Assumptions'!$O$15,Q480<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q480>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q480/1000","v":0},{"$f":"(IF(P480='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q480>'2. Assumptions'!$O$21,Q480<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q480>'2. Assumptions'!$O$22,Q480<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q480>'2. Assumptions'!$O$23, Q480<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q480>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q480/1000","v":0},{"$f":"IF(SUM(AD480:AE480)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P480='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q480,P480='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q480),0)","v":759.08025920987461},{"$f":"IF(P480='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q480,0)","v":0},{"$f":"IF(P480='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q480,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD480:AE480)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":60.573502923134001},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A480) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A480)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A480) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A480)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A480)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A480)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":13.701085427770666},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},84.595669812035965,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},86.197843755519628,{"$f":"O480*'2. Assumptions'!$D$35","v":4.6739666666666665E-2},{"$f":"U480*'2. Assumptions'!$D$40*BB480*'2. Assumptions'!$D$38","v":2.0949599658673181E-2},0.10100167308749997,115618.41032734593,759.08025920987461,78820.214258239183,58.763414011421858]
[83,900917,2020,"Darebin City Council","58-58A Simpson St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},826.9,"Remaining Impervious","Untreated",128.9,"None",0,0,0,null,0.99604188964753626,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A481) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A481)","v":0.60360324783170316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A481) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A481)","v":0.3924386418158331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A481)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A481)","v":0},239.50000000000003,135.47500000000002,0.655339218768896,{"$f":"(IF(P481=$P$2,_xlfn.IFS(AND(Q481>'2. Assumptions'!$O$14,Q481<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q481>'2. Assumptions'!$O$15,Q481<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q481>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q481/1000","v":0},{"$f":"(IF(P481='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q481>'2. Assumptions'!$O$21,Q481<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q481>'2. Assumptions'!$O$22,Q481<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q481>'2. Assumptions'!$O$23, Q481<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q481>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q481/1000","v":0},{"$f":"IF(SUM(AD481:AE481)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P481='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q481,P481='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q481),0)","v":0},{"$f":"IF(P481='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q481,0)","v":0},{"$f":"IF(P481='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q481,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD481:AE481)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A481) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A481)","v":239.50000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A481) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A481)","v":173.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A481)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A481)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,541.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},86.197843755519628,{"$f":"O481*'2. Assumptions'!$D$35","v":0.21440366666666666},{"$f":"U481*'2. Assumptions'!$D$40*BB481*'2. Assumptions'!$D$38","v":9.6099764982312208E-2},0.10100167308749997,115618.41032734593,0,78820.214258239183,58.763414011421858]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I482&1","v":"Multi Unit1"},"Roof",90,"Above Ground RW Tank",2000,132.19999999999999,88.8,null,1.0361254851228978,0.38479948253557567,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A482) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A482)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A482) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A482)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A482)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A482)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P482=$P$2,_xlfn.IFS(AND(Q482>'2. Assumptions'!$O$14,Q482<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q482>'2. Assumptions'!$O$15,Q482<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q482>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q482/1000","v":2186.5415413508317},{"$f":"(IF(P482='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q482>'2. Assumptions'!$O$21,Q482<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q482>'2. Assumptions'!$O$22,Q482<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q482>'2. Assumptions'!$O$23, Q482<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q482>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q482/1000","v":0},{"$f":"IF(SUM(AD482:AE482)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P482='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q482,P482='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q482),0)","v":0},{"$f":"IF(P482='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q482,0)","v":0},{"$f":"IF(P482='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q482,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD482:AE482)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":136.13383886040853},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A482) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A482)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A482) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A482)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A482)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A482)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.204700832296275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.94221268322629,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},121.24301237543285,{"$f":"O482*'2. Assumptions'!$D$35","v":0.1497},{"$f":"U482*'2. Assumptions'!$D$40*BB482*'2. Assumptions'!$D$38","v":6.979859330530401E-2},0.11989847250000001,156333.68234313341,7391.6633187899715,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I483&2","v":"Multi Unit2"},"Roof",80,"Above Ground RW Tank",2000,132.19999999999999,88.8,null,1.0361254851228978,0.34204398447606726,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A483) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A483)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A483) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A483)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A483)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A483)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P483=$P$2,_xlfn.IFS(AND(Q483>'2. Assumptions'!$O$14,Q483<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q483>'2. Assumptions'!$O$15,Q483<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q483>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q483/1000","v":2186.5415413508317},{"$f":"(IF(P483='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q483>'2. Assumptions'!$O$21,Q483<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q483>'2. Assumptions'!$O$22,Q483<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q483>'2. Assumptions'!$O$23, Q483<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q483>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q483/1000","v":0},{"$f":"IF(SUM(AD483:AE483)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P483='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q483,P483='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q483),0)","v":0},{"$f":"IF(P483='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q483,0)","v":0},{"$f":"IF(P483='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q483,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD483:AE483)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":136.13383886040853},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A483) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A483)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A483) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A483)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A483)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A483)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.204700832296275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.68498926862958,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},121.24301237543285,{"$f":"O483*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U483*'2. Assumptions'!$D$40*BB483*'2. Assumptions'!$D$38","v":6.2043194049159124E-2},0.11989847250000001,156333.68234313341,7391.6633187899715,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I484&1","v":"Multi Unit1"},"Balcony",6,"None",8,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A484) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A484)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A484) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A484)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A484)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A484)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P484=$P$2,_xlfn.IFS(AND(Q484>'2. Assumptions'!$O$14,Q484<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q484>'2. Assumptions'!$O$15,Q484<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q484>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q484/1000","v":0},{"$f":"(IF(P484='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q484>'2. Assumptions'!$O$21,Q484<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q484>'2. Assumptions'!$O$22,Q484<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q484>'2. Assumptions'!$O$23, Q484<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q484>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q484/1000","v":0},{"$f":"IF(SUM(AD484:AE484)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P484='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q484,P484='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q484),0)","v":0},{"$f":"IF(P484='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q484,0)","v":0},{"$f":"IF(P484='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q484,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":12944.464500066688},{"$f":"IF(SUM(AD484:AE484)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A484) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A484)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A484) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A484)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A484)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A484)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},2157.4107500111145,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12944.464500066688},121.24301237543285,{"$f":"O484*'2. Assumptions'!$D$35","v":9.9799999999999993E-3},{"$f":"U484*'2. Assumptions'!$D$40*BB484*'2. Assumptions'!$D$38","v":4.653239553686934E-3},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I485&2","v":"Multi Unit2"},"Balcony",5,"None",0,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A485) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A485)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A485) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A485)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A485)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A485)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P485=$P$2,_xlfn.IFS(AND(Q485>'2. Assumptions'!$O$14,Q485<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q485>'2. Assumptions'!$O$15,Q485<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q485>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q485/1000","v":0},{"$f":"(IF(P485='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q485>'2. Assumptions'!$O$21,Q485<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q485>'2. Assumptions'!$O$22,Q485<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q485>'2. Assumptions'!$O$23, Q485<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q485>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q485/1000","v":0},{"$f":"IF(SUM(AD485:AE485)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P485='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q485,P485='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q485),0)","v":0},{"$f":"IF(P485='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q485,0)","v":0},{"$f":"IF(P485='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q485,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD485:AE485)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A485) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A485)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A485) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A485)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A485)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A485)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},121.24301237543285,{"$f":"O485*'2. Assumptions'!$D$35","v":8.3166666666666667E-3},{"$f":"U485*'2. Assumptions'!$D$40*BB485*'2. Assumptions'!$D$38","v":3.8776996280724453E-3},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I486&1","v":"Multi Unit1"},"Driveway",23.6,"None",0,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A486) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A486)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A486) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A486)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A486)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A486)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P486=$P$2,_xlfn.IFS(AND(Q486>'2. Assumptions'!$O$14,Q486<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q486>'2. Assumptions'!$O$15,Q486<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q486>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q486/1000","v":0},{"$f":"(IF(P486='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q486>'2. Assumptions'!$O$21,Q486<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q486>'2. Assumptions'!$O$22,Q486<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q486>'2. Assumptions'!$O$23, Q486<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q486>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q486/1000","v":0},{"$f":"IF(SUM(AD486:AE486)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P486='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q486,P486='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q486),0)","v":0},{"$f":"IF(P486='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q486,0)","v":0},{"$f":"IF(P486='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q486,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD486:AE486)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A486) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A486)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A486) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A486)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A486)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A486)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},121.24301237543285,{"$f":"O486*'2. Assumptions'!$D$35","v":3.9254666666666667E-2},{"$f":"U486*'2. Assumptions'!$D$40*BB486*'2. Assumptions'!$D$38","v":1.8302742244501943E-2},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I487&2","v":"Multi Unit2"},"Driveway",23.6,"None",0,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A487) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A487)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A487) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A487)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A487)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A487)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P487=$P$2,_xlfn.IFS(AND(Q487>'2. Assumptions'!$O$14,Q487<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q487>'2. Assumptions'!$O$15,Q487<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q487>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q487/1000","v":0},{"$f":"(IF(P487='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q487>'2. Assumptions'!$O$21,Q487<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q487>'2. Assumptions'!$O$22,Q487<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q487>'2. Assumptions'!$O$23, Q487<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q487>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q487/1000","v":0},{"$f":"IF(SUM(AD487:AE487)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P487='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q487,P487='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q487),0)","v":0},{"$f":"IF(P487='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q487,0)","v":0},{"$f":"IF(P487='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q487,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD487:AE487)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A487) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A487)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A487) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A487)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A487)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A487)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},121.24301237543285,{"$f":"O487*'2. Assumptions'!$D$35","v":3.9254666666666667E-2},{"$f":"U487*'2. Assumptions'!$D$40*BB487*'2. Assumptions'!$D$38","v":1.8302742244501943E-2},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I488&1","v":"Multi Unit1"},"Garage",38,"Raingarden 100mm",1,131,0,null,1.0361254851228978,0.16099611901681757,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A488) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A488)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A488) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A488)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A488)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A488)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P488=$P$2,_xlfn.IFS(AND(Q488>'2. Assumptions'!$O$14,Q488<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q488>'2. Assumptions'!$O$15,Q488<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q488>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q488/1000","v":0},{"$f":"(IF(P488='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q488>'2. Assumptions'!$O$21,Q488<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q488>'2. Assumptions'!$O$22,Q488<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q488>'2. Assumptions'!$O$23, Q488<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q488>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q488/1000","v":0},{"$f":"IF(SUM(AD488:AE488)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P488='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q488,P488='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q488),0)","v":759.08025920987461},{"$f":"IF(P488='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q488,0)","v":0},{"$f":"IF(P488='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q488,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD488:AE488)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":76.859894287908688},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A488) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A488)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A488) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A488)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A488)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A488)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":32.563538653674115},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},62.556271624163436,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},121.24301237543285,{"$f":"O488*'2. Assumptions'!$D$35","v":6.3206666666666661E-2},{"$f":"U488*'2. Assumptions'!$D$40*BB488*'2. Assumptions'!$D$38","v":2.9470517173350582E-2},0.11989847250000001,156333.68234313341,759.08025920987461,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I489&2","v":"Multi Unit2"},"Garage",35,"Raingarden 100mm",1,131,0,null,1.0361254851228978,0.14828589909443726,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A489) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A489)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A489) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A489)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A489)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A489)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P489=$P$2,_xlfn.IFS(AND(Q489>'2. Assumptions'!$O$14,Q489<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q489>'2. Assumptions'!$O$15,Q489<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q489>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q489/1000","v":0},{"$f":"(IF(P489='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q489>'2. Assumptions'!$O$21,Q489<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q489>'2. Assumptions'!$O$22,Q489<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q489>'2. Assumptions'!$O$23, Q489<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q489>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q489/1000","v":0},{"$f":"IF(SUM(AD489:AE489)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P489='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q489,P489='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q489),0)","v":759.08025920987461},{"$f":"IF(P489='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q489,0)","v":0},{"$f":"IF(P489='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q489,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD489:AE489)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":76.859894287908688},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A489) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A489)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A489) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A489)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A489)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A489)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":32.563538653674115},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.918237763377448,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},121.24301237543285,{"$f":"O489*'2. Assumptions'!$D$35","v":5.8216666666666667E-2},{"$f":"U489*'2. Assumptions'!$D$40*BB489*'2. Assumptions'!$D$38","v":2.7143897396507115E-2},0.11989847250000001,156333.68234313341,759.08025920987461,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I490&1","v":"Multi Unit1"},"Porch",4,"None",0,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A490) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A490)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A490) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A490)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A490)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A490)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P490=$P$2,_xlfn.IFS(AND(Q490>'2. Assumptions'!$O$14,Q490<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q490>'2. Assumptions'!$O$15,Q490<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q490>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q490/1000","v":0},{"$f":"(IF(P490='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q490>'2. Assumptions'!$O$21,Q490<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q490>'2. Assumptions'!$O$22,Q490<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q490>'2. Assumptions'!$O$23, Q490<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q490>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q490/1000","v":0},{"$f":"IF(SUM(AD490:AE490)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P490='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q490,P490='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q490),0)","v":0},{"$f":"IF(P490='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q490,0)","v":0},{"$f":"IF(P490='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q490,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD490:AE490)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A490) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A490)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A490) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A490)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A490)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A490)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},121.24301237543285,{"$f":"O490*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U490*'2. Assumptions'!$D$40*BB490*'2. Assumptions'!$D$38","v":3.1021597024579561E-3},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[84,835669,2019,"Darebin City Council","70 Beaconsfield Pde, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},354,{"$f":"I491&2","v":"Multi Unit2"},"Porch",4,"None",0,0,0,null,1.0361254851228978,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A491) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A491)","v":0.72684346701164293},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A491) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A491)","v":0.30928201811125483},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A491)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A491)","v":0},170,154.6,0.87344632768361574,{"$f":"(IF(P491=$P$2,_xlfn.IFS(AND(Q491>'2. Assumptions'!$O$14,Q491<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q491>'2. Assumptions'!$O$15,Q491<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q491>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q491/1000","v":0},{"$f":"(IF(P491='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q491>'2. Assumptions'!$O$21,Q491<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q491>'2. Assumptions'!$O$22,Q491<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q491>'2. Assumptions'!$O$23, Q491<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q491>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q491/1000","v":0},{"$f":"IF(SUM(AD491:AE491)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P491='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q491,P491='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q491),0)","v":0},{"$f":"IF(P491='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q491,0)","v":0},{"$f":"IF(P491='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q491,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD491:AE491)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A491) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A491)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A491) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A491)","v":73},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A491)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A491)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},121.24301237543285,{"$f":"O491*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U491*'2. Assumptions'!$D$40*BB491*'2. Assumptions'!$D$38","v":3.1021597024579561E-3},0.11989847250000001,156333.68234313341,0,67980.378799236554,52.721497917204701]
[85,871920,2019,"Darebin City Council","73 Oconnor St, RESERVOIR","Reservoir",3073,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},529,{"$f":"I492&0","v":"Subdivision0"},"Roof",31,"Raingarden 100mm",1.2,132.6,0,null,0.99586973180076632,0.15749425287356322,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A492) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A492)","v":0.8383754789272031},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A492) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A492)","v":0.15749425287356322},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A492)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A492)","v":0},215,87,0.49338374291115311,{"$f":"(IF(P492=$P$2,_xlfn.IFS(AND(Q492>'2. Assumptions'!$O$14,Q492<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q492>'2. Assumptions'!$O$15,Q492<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q492>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q492/1000","v":0},{"$f":"(IF(P492='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q492>'2. Assumptions'!$O$21,Q492<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q492>'2. Assumptions'!$O$22,Q492<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q492>'2. Assumptions'!$O$23, Q492<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q492>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q492/1000","v":0},{"$f":"IF(SUM(AD492:AE492)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P492='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q492,P492='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q492),0)","v":910.89631105184947},{"$f":"IF(P492='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q492,0)","v":0},{"$f":"IF(P492='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q492,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD492:AE492)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":181.12190978498114},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A492) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A492)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A492) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A492)","v":31},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A492)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A492)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":92.018257614898474},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.018257614898474,261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2852.5659860618525},94.924892110723775,{"$f":"O492*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U492*'2. Assumptions'!$D$40*BB492*'2. Assumptions'!$D$38","v":2.310766332183908E-2},6.4850538999999999E-2,127346.13683986448,910.89631105184947,85164.234667718672,63.482143927862552]
[85,871920,2019,"Darebin City Council","73 Oconnor St, RESERVOIR","Reservoir",3073,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},529,{"$f":"I493&2","v":"Subdivision2"},"Roof",72,"Above Ground RW Tank",2500,102,100,null,0.99586973180076632,0.2813793103448276,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A493) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A493)","v":0.8383754789272031},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A493) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A493)","v":0.15749425287356322},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A493)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A493)","v":0},215,87,0.49338374291115311,{"$f":"(IF(P493=$P$2,_xlfn.IFS(AND(Q493>'2. Assumptions'!$O$14,Q493<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q493>'2. Assumptions'!$O$15,Q493<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q493>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q493/1000","v":2186.5415413508322},{"$f":"(IF(P493='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q493>'2. Assumptions'!$O$21,Q493<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q493>'2. Assumptions'!$O$22,Q493<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q493>'2. Assumptions'!$O$23, Q493<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q493>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q493/1000","v":0},{"$f":"IF(SUM(AD493:AE493)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P493='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q493,P493='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q493),0)","v":0},{"$f":"IF(P493='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q493,0)","v":0},{"$f":"IF(P493='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q493,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD493:AE493)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":125.52975824883565},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A493) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A493)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A493) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A493)","v":31},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A493)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A493)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":57.196234343197609},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},146.16815443261612,261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},94.924892110723775,{"$f":"O493*'2. Assumptions'!$D$35","v":0.11975999999999999},{"$f":"U493*'2. Assumptions'!$D$40*BB493*'2. Assumptions'!$D$38","v":5.3669411586206896E-2},6.4850538999999999E-2,127346.13683986448,7391.6633187899715,85164.234667718672,63.482143927862552]
[85,871920,2019,"Darebin City Council","73 Oconnor St, RESERVOIR","Reservoir",3073,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},529,{"$f":"I494&1","v":"Subdivision1"},"Driveway",39,"None",0,0,0,null,0.99586973180076632,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A494) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A494)","v":0.8383754789272031},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A494) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A494)","v":0.15749425287356322},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A494)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A494)","v":0},215,87,0.49338374291115311,{"$f":"(IF(P494=$P$2,_xlfn.IFS(AND(Q494>'2. Assumptions'!$O$14,Q494<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q494>'2. Assumptions'!$O$15,Q494<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q494>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q494/1000","v":0},{"$f":"(IF(P494='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q494>'2. Assumptions'!$O$21,Q494<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q494>'2. Assumptions'!$O$22,Q494<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q494>'2. Assumptions'!$O$23, Q494<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q494>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q494/1000","v":0},{"$f":"IF(SUM(AD494:AE494)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P494='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q494,P494='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q494),0)","v":0},{"$f":"IF(P494='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q494,0)","v":0},{"$f":"IF(P494='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q494,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD494:AE494)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A494) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A494)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A494) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A494)","v":31},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A494)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A494)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},94.924892110723775,{"$f":"O494*'2. Assumptions'!$D$35","v":6.4869999999999997E-2},{"$f":"U494*'2. Assumptions'!$D$40*BB494*'2. Assumptions'!$D$38","v":2.9070931275862071E-2},6.4850538999999999E-2,127346.13683986448,0,85164.234667718672,63.482143927862552]
[85,871920,2019,"Darebin City Council","73 Oconnor St, RESERVOIR","Reservoir",3073,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},529,{"$f":"I495&0","v":"Subdivision0"},"Roof",112,"Above Ground RW Tank",3500,129.80000000000001,94.9,null,0.99586973180076632,0.55699616858237555,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A495) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A495)","v":0.8383754789272031},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A495) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A495)","v":0.15749425287356322},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A495)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A495)","v":0},215,87,0.49338374291115311,{"$f":"(IF(P495=$P$2,_xlfn.IFS(AND(Q495>'2. Assumptions'!$O$14,Q495<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q495>'2. Assumptions'!$O$15,Q495<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q495>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q495/1000","v":3061.158157891165},{"$f":"(IF(P495='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q495>'2. Assumptions'!$O$21,Q495<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q495>'2. Assumptions'!$O$22,Q495<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q495>'2. Assumptions'!$O$23, Q495<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q495>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q495/1000","v":0},{"$f":"IF(SUM(AD495:AE495)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P495='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q495,P495='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q495),0)","v":0},{"$f":"IF(P495='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q495,0)","v":0},{"$f":"IF(P495='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q495,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD495:AE495)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":135.96203636912972},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A495) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A495)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A495) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A495)","v":31},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A495)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A495)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":61.94958552004725},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},101.77431906864906,261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},94.924892110723775,{"$f":"O495*'2. Assumptions'!$D$35","v":0.18629333333333334},{"$f":"U495*'2. Assumptions'!$D$40*BB495*'2. Assumptions'!$D$38","v":8.3485751356321844E-2},6.4850538999999999E-2,127346.13683986448,8266.2799353303053,85164.234667718672,63.482143927862552]
[85,871920,2019,"Darebin City Council","73 Oconnor St, RESERVOIR","Reservoir",3073,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},529,{"$f":"I496&2","v":"Subdivision2"},"Driveway",7,"None",0,0,0,null,0.99586973180076632,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A496) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A496)","v":0.8383754789272031},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A496) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A496)","v":0.15749425287356322},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A496)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A496)","v":0},215,87,0.49338374291115311,{"$f":"(IF(P496=$P$2,_xlfn.IFS(AND(Q496>'2. Assumptions'!$O$14,Q496<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q496>'2. Assumptions'!$O$15,Q496<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q496>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q496/1000","v":0},{"$f":"(IF(P496='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q496>'2. Assumptions'!$O$21,Q496<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q496>'2. Assumptions'!$O$22,Q496<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q496>'2. Assumptions'!$O$23, Q496<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q496>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q496/1000","v":0},{"$f":"IF(SUM(AD496:AE496)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P496='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q496,P496='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q496),0)","v":0},{"$f":"IF(P496='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q496,0)","v":0},{"$f":"IF(P496='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q496,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD496:AE496)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A496) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A496)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A496) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A496)","v":31},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A496)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A496)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},94.924892110723775,{"$f":"O496*'2. Assumptions'!$D$35","v":1.1643333333333334E-2},{"$f":"U496*'2. Assumptions'!$D$40*BB496*'2. Assumptions'!$D$38","v":5.2178594597701152E-3},6.4850538999999999E-2,127346.13683986448,0,85164.234667718672,63.482143927862552]
[86,740487,2019,"Darebin City Council","74 Strathmertson St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723,{"$f":"I497&1","v":"Multi Unit1"},"Roof",80,"Above Ground RW Tank",2000,160.4,82,null,0.99658476658476658,0.31528255528255528,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A497) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A497)","v":0.99658476658476658},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A497) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A497)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A497)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A497)","v":0},343,101.75,0.56293222683264177,{"$f":"(IF(P497=$P$2,_xlfn.IFS(AND(Q497>'2. Assumptions'!$O$14,Q497<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q497>'2. Assumptions'!$O$15,Q497<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q497>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q497/1000","v":2186.5415413508317},{"$f":"(IF(P497='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q497>'2. Assumptions'!$O$21,Q497<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q497>'2. Assumptions'!$O$22,Q497<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q497>'2. Assumptions'!$O$23, Q497<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q497>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q497/1000","v":0},{"$f":"IF(SUM(AD497:AE497)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P497='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q497,P497='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q497),0)","v":0},{"$f":"IF(P497='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q497,0)","v":0},{"$f":"IF(P497='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q497,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD497:AE497)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.287079968111712},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A497) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A497)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A497) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A497)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A497)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A497)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.622810423917741},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.68498926862958,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.246183208750523,{"$f":"O497*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U497*'2. Assumptions'!$D$40*BB497*'2. Assumptions'!$D$38","v":5.967549582309583E-2},7.5899771250000012E-2,130366.65300213754,7391.6633187899715,97387.162003995763,72.645339742407586]
[86,740487,2019,"Darebin City Council","74 Strathmertson St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723,"Multi Unit1","Roof",59,"Above Ground RW Tank",2000,143,90.7,null,0.99658476658476658,0.20729729729729729,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A498) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A498)","v":0.99658476658476658},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A498) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A498)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A498)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A498)","v":0},343,101.75,0.56293222683264177,{"$f":"(IF(P498=$P$2,_xlfn.IFS(AND(Q498>'2. Assumptions'!$O$14,Q498<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q498>'2. Assumptions'!$O$15,Q498<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q498>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q498/1000","v":2186.5415413508317},{"$f":"(IF(P498='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q498>'2. Assumptions'!$O$21,Q498<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q498>'2. Assumptions'!$O$22,Q498<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q498>'2. Assumptions'!$O$23, Q498<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q498>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q498/1000","v":0},{"$f":"IF(SUM(AD498:AE498)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P498='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q498,P498='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q498),0)","v":0},{"$f":"IF(P498='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q498,0)","v":0},{"$f":"IF(P498='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q498,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD498:AE498)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.287079968111712},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A498) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A498)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A498) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A498)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A498)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A498)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.622810423917741},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},167.70846002526045,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.246183208750523,{"$f":"O498*'2. Assumptions'!$D$35","v":9.8136666666666664E-2},{"$f":"U498*'2. Assumptions'!$D$40*BB498*'2. Assumptions'!$D$38","v":4.401067816953317E-2},7.5899771250000012E-2,130366.65300213754,7391.6633187899715,97387.162003995763,72.645339742407586]
[86,740487,2019,"Darebin City Council","74 Strathmertson St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723,"Multi Unit1","Roof",59,"Above Ground RW Tank",2000,143,90.7,null,0.99658476658476658,0.20729729729729729,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A499) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A499)","v":0.99658476658476658},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A499) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A499)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A499)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A499)","v":0},343,101.75,0.56293222683264177,{"$f":"(IF(P499=$P$2,_xlfn.IFS(AND(Q499>'2. Assumptions'!$O$14,Q499<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q499>'2. Assumptions'!$O$15,Q499<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q499>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q499/1000","v":2186.5415413508317},{"$f":"(IF(P499='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q499>'2. Assumptions'!$O$21,Q499<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q499>'2. Assumptions'!$O$22,Q499<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q499>'2. Assumptions'!$O$23, Q499<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q499>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q499/1000","v":0},{"$f":"IF(SUM(AD499:AE499)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P499='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q499,P499='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q499),0)","v":0},{"$f":"IF(P499='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q499,0)","v":0},{"$f":"IF(P499='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q499,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD499:AE499)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.287079968111712},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A499) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A499)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A499) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A499)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A499)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A499)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.622810423917741},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},167.70846002526045,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.246183208750523,{"$f":"O499*'2. Assumptions'!$D$35","v":9.8136666666666664E-2},{"$f":"U499*'2. Assumptions'!$D$40*BB499*'2. Assumptions'!$D$38","v":4.401067816953317E-2},7.5899771250000012E-2,130366.65300213754,7391.6633187899715,97387.162003995763,72.645339742407586]
[86,740487,2019,"Darebin City Council","74 Strathmertson St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723,"Multi Unit1","Roof",65,"Above Ground RW Tank",2000,167,82,null,0.99658476658476658,0.26670761670761667,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A500) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A500)","v":0.99658476658476658},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A500) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A500)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A500)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A500)","v":0},343,101.75,0.56293222683264177,{"$f":"(IF(P500=$P$2,_xlfn.IFS(AND(Q500>'2. Assumptions'!$O$14,Q500<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q500>'2. Assumptions'!$O$15,Q500<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q500>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q500/1000","v":2186.5415413508317},{"$f":"(IF(P500='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q500>'2. Assumptions'!$O$21,Q500<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q500>'2. Assumptions'!$O$22,Q500<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q500>'2. Assumptions'!$O$23, Q500<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q500>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q500/1000","v":0},{"$f":"IF(SUM(AD500:AE500)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P500='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q500,P500='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q500),0)","v":0},{"$f":"IF(P500='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q500,0)","v":0},{"$f":"IF(P500='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q500,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD500:AE500)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.287079968111712},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A500) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A500)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A500) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A500)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A500)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A500)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.622810423917741},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.2276790998518,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},97.246183208750523,{"$f":"O500*'2. Assumptions'!$D$35","v":0.10811666666666667},{"$f":"U500*'2. Assumptions'!$D$40*BB500*'2. Assumptions'!$D$38","v":4.848634035626536E-2},7.5899771250000012E-2,130366.65300213754,7391.6633187899715,97387.162003995763,72.645339742407586]
[86,740487,2019,"Darebin City Council","74 Strathmertson St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723,"Multi Unit1","Roof",20,"None",0,0,0,null,0.99658476658476658,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A504) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A504)","v":0.99658476658476658},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A504) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A504)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A504)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A504)","v":0},343,101.75,0.56293222683264177,{"$f":"(IF(P504=$P$2,_xlfn.IFS(AND(Q504>'2. Assumptions'!$O$14,Q504<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q504>'2. Assumptions'!$O$15,Q504<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q504>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q504/1000","v":0},{"$f":"(IF(P504='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q504>'2. Assumptions'!$O$21,Q504<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q504>'2. Assumptions'!$O$22,Q504<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q504>'2. Assumptions'!$O$23, Q504<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q504>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q504/1000","v":0},{"$f":"IF(SUM(AD504:AE504)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P504='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q504,P504='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q504),0)","v":0},{"$f":"IF(P504='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q504,0)","v":0},{"$f":"IF(P504='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q504,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD504:AE504)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A504) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A504)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A504) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A504)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A504)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A504)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},97.246183208750523,{"$f":"O504*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U504*'2. Assumptions'!$D$40*BB504*'2. Assumptions'!$D$38","v":1.4918873955773957E-2},7.5899771250000012E-2,130366.65300213754,0,97387.162003995763,72.645339742407586]
[87,969391,2019,"Darebin City Council","76 Wood St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},717,{"$f":"I509&2","v":"Multi Unit2"},"Roof",116.4,"Above Ground RW Tank",3000,121,96.3,null,1.0025686220508585,0.25859542825667864,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A509) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A509)","v":0.84261268704672743},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A509) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A509)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A509)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A509)","v":0.15995593500413111},361.9,181.54999999999998,0.75962343096234308,{"$f":"(IF(P509=$P$2,_xlfn.IFS(AND(Q509>'2. Assumptions'!$O$14,Q509<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q509>'2. Assumptions'!$O$15,Q509<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q509>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q509/1000","v":2623.8498496209986},{"$f":"(IF(P509='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q509>'2. Assumptions'!$O$21,Q509<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q509>'2. Assumptions'!$O$22,Q509<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q509>'2. Assumptions'!$O$23, Q509<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q509>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q509/1000","v":0},{"$f":"IF(SUM(AD509:AE509)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P509='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q509,P509='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q509),0)","v":0},{"$f":"IF(P509='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q509,0)","v":0},{"$f":"IF(P509='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q509,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD509:AE509)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":131.48777407872657},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A509) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A509)","v":361.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A509) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A509)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A509)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A509)","v":132},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.614331757465834},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},95.183218754526493,544.65,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},93.190658130479932,{"$f":"O509*'2. Assumptions'!$D$35","v":0.19361200000000001},{"$f":"U509*'2. Assumptions'!$D$40*BB509*'2. Assumptions'!$D$38","v":8.7349192223629871E-2},0.13623922550000001,124184.23491102885,7828.9716270601384,68094.957186614789,51.099995745304653]
[88,772730,2019,"Darebin City Council","77 Howard St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},696,{"$f":"I517&2","v":"Multi Unit2"},"Roof",50,"Above Ground RW Tank",2000,154,86,null,1.0142340862422996,0.15811088295687883,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A517) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A517)","v":0.67978644763860363},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A517) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A517)","v":0.33444763860369603},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A517)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A517)","v":0},340,121.75,0.69971264367816088,{"$f":"(IF(P517=$P$2,_xlfn.IFS(AND(Q517>'2. Assumptions'!$O$14,Q517<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q517>'2. Assumptions'!$O$15,Q517<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q517>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q517/1000","v":2186.5415413508317},{"$f":"(IF(P517='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q517>'2. Assumptions'!$O$21,Q517<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q517>'2. Assumptions'!$O$22,Q517<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q517>'2. Assumptions'!$O$23, Q517<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q517>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q517/1000","v":0},{"$f":"IF(SUM(AD517:AE517)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P517='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q517,P517='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q517),0)","v":0},{"$f":"IF(P517='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q517,0)","v":0},{"$f":"IF(P517='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q517,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD517:AE517)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":145.55746405157464},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A517) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A517)","v":238},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A517) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A517)","v":147},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A517)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A517)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.574786308783054},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,487,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},88.1051133806303,{"$f":"O517*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U517*'2. Assumptions'!$D$40*BB517*'2. Assumptions'!$D$38","v":3.7957710677618064E-2},9.2427025499999982E-2,116056.93784976064,7391.6633187899715,82847.428748136328,62.893974616126712]
[89,826047,2019,"Darebin City Council","14-16 Wardrop Gve, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},965,{"$f":"I523&1","v":"Multi Unit1"},"Roof",416,"Above Ground RW Tank",10000,143.19999999999999,86.6,null,1.0324298093587521,1.0324298093587521,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A523) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A523)","v":1.0324298093587521},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A523) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A523)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A523)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A523)","v":0},416,577,0.59792746113989637,{"$f":"(IF(P523=$P$2,_xlfn.IFS(AND(Q523>'2. Assumptions'!$O$14,Q523<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q523>'2. Assumptions'!$O$15,Q523<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q523>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q523/1000","v":5466.3538533770798},{"$f":"(IF(P523='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q523>'2. Assumptions'!$O$21,Q523<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q523>'2. Assumptions'!$O$22,Q523<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q523>'2. Assumptions'!$O$23, Q523<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q523>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q523/1000","v":0},{"$f":"IF(SUM(AD523:AE523)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P523='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q523,P523='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q523),0)","v":0},{"$f":"IF(P523='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q523,0)","v":0},{"$f":"IF(P523='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q523,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD523:AE523)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":185.93285434240528},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A523) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A523)","v":416},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A523) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A523)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A523)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A523)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.14486090438897},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},46.14486090438897,577,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},33.26908515810365,{"$f":"O523*'2. Assumptions'!$D$35","v":0.6919466666666666},{"$f":"U523*'2. Assumptions'!$D$40*BB523*'2. Assumptions'!$D$38","v":0.32147386431889075},0.44589043199999995,43051.522882253303,10671.47563081622,23932.954970462833,18.494758458953587]
[91,81505,2019,"Darebin City Council","380 Plenty Rd, PRESTON","Preston",3072,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},675,{"$f":"I529&2","v":"Multi Unit2"},"Roof",45,"Above Ground RW Tank",2000,172,82,null,1.0004319654427647,0.16717062634989202,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A529) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A529)","v":1.0004319654427647},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A529) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A529)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A529)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A529)","v":0},319,77.166666666666671,0.68592592592592594,{"$f":"(IF(P529=$P$2,_xlfn.IFS(AND(Q529>'2. Assumptions'!$O$14,Q529<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q529>'2. Assumptions'!$O$15,Q529<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q529>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q529/1000","v":2186.5415413508317},{"$f":"(IF(P529='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q529>'2. Assumptions'!$O$21,Q529<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q529>'2. Assumptions'!$O$22,Q529<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q529>'2. Assumptions'!$O$23, Q529<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q529>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q529/1000","v":0},{"$f":"IF(SUM(AD529:AE529)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P529='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q529,P529='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q529),0)","v":0},{"$f":"IF(P529='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q529,0)","v":0},{"$f":"IF(P529='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q529,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD529:AE529)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.905267757125202},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A529) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A529)","v":285},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A529) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A529)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A529)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A529)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.718593478913569},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},219.88442536645258,463,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},128.22633876661382,{"$f":"O529*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U529*'2. Assumptions'!$D$40*BB529*'2. Assumptions'!$D$38","v":3.3697049676025922E-2},5.7784200000000008E-2,171237.10532447218,7391.6633187899715,127918.41573976919,95.78829354803419]
[92,772389,2019,"Darebin City Council","43 Clingin St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},563,{"$f":"I537&1","v":"Multi Unit1"},"Roof",69,"Above Ground RW Tank",2100,133.69999999999999,93.5,null,1.0055229110512129,0.24866037735849056,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A537) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A537)","v":1.0055229110512129},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A537) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A537)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A537)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A537)","v":0},291,92.75,0.65896980461811727,{"$f":"(IF(P537=$P$2,_xlfn.IFS(AND(Q537>'2. Assumptions'!$O$14,Q537<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q537>'2. Assumptions'!$O$15,Q537<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q537>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q537/1000","v":1836.6948947346991},{"$f":"(IF(P537='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q537>'2. Assumptions'!$O$21,Q537<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q537>'2. Assumptions'!$O$22,Q537<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q537>'2. Assumptions'!$O$23, Q537<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q537>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q537/1000","v":0},{"$f":"IF(SUM(AD537:AE537)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P537='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q537,P537='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q537),0)","v":0},{"$f":"IF(P537='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q537,0)","v":0},{"$f":"IF(P537='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q537,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2631.2527923010462},{"$f":"IF(SUM(AD537:AE537)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":96.199393948789094},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A537) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A537)","v":291},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A537) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A537)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A537)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A537)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.24078853771438},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},140.18941252862152,371,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9673.0694644748855},104.88950818036393,{"$f":"O537*'2. Assumptions'!$D$35","v":0.11477},{"$f":"U537*'2. Assumptions'!$D$40*BB537*'2. Assumptions'!$D$38","v":5.1931739025606466E-2},6.9806794125000002E-2,139363.25261275211,7041.8166721738389,102128.71717130832,76.865534596526928]
[93,806682,2019,"Darebin City Council","44 Tyler St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},589.79999999999995,{"$f":"I544&3","v":"Multi Unit3"},"Roof",83,"Below Ground RW Tank",2000,143.19999999999999,86.6,null,1.0089108433734939,0.28639999999999999,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A544) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A544)","v":1.0089108433734939},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A544) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A544)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A544)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A544)","v":0},315,103.75,0.70362834859274337,{"$f":"(IF(P544=$P$2,_xlfn.IFS(AND(Q544>'2. Assumptions'!$O$14,Q544<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q544>'2. Assumptions'!$O$15,Q544<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q544>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q544/1000","v":0},{"$f":"(IF(P544='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q544>'2. Assumptions'!$O$21,Q544<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q544>'2. Assumptions'!$O$22,Q544<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q544>'2. Assumptions'!$O$23, Q544<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q544>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q544/1000","v":5422.0018514991043},{"$f":"IF(SUM(AD544:AE544)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P544='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q544,P544='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q544),0)","v":0},{"$f":"IF(P544='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q544,0)","v":0},{"$f":"IF(P544='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q544,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD544:AE544)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":130.14291141658273},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A544) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A544)","v":315},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A544) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A544)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A544)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A544)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.683363338535358},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},158.19589700769444,415,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13130.25945163864},126.55671760615556,{"$f":"O544*'2. Assumptions'!$D$35","v":0.13805666666666666},{"$f":"U544*'2. Assumptions'!$D$40*BB544*'2. Assumptions'!$D$38","v":6.2679090599999987E-2},7.8348863249999998E-2,167587.10856776393,10627.123628938243,135638.51711579546,102.43010726687463]
[94,"N/A",2019,"Darebin City Council","52 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I549&2","v":"Multi Unit2"},"Roof",43,"Raingarden 100mm",1,129.55000000000001,0,null,1.0719462242562927,0.12747482837528606,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A549) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A549)","v":0.64060640732265428},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A549) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A549)","v":0.43133981693363849},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A549)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A549)","v":0},350,87.4,0.75344827586206897,{"$f":"(IF(P549=$P$2,_xlfn.IFS(AND(Q549>'2. Assumptions'!$O$14,Q549<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q549>'2. Assumptions'!$O$15,Q549<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q549>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q549/1000","v":0},{"$f":"(IF(P549='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q549>'2. Assumptions'!$O$21,Q549<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q549>'2. Assumptions'!$O$22,Q549<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q549>'2. Assumptions'!$O$23, Q549<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q549>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q549/1000","v":0},{"$f":"IF(SUM(AD549:AE549)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P549='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q549,P549='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q549),0)","v":759.08025920987461},{"$f":"IF(P549='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q549,0)","v":0},{"$f":"IF(P549='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q549,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD549:AE549)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":55.110570098005411},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A549) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A549)","v":181},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A549) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A549)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A549)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A549)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":16.394057391160072},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.282286551586296,437,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},105.50106557044417,{"$f":"O549*'2. Assumptions'!$D$35","v":7.1523333333333328E-2},{"$f":"U549*'2. Assumptions'!$D$40*BB549*'2. Assumptions'!$D$38","v":3.4501125200800904E-2},7.0125542849999986E-2,131489.79324951951,759.08025920987461,95669.391552679896,76.760503624266363]
[94,"N/A",2019,"Darebin City Council","52 Seston St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},580,{"$f":"I554&4","v":"Multi Unit4"},"Roof",23,"Above Ground RW Tank",700,166.7,82,null,1.0719462242562927,8.7736842105263141E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A554) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A554)","v":0.64060640732265428},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A554) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A554)","v":0.43133981693363849},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A554)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A554)","v":0},350,87.4,0.75344827586206897,{"$f":"(IF(P554=$P$2,_xlfn.IFS(AND(Q554>'2. Assumptions'!$O$14,Q554<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q554>'2. Assumptions'!$O$15,Q554<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q554>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q554/1000","v":765.28953947279115},{"$f":"(IF(P554='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q554>'2. Assumptions'!$O$21,Q554<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q554>'2. Assumptions'!$O$22,Q554<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q554>'2. Assumptions'!$O$23, Q554<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q554>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q554/1000","v":0},{"$f":"IF(SUM(AD554:AE554)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P554='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q554,P554='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q554),0)","v":0},{"$f":"IF(P554='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q554,0)","v":0},{"$f":"IF(P554='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q554,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1039.3110547103543},{"$f":"IF(SUM(AD554:AE554)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.42323229201949},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A554) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A554)","v":181},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A554) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A554)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A554)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A554)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.727747909515386},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},304.77053789662108,437,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7009.7223716222852},105.50106557044417,{"$f":"O554*'2. Assumptions'!$D$35","v":3.8256666666666668E-2},{"$f":"U554*'2. Assumptions'!$D$40*BB554*'2. Assumptions'!$D$38","v":1.8454090223684209E-2},7.0125542849999986E-2,131489.79324951951,5970.411316911931,95669.391552679896,76.760503624266363]
[96,837903,2019,"Darebin City Council","2/111 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},223,{"$f":"I565&2","v":"Multi Unit2"},"Driveway",19,"None",0,0,0,null,1.0199379844961241,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A565) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A565)","v":0.89612403100775195},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A565) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A565)","v":0.1238139534883721},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A565)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A565)","v":0},110,129,0.57847533632286996,{"$f":"(IF(P565=$P$2,_xlfn.IFS(AND(Q565>'2. Assumptions'!$O$14,Q565<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q565>'2. Assumptions'!$O$15,Q565<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q565>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q565/1000","v":0},{"$f":"(IF(P565='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q565>'2. Assumptions'!$O$21,Q565<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q565>'2. Assumptions'!$O$22,Q565<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q565>'2. Assumptions'!$O$23, Q565<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q565>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q565/1000","v":0},{"$f":"IF(SUM(AD565:AE565)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P565='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q565,P565='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q565),0)","v":0},{"$f":"IF(P565='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q565,0)","v":0},{"$f":"IF(P565='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q565,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD565:AE565)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A565) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A565)","v":68},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A565) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A565)","v":12},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A565)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A565)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,129,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},100.00965458036102,{"$f":"O565*'2. Assumptions'!$D$35","v":3.1603333333333331E-2},{"$f":"U565*'2. Assumptions'!$D$40*BB565*'2. Assumptions'!$D$38","v":1.4505048046511626E-2},9.8481641999999994E-2,131001.52656742433,0,82764.090976466934,63.184058744184853]
[97,837908,2019,"Darebin City Council","2/111 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},150,{"$f":"I569&3","v":"Multi Unit3"},"Roof",11,"Raingarden 100mm",1,134,0,null,1.1048351648351646,0.16197802197802197,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A569) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A569)","v":0.94285714285714273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A569) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A569)","v":0.16197802197802197},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A569)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A569)","v":0},91,91,0.60666666666666669,{"$f":"(IF(P569=$P$2,_xlfn.IFS(AND(Q569>'2. Assumptions'!$O$14,Q569<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q569>'2. Assumptions'!$O$15,Q569<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q569>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q569/1000","v":0},{"$f":"(IF(P569='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q569>'2. Assumptions'!$O$21,Q569<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q569>'2. Assumptions'!$O$22,Q569<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q569>'2. Assumptions'!$O$23, Q569<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q569>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q569/1000","v":0},{"$f":"IF(SUM(AD569:AE569)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P569='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q569,P569='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q569),0)","v":759.08025920987461},{"$f":"IF(P569='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q569,0)","v":0},{"$f":"IF(P569='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q569,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD569:AE569)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":146.75684347107},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A569) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A569)","v":60},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A569) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A569)","v":11},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A569)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A569)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":216.10348379256459},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},216.10348379256459,91,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},141.77192792161065,{"$f":"O569*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U569*'2. Assumptions'!$D$40*BB569*'2. Assumptions'!$D$38","v":9.0966603296703287E-3},7.5254189999999985E-2,171435.57642260948,759.08025920987461,108309.49848772338,89.568610747251057]
[98,910097,2019,"Darebin City Council","1 Maritana Ave, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},654,{"$f":"I574&3","v":"Multi Unit3"},"Roof",11,"None",0,0,0,null,0.99806572769953039,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A574) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A574)","v":0.99806572769953039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A574) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A574)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A574)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A574)","v":0},380,106.5,0.65137614678899081,{"$f":"(IF(P574=$P$2,_xlfn.IFS(AND(Q574>'2. Assumptions'!$O$14,Q574<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q574>'2. Assumptions'!$O$15,Q574<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q574>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q574/1000","v":0},{"$f":"(IF(P574='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q574>'2. Assumptions'!$O$21,Q574<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q574>'2. Assumptions'!$O$22,Q574<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q574>'2. Assumptions'!$O$23, Q574<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q574>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q574/1000","v":0},{"$f":"IF(SUM(AD574:AE574)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P574='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q574,P574='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q574),0)","v":0},{"$f":"IF(P574='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q574,0)","v":0},{"$f":"IF(P574='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q574,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD574:AE574)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A574) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A574)","v":304},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A574) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A574)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A574)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A574)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,426,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},95.863409674360227,{"$f":"O574*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U574*'2. Assumptions'!$D$40*BB574*'2. Assumptions'!$D$38","v":8.217574169014084E-3},7.9561059000000003E-2,128322.23777111065,0,92905.5421294728,69.40528937830959]
[100,921567,2019,"Darebin City Council","11 Hosken St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},920,{"$f":"I586&1","v":"Multi Unit1"},"Roof",97,"Above Ground RW Tank",2000,149.69999999999999,81.400000000000006,null,1.0926552044609665,0.26990520446096655,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A586) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A586)","v":0.90080855018587358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A586) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A586)","v":0.19184665427509295},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A586)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A586)","v":0},425,134.5,0.58478260869565213,{"$f":"(IF(P586=$P$2,_xlfn.IFS(AND(Q586>'2. Assumptions'!$O$14,Q586<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q586>'2. Assumptions'!$O$15,Q586<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q586>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q586/1000","v":2186.5415413508317},{"$f":"(IF(P586='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q586>'2. Assumptions'!$O$21,Q586<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q586>'2. Assumptions'!$O$22,Q586<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q586>'2. Assumptions'!$O$23, Q586<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q586>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q586/1000","v":0},{"$f":"IF(SUM(AD586:AE586)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P586='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q586,P586='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q586),0)","v":0},{"$f":"IF(P586='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q586,0)","v":0},{"$f":"IF(P586='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q586,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD586:AE586)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.84353045326519},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A586) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A586)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A586) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A586)","v":79},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A586)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A586)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.764235567848893},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},102.00823857206564,538,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.404225296278597,{"$f":"O586*'2. Assumptions'!$D$35","v":0.16134333333333334},{"$f":"U586*'2. Assumptions'!$D$40*BB586*'2. Assumptions'!$D$38","v":7.933168479228625E-2},0.11000115056250001,100756.83977552732,7391.6633187899715,70646.565137330064,57.778464300333887]
[100,921567,2019,"Darebin City Council","11 Hosken St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},920,{"$f":"I589&4","v":"Multi Unit4"},"Roof",66,"Above Ground RW Tank",2000,166.5,82,null,1.0926552044609665,0.2042565055762082,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A589) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A589)","v":0.90080855018587358},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A589) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A589)","v":0.19184665427509295},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A589)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A589)","v":0},425,134.5,0.58478260869565213,{"$f":"(IF(P589=$P$2,_xlfn.IFS(AND(Q589>'2. Assumptions'!$O$14,Q589<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q589>'2. Assumptions'!$O$15,Q589<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q589>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q589/1000","v":2186.5415413508317},{"$f":"(IF(P589='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q589>'2. Assumptions'!$O$21,Q589<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q589>'2. Assumptions'!$O$22,Q589<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q589>'2. Assumptions'!$O$23, Q589<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q589>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q589/1000","v":0},{"$f":"IF(SUM(AD589:AE589)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P589='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q589,P589='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q589),0)","v":0},{"$f":"IF(P589='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q589,0)","v":0},{"$f":"IF(P589='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q589,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD589:AE589)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.84353045326519},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A589) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A589)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A589) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A589)","v":79},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A589)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A589)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.764235567848893},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},149.92119911349039,538,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.404225296278597,{"$f":"O589*'2. Assumptions'!$D$35","v":0.10978},{"$f":"U589*'2. Assumptions'!$D$40*BB589*'2. Assumptions'!$D$38","v":5.3978259755576213E-2},0.11000115056250001,100756.83977552732,7391.6633187899715,70646.565137330064,57.778464300333887]
[101,859319,2019,"Darebin City Council","130 Normanby Ave, Thornbury","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},660,{"$f":"I594&1","v":"Multi Unit1"},"Roof",78,"Above Ground RW Tank",2000,121,96.3,null,1.0107810678479832,0.22005129400792722,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A594) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A594)","v":0.79739799487059915},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A594) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A594)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A594)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A594)","v":0.21338307297738399},273,107.22500000000001,0.6498484848484849,{"$f":"(IF(P594=$P$2,_xlfn.IFS(AND(Q594>'2. Assumptions'!$O$14,Q594<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q594>'2. Assumptions'!$O$15,Q594<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q594>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q594/1000","v":2186.5415413508317},{"$f":"(IF(P594='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q594>'2. Assumptions'!$O$21,Q594<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q594>'2. Assumptions'!$O$22,Q594<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q594>'2. Assumptions'!$O$23, Q594<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q594>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q594/1000","v":0},{"$f":"IF(SUM(AD594:AE594)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P594='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q594,P594='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q594),0)","v":0},{"$f":"IF(P594='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q594,0)","v":0},{"$f":"IF(P594='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q594,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD594:AE594)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.08858819736666},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A594) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A594)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A594) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A594)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A594)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A594)","v":143},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.738149162611911},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.85639924987649,428.90000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},116.2002509188687,{"$f":"O594*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U594*'2. Assumptions'!$D$40*BB594*'2. Assumptions'!$D$38","v":5.9012431084168794E-2},8.1123178500000004E-2,153588.31021118947,7391.6633187899715,97800.205202017343,73.992664993610461]
[101,859319,2019,"Darebin City Council","130 Normanby Ave, Thornbury","Thornbury",3071,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},660,{"$f":"I601&2","v":"Multi Unit2"},"Roof",10,"None",0,0,0,null,1.0107810678479832,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A601) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A601)","v":0.79739799487059915},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A601) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A601)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A601)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A601)","v":0.21338307297738399},273,107.22500000000001,0.6498484848484849,{"$f":"(IF(P601=$P$2,_xlfn.IFS(AND(Q601>'2. Assumptions'!$O$14,Q601<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q601>'2. Assumptions'!$O$15,Q601<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q601>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q601/1000","v":0},{"$f":"(IF(P601='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q601>'2. Assumptions'!$O$21,Q601<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q601>'2. Assumptions'!$O$22,Q601<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q601>'2. Assumptions'!$O$23, Q601<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q601>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q601/1000","v":0},{"$f":"IF(SUM(AD601:AE601)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P601='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q601,P601='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q601),0)","v":0},{"$f":"IF(P601='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q601,0)","v":0},{"$f":"IF(P601='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q601,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD601:AE601)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A601) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A601)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A601) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A601)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A601)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A601)","v":143},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,428.90000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},116.2002509188687,{"$f":"O601*'2. Assumptions'!$D$35","v":1.6633333333333333E-2},{"$f":"U601*'2. Assumptions'!$D$40*BB601*'2. Assumptions'!$D$38","v":7.5656962928421535E-3},8.1123178500000004E-2,153588.31021118947,0,97800.205202017343,73.992664993610461]
[103,883202,2019,"Darebin City Council","16 Jessie St, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},522.70000000000005,{"$f":"I613&2","v":"Multi Unit2"},"Roof",136,"Above Ground RW Tank",2500,134.1,81.900000000000006,null,1.0052036474164132,0.55433434650455926,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A613) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A613)","v":1.0052036474164132},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A613) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A613)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A613)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A613)","v":0},282,164.5,0.62942414386837564,{"$f":"(IF(P613=$P$2,_xlfn.IFS(AND(Q613>'2. Assumptions'!$O$14,Q613<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q613>'2. Assumptions'!$O$15,Q613<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q613>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q613/1000","v":2186.5415413508322},{"$f":"(IF(P613='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q613>'2. Assumptions'!$O$21,Q613<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q613>'2. Assumptions'!$O$22,Q613<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q613>'2. Assumptions'!$O$23, Q613<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q613>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q613/1000","v":0},{"$f":"IF(SUM(AD613:AE613)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P613='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q613,P613='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q613),0)","v":0},{"$f":"IF(P613='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q613,0)","v":0},{"$f":"IF(P613='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q613,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD613:AE613)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.69626872323386},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A613) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A613)","v":282},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A613) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A613)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A613)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A613)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.31952879130624},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},77.383140581973237,329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},63.976335070810705,{"$f":"O613*'2. Assumptions'!$D$35","v":0.22621333333333332},{"$f":"U613*'2. Assumptions'!$D$40*BB613*'2. Assumptions'!$D$38","v":0.1023257104924012},0.12376896599999998,85030.258062819747,7391.6633187899715,59721.459729977651,44.934123518480071]
[103,883202,2019,"Darebin City Council","16 Jessie St, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},522.70000000000005,"Remaining Impervious","Driveway",47,"None",0,0,0,null,1.0052036474164132,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A614) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A614)","v":1.0052036474164132},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A614) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A614)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A614)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A614)","v":0},282,164.5,0.62942414386837564,{"$f":"(IF(P614=$P$2,_xlfn.IFS(AND(Q614>'2. Assumptions'!$O$14,Q614<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q614>'2. Assumptions'!$O$15,Q614<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q614>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q614/1000","v":0},{"$f":"(IF(P614='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q614>'2. Assumptions'!$O$21,Q614<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q614>'2. Assumptions'!$O$22,Q614<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q614>'2. Assumptions'!$O$23, Q614<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q614>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q614/1000","v":0},{"$f":"IF(SUM(AD614:AE614)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P614='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q614,P614='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q614),0)","v":0},{"$f":"IF(P614='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q614,0)","v":0},{"$f":"IF(P614='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q614,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD614:AE614)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A614) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A614)","v":282},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A614) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A614)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A614)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A614)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},63.976335070810705,{"$f":"O614*'2. Assumptions'!$D$35","v":7.8176666666666658E-2},{"$f":"U614*'2. Assumptions'!$D$40*BB614*'2. Assumptions'!$D$38","v":3.5362561714285708E-2},0.12376896599999998,85030.258062819747,0,59721.459729977651,44.934123518480071]
[105,918157,2019,"Darebin City Council","18 Jones St, THRONBURY","Thornbury",3071,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},653,{"$f":"I622&2","v":"Subdivision2"},"Roof",111,"Above Ground RW Tank",5000,170,82,null,0.9957783641160951,0.49788918205804755,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A622) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A622)","v":0.9957783641160951},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A622) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A622)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A622)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A622)","v":0},324,189.5,0.58039816232771824,{"$f":"(IF(P622=$P$2,_xlfn.IFS(AND(Q622>'2. Assumptions'!$O$14,Q622<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q622>'2. Assumptions'!$O$15,Q622<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q622>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q622/1000","v":4373.0830827016644},{"$f":"(IF(P622='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q622>'2. Assumptions'!$O$21,Q622<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q622>'2. Assumptions'!$O$22,Q622<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q622>'2. Assumptions'!$O$23, Q622<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q622>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q622/1000","v":0},{"$f":"IF(SUM(AD622:AE622)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P622='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q622,P622='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q622),0)","v":0},{"$f":"IF(P622='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q622,0)","v":0},{"$f":"IF(P622='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q622,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD622:AE622)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":139.86632198632466},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A622) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A622)","v":222},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A622) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A622)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A622)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A622)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":62.736872658773599},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.4737453175472,379,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},73.496494618721584,{"$f":"O622*'2. Assumptions'!$D$35","v":0.18462999999999999},{"$f":"U622*'2. Assumptions'!$D$40*BB622*'2. Assumptions'!$D$38","v":8.273275171503959E-2},0.14124195,98607.99663448245,9578.2048601408042,67814.164702064823,50.544616676204768]
[106,958282,2019,"Darebin City Council","19 Furzer St, PRESTON","Preston",3072,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},941.31,"Shared Driveway","Driveway",220.15,"None",0,0,0,null,1.0072181062355658,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A633) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A633)","v":0.64988859122401854},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A633) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A633)","v":0.35732951501154736},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A633)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A633)","v":0},429.35,162.375,0.68999585683781117,{"$f":"(IF(P633=$P$2,_xlfn.IFS(AND(Q633>'2. Assumptions'!$O$14,Q633<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q633>'2. Assumptions'!$O$15,Q633<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q633>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q633/1000","v":0},{"$f":"(IF(P633='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q633>'2. Assumptions'!$O$21,Q633<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q633>'2. Assumptions'!$O$22,Q633<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q633>'2. Assumptions'!$O$23, Q633<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q633>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q633/1000","v":0},{"$f":"IF(SUM(AD633:AE633)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P633='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q633,P633='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q633),0)","v":0},{"$f":"IF(P633='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q633,0)","v":0},{"$f":"IF(P633='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q633,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD633:AE633)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A633) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A633)","v":253.64000000000001},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A633) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A633)","v":175.71},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A633)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A633)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,649.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},76.245588916018846,{"$f":"O633*'2. Assumptions'!$D$35","v":0.36618283333333335},{"$f":"U633*'2. Assumptions'!$D$40*BB633*'2. Assumptions'!$D$38","v":0.16597169096668823},0.12241495944000001,101134.51457954066,0,67468.744447674733,50.864872147989701]
[107,958866,2019,"Darebin City Council","195 Albert St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},811,{"$f":"I634&1","v":"Multi Unit1"},"Roof",359.1,"Above Ground RW Tank",20000,0,100,"No treatment on a 20,000 water tank",0.44703228476821188,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A634) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A634)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A634) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A634)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A634)","v":0.44703228476821188},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A634)","v":0},359.1,483.20000000000005,0.59580764488286075,{"$f":"(IF(P634=$P$2,_xlfn.IFS(AND(Q634>'2. Assumptions'!$O$14,Q634<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q634>'2. Assumptions'!$O$15,Q634<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q634>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q634/1000","v":10932.70770675416},{"$f":"(IF(P634='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q634>'2. Assumptions'!$O$21,Q634<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q634>'2. Assumptions'!$O$22,Q634<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q634>'2. Assumptions'!$O$23, Q634<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q634>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q634/1000","v":0},{"$f":"IF(SUM(AD634:AE634)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P634='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q634,P634='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q634),0)","v":0},{"$f":"IF(P634='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q634,0)","v":0},{"$f":"IF(P634='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q634,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD634:AE634)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A634) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A634)","v":359.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A634) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A634)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A634)","v":97.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A634)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":92.418274839912243},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.418274839912243,483.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},97.923067356350145,{"$f":"O634*'2. Assumptions'!$D$35","v":0.59730300000000003},{"$f":"U634*'2. Assumptions'!$D$40*BB634*'2. Assumptions'!$D$38","v":0.12015617615500827},0.16168049100000001,292653.89939091908,16137.8294841933,110141.95926987272,36.853903258392016]
[110,852282,2019,"Darebin City Council","32 Thames St, NORTHCOTE","Northcote",3070,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},489.5,{"$f":"I646&1","v":"Multi Unit1"},"Roof",34.9,"Raingarden 100mm",1,131,0,null,1.0277260638297872,0.121593085106383,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A646) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A646)","v":0.78453989361702126},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A646) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A646)","v":0.24318617021276601},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A646)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A646)","v":0},300.79999999999995,187.99999999999997,0.76813074565883543,{"$f":"(IF(P646=$P$2,_xlfn.IFS(AND(Q646>'2. Assumptions'!$O$14,Q646<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q646>'2. Assumptions'!$O$15,Q646<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q646>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q646/1000","v":0},{"$f":"(IF(P646='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q646>'2. Assumptions'!$O$21,Q646<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q646>'2. Assumptions'!$O$22,Q646<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q646>'2. Assumptions'!$O$23, Q646<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q646>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q646/1000","v":0},{"$f":"IF(SUM(AD646:AE646)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P646='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q646,P646='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q646),0)","v":759.08025920987461},{"$f":"IF(P646='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q646,0)","v":0},{"$f":"IF(P646='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q646,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD646:AE646)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":97.749733039441693},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A646) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A646)","v":231},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A646) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A646)","v":69.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A646)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A646)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":34.056422947252301},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.112845894504602,375.99999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},65.276263102173303,{"$f":"O646*'2. Assumptions'!$D$35","v":5.8050333333333329E-2},{"$f":"U646*'2. Assumptions'!$D$40*BB646*'2. Assumptions'!$D$38","v":2.6846928261303186E-2},0.14461955625,84856.694221868616,759.08025920987461,56359.898960759303,43.355019031914082]
[111,893329,2019,"Darebin City Council","33 Kelsby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},774,{"$f":"I651&3","v":"Multi Unit3"},"Roof",78,"Above Ground RW Tank",2500,127.1,96.3,null,1.0014964370546318,0.23548218527315914,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A651) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A651)","v":0.93878859857482189},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A651) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A651)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A651)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A651)","v":6.2707838479809971E-2},321,105.25,0.54392764857881137,{"$f":"(IF(P651=$P$2,_xlfn.IFS(AND(Q651>'2. Assumptions'!$O$14,Q651<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q651>'2. Assumptions'!$O$15,Q651<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q651>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q651/1000","v":2186.5415413508322},{"$f":"(IF(P651='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q651>'2. Assumptions'!$O$21,Q651<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q651>'2. Assumptions'!$O$22,Q651<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q651>'2. Assumptions'!$O$23, Q651<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q651>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q651/1000","v":0},{"$f":"IF(SUM(AD651:AE651)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P651='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q651,P651='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q651),0)","v":0},{"$f":"IF(P651='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q651,0)","v":0},{"$f":"IF(P651='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q651,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD651:AE651)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.10305637632416},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A651) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A651)","v":296},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A651) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A651)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A651)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A651)","v":40},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.554415943068783},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},134.92445024549181,421,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},111.62296235905522,{"$f":"O651*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U651*'2. Assumptions'!$D$40*BB651*'2. Assumptions'!$D$38","v":5.8470366484560561E-2},7.8897513749999995E-2,148906.0457027464,7391.6633187899715,97810.223200853623,73.320507647315139]
[111,893329,2019,"Darebin City Council","33 Kelsby St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},774,"Remaining Impervious","Paving",2,"None",0,0,0,null,1.0014964370546318,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A654) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A654)","v":0.93878859857482189},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A654) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A654)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A654)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A654)","v":6.2707838479809971E-2},321,105.25,0.54392764857881137,{"$f":"(IF(P654=$P$2,_xlfn.IFS(AND(Q654>'2. Assumptions'!$O$14,Q654<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q654>'2. Assumptions'!$O$15,Q654<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q654>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q654/1000","v":0},{"$f":"(IF(P654='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q654>'2. Assumptions'!$O$21,Q654<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q654>'2. Assumptions'!$O$22,Q654<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q654>'2. Assumptions'!$O$23, Q654<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q654>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q654/1000","v":0},{"$f":"IF(SUM(AD654:AE654)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P654='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q654,P654='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q654),0)","v":0},{"$f":"IF(P654='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q654,0)","v":0},{"$f":"IF(P654='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q654,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD654:AE654)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A654) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A654)","v":296},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A654) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A654)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A654)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A654)","v":40},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,421,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},111.62296235905522,{"$f":"O654*'2. Assumptions'!$D$35","v":3.3266666666666666E-3},{"$f":"U654*'2. Assumptions'!$D$40*BB654*'2. Assumptions'!$D$38","v":1.4992401662707836E-3},7.8897513749999995E-2,148906.0457027464,0,97810.223200853623,73.320507647315139]
[113,693231,2019,"Darebin City Council","35 Arundel Ave, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},547,{"$f":"I666&1","v":"Multi Unit1"},"Roof",83,"Above Ground RW Tank",2100,161,82,null,0.99498595505617971,0.37536516853932583,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A666) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A666)","v":0.75073033707865167},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A666) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A666)","v":0.24425561797752809},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A666)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A666)","v":0},262,178,0.65082266910420472,{"$f":"(IF(P666=$P$2,_xlfn.IFS(AND(Q666>'2. Assumptions'!$O$14,Q666<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q666>'2. Assumptions'!$O$15,Q666<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q666>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q666/1000","v":1836.6948947346991},{"$f":"(IF(P666='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q666>'2. Assumptions'!$O$21,Q666<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q666>'2. Assumptions'!$O$22,Q666<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q666>'2. Assumptions'!$O$23, Q666<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q666>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q666/1000","v":0},{"$f":"IF(SUM(AD666:AE666)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P666='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q666,P666='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q666),0)","v":0},{"$f":"IF(P666='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q666,0)","v":0},{"$f":"IF(P666='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q666,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2631.2527923010462},{"$f":"IF(SUM(AD666:AE666)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":128.84878879566938},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A666) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A666)","v":166},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A666) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A666)","v":66},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A666)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A666)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.271502798041482},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},116.54300559608296,356,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9673.0694644748855},67.697796551646618,{"$f":"O666*'2. Assumptions'!$D$35","v":0.13805666666666666},{"$f":"U666*'2. Assumptions'!$D$40*BB666*'2. Assumptions'!$D$38","v":6.1813999950842698E-2},0.13256496375000001,90900.396645664194,7041.8166721738389,58845.842149477547,43.825263659459068]
[113,693231,2019,"Darebin City Council","35 Arundel Ave, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},547,{"$f":"I672&2","v":"Multi Unit2"},"Roof",15,"None",0,0,0,null,0.99498595505617971,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A672) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A672)","v":0.75073033707865167},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A672) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A672)","v":0.24425561797752809},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A672)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A672)","v":0},262,178,0.65082266910420472,{"$f":"(IF(P672=$P$2,_xlfn.IFS(AND(Q672>'2. Assumptions'!$O$14,Q672<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q672>'2. Assumptions'!$O$15,Q672<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q672>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q672/1000","v":0},{"$f":"(IF(P672='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q672>'2. Assumptions'!$O$21,Q672<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q672>'2. Assumptions'!$O$22,Q672<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q672>'2. Assumptions'!$O$23, Q672<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q672>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q672/1000","v":0},{"$f":"IF(SUM(AD672:AE672)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P672='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q672,P672='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q672),0)","v":0},{"$f":"IF(P672='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q672,0)","v":0},{"$f":"IF(P672='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q672,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD672:AE672)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A672) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A672)","v":166},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A672) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A672)","v":66},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A672)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A672)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,356,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.697796551646618,{"$f":"O672*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U672*'2. Assumptions'!$D$40*BB672*'2. Assumptions'!$D$38","v":1.1171204810393258E-2},0.13256496375000001,90900.396645664194,0,58845.842149477547,43.825263659459068]
[113,693231,2019,"Darebin City Council","35 Arundel Ave, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},547,{"$f":"I674&1","v":"Multi Unit1"},"Pathway",9,"None",0,0,0,null,0.99498595505617971,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A674) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A674)","v":0.75073033707865167},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A674) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A674)","v":0.24425561797752809},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A674)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A674)","v":0},262,178,0.65082266910420472,{"$f":"(IF(P674=$P$2,_xlfn.IFS(AND(Q674>'2. Assumptions'!$O$14,Q674<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q674>'2. Assumptions'!$O$15,Q674<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q674>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q674/1000","v":0},{"$f":"(IF(P674='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q674>'2. Assumptions'!$O$21,Q674<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q674>'2. Assumptions'!$O$22,Q674<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q674>'2. Assumptions'!$O$23, Q674<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q674>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q674/1000","v":0},{"$f":"IF(SUM(AD674:AE674)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P674='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q674,P674='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q674),0)","v":0},{"$f":"IF(P674='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q674,0)","v":0},{"$f":"IF(P674='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q674,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD674:AE674)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A674) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A674)","v":166},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A674) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A674)","v":66},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A674)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A674)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,356,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.697796551646618,{"$f":"O674*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U674*'2. Assumptions'!$D$40*BB674*'2. Assumptions'!$D$38","v":6.7027228862359548E-3},0.13256496375000001,90900.396645664194,0,58845.842149477547,43.825263659459068]
[114,925354,2019,"Darebin City Council","36 Maclagen Cr, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1939,"Shared Driveway","Driveway",294.64,"Raingarden 100mm",2.2000000000000002,102,0,null,1.0557713020632984,0.24596940654591884,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A686) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A686)","v":0.777913203964545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A686) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A686)","v":0.2778580980987535},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A686)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A686)","v":0},898.06999999999994,135.75888888888889,0.63013408973697782,{"$f":"(IF(P686=$P$2,_xlfn.IFS(AND(Q686>'2. Assumptions'!$O$14,Q686<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q686>'2. Assumptions'!$O$15,Q686<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q686>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q686/1000","v":0},{"$f":"(IF(P686='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q686>'2. Assumptions'!$O$21,Q686<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q686>'2. Assumptions'!$O$22,Q686<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q686>'2. Assumptions'!$O$23, Q686<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q686>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q686/1000","v":0},{"$f":"IF(SUM(AD686:AE686)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P686='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q686,P686='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q686),0)","v":1669.9765702617242},{"$f":"IF(P686='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q686,0)","v":0},{"$f":"IF(P686='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q686,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3559.7277375183394},{"$f":"IF(SUM(AD686:AE686)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":188.21493213853984},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A686) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A686)","v":898.06999999999994},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A686) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A686)","v":323.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A686)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A686)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":16.15302788417366},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},17.749471584917405,1221.83,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":5229.7043077800636},82.069626449427247,{"$f":"O686*'2. Assumptions'!$D$35","v":0.49008453333333329},{"$f":"U686*'2. Assumptions'!$D$40*BB686*'2. Assumptions'!$D$38","v":0.23283773364528776},0.10728275865833331,103853.41911074138,1669.9765702617242,72087.569492040464,56.96682834823477]
[116,972127,2019,"Darebin City Council","372 Station St, THORNBURY","Thornbury",3071,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},451,{"$f":"I693&2","v":"Multi Unit2"},"Roof",15,"None",0,0,0,null,1.0112137339055796,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A693) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A693)","v":1.0112137339055796},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A693) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A693)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A693)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A693)","v":0},235,97.083333333333329,0.64578713968957868,{"$f":"(IF(P693=$P$2,_xlfn.IFS(AND(Q693>'2. Assumptions'!$O$14,Q693<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q693>'2. Assumptions'!$O$15,Q693<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q693>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q693/1000","v":0},{"$f":"(IF(P693='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q693>'2. Assumptions'!$O$21,Q693<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q693>'2. Assumptions'!$O$22,Q693<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q693>'2. Assumptions'!$O$23, Q693<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q693>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q693/1000","v":0},{"$f":"IF(SUM(AD693:AE693)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P693='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q693,P693='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q693),0)","v":0},{"$f":"IF(P693='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q693,0)","v":0},{"$f":"IF(P693='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q693,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD693:AE693)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A693) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A693)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A693) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A693)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A693)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A693)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,291.25,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},101.92067785226128,{"$f":"O693*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U693*'2. Assumptions'!$D$40*BB693*'2. Assumptions'!$D$38","v":1.1353402197424894E-2},7.3481742000000003E-2,134656.56736186746,0,100591.83570784115,76.137304571227176]
[117,891245,2019,"Darebin City Council","45 Tunaley Prd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},624,{"$f":"I698&1","v":"Multi Unit1"},"Driveway",16.96,"Raingarden 100mm",2.02,134,0,null,1.2423105502501137,0.10334879490677583,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A698) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A698)","v":1.138961755343338},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A698) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A698)","v":0.10334879490677583},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A698)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A698)","v":0},202.94,219.89999999999998,0.35240384615384612,{"$f":"(IF(P698=$P$2,_xlfn.IFS(AND(Q698>'2. Assumptions'!$O$14,Q698<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q698>'2. Assumptions'!$O$15,Q698<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q698>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q698/1000","v":0},{"$f":"(IF(P698='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q698>'2. Assumptions'!$O$21,Q698<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q698>'2. Assumptions'!$O$22,Q698<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q698>'2. Assumptions'!$O$23, Q698<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q698>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q698/1000","v":0},{"$f":"IF(SUM(AD698:AE698)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P698='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q698,P698='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q698),0)","v":1533.3421236039467},{"$f":"IF(P698='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q698,0)","v":0},{"$f":"IF(P698='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q698,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3268.4772862668387},{"$f":"IF(SUM(AD698:AE698)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":464.6226803323824},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A698) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A698)","v":202.94},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A698) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A698)","v":16.96},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A698)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A698)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":283.12614444992835},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},283.12614444992835,219.89999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4801.8194098707854},111.83000315075726,{"$f":"O698*'2. Assumptions'!$D$35","v":2.8210133333333335E-2},{"$f":"U698*'2. Assumptions'!$D$40*BB698*'2. Assumptions'!$D$38","v":1.5770585818783083E-2},0.20447829136500001,120264.19787005695,1533.3421236039467,79796.58208341607,74.200403643401046]
[119,882930,2019,"Darebin City Council","552 - 558 Plenty Rd, PRESTON","Preston",3072,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1100,{"$f":"I706&1","v":"Retail1"},"Terrace",259.5,"Raingarden 100mm",5,127.5,0,null,{"$f":"SUM(W706:Z706)","v":1.000224820143885},{"$f":"IFERROR(O706/SUMIF($A$2:$A$104775,A706,$O$2:$O$104775)*R706/100,0)","v":0.35004496402877699},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A706) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A706)","v":0.65017985611510798},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A706) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A706)","v":0.35004496402877699},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A706)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A706)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A706,$N$2:$N$104775,$N$2)","v":361.5},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A706,$O$2:$O$104775)/J706,0)","v":945.2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A706,$O$2:$O$104775)/L706,0)","v":0.8592727272727273},{"$f":"(IF(P706=$P$2,_xlfn.IFS(AND(Q706>'2. Assumptions'!$O$14,Q706<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q706>'2. Assumptions'!$O$15,Q706<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q706>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q706/1000","v":0},{"$f":"(IF(P706='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q706>'2. Assumptions'!$O$21,Q706<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q706>'2. Assumptions'!$O$22,Q706<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q706>'2. Assumptions'!$O$23, Q706<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q706>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q706/1000","v":0},{"$f":"IF(SUM(AD706:AE706)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P706='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q706,P706='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q706),0)","v":3795.4012960493728},{"$f":"IF(P706='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q706,0)","v":0},{"$f":"IF(P706='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q706,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD706:AE706)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":339.54756759802825},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A706) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A706)","v":361.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A706) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A706)","v":259.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A706)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A706)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":45.802279801892304},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD706+AE706+AF706+AG706+AH706+AI706+AK706+AJ706)/O706,0)","v":45.802279801892304},{"$f":"SUMIF($A$2:$A$104775,A706,$O$2:$O$104775)","v":945.2},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11885.691608591052},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A706,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A706,$O$2:$O$104775),0)","v":35.784735505396235},{"$f":"O706*'2. Assumptions'!$D$35","v":0.43163499999999999},{"$f":"U706*'2. Assumptions'!$D$40*BB706*'2. Assumptions'!$D$38","v":0.19427941810926261},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A706,$BC$2:$BC$104775)/J706,0)","v":0.70764125625000018},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A706, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A706,$BC$2:$BC$104775),0)","v":47797.851949648131},{"$f":"SUM(AD706:AI706,AK706)","v":3795.4012960493728},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A706, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A706,$BC$2:$BC$104775),0)","v":21988.751447306538},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A706,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A706,$O$2:$O$104775),0)","v":16.462280678735723}]
[120,903129,2019,"Darebin City Council","58 Johnson St, THORNBURY","Thornbury",3071,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},410.97,{"$f":"I708&1","v":"Subdivision1"},"Roof",210,"Above Ground RW Tank",9000,143,90.7,null,1.0060301507537688,1.0060301507537688,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A708) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A708)","v":1.0060301507537688},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A708) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A708)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A708)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A708)","v":0},298.5,298.5,0.72633038907949476,{"$f":"(IF(P708=$P$2,_xlfn.IFS(AND(Q708>'2. Assumptions'!$O$14,Q708<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q708>'2. Assumptions'!$O$15,Q708<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q708>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q708/1000","v":4919.7184680393711},{"$f":"(IF(P708='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q708>'2. Assumptions'!$O$21,Q708<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q708>'2. Assumptions'!$O$22,Q708<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q708>'2. Assumptions'!$O$23, Q708<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q708>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q708/1000","v":0},{"$f":"IF(SUM(AD708:AE708)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P708='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q708,P708='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q708),0)","v":0},{"$f":"IF(P708='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q708,0)","v":0},{"$f":"IF(P708='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q708,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD708:AE708)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":218.15093417290777},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A708) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A708)","v":210},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A708) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A708)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A708)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A708)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":104.50781771097424},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},104.50781771097424,298.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21946.641719304593},73.52308783686631,{"$f":"O708*'2. Assumptions'!$D$35","v":0.3493},{"$f":"U708*'2. Assumptions'!$D$40*BB708*'2. Assumptions'!$D$38","v":0.15813284924623117},0.22477455000000002,97638.463604107281,10124.84024547851,45044.424493246719,33.91906279892298]
[122,866592,2019,"Darebin City Council","64 Rathcown Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743.22,{"$f":"I718&1","v":"Multi Unit1"},"Roof",59.95,"Raingarden 300mm",1.2,130.19999999999999,0,null,0.99586518923169232,0.16151406046309513,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A718) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A718)","v":0.65863893889544145},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A718) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A718)","v":0.33722625033625092},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A718)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A718)","v":0},320.53000000000003,161.09,0.65023815290223619,{"$f":"(IF(P718=$P$2,_xlfn.IFS(AND(Q718>'2. Assumptions'!$O$14,Q718<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q718>'2. Assumptions'!$O$15,Q718<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q718>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q718/1000","v":0},{"$f":"(IF(P718='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q718>'2. Assumptions'!$O$21,Q718<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q718>'2. Assumptions'!$O$22,Q718<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q718>'2. Assumptions'!$O$23, Q718<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q718>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q718/1000","v":0},{"$f":"IF(SUM(AD718:AE718)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P718='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q718,P718='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q718),0)","v":1041.024355487828},{"$f":"IF(P718='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q718,0)","v":0},{"$f":"IF(P718='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q718,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD718:AE718)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":88.447860376342703},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A718) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A718)","v":195.51999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A718) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A718)","v":125.01},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A718)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A718)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":23.859643472504846},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.753028031656896,483.27000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2982.6940304978311},77.433666684059318,{"$f":"O718*'2. Assumptions'!$D$35","v":9.9716833333333338E-2},{"$f":"U718*'2. Assumptions'!$D$40*BB718*'2. Assumptions'!$D$38","v":4.4687035393688311E-2},0.12007730661499999,103881.3221063446,1041.024355487828,68661.80776239949,51.180861278948598]
[123,927002,2019,"Darebin City Council","65 Station St, FAIRFIELD","Fairfield",3078,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},404.69,{"$f":"I726&3","v":"Multi Unit3"},"Roof",80,"Above Ground RW Tank",2500,152,87.6,null,1.0034452580296973,0.35473613582659935,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A726) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A726)","v":1.0034452580296973},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A726) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A726)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A726)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A726)","v":0},241,114.26333333333334,0.84704341594800969,{"$f":"(IF(P726=$P$2,_xlfn.IFS(AND(Q726>'2. Assumptions'!$O$14,Q726<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q726>'2. Assumptions'!$O$15,Q726<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q726>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q726/1000","v":2186.5415413508322},{"$f":"(IF(P726='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q726>'2. Assumptions'!$O$21,Q726<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q726>'2. Assumptions'!$O$22,Q726<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q726>'2. Assumptions'!$O$23, Q726<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q726>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q726/1000","v":0},{"$f":"IF(SUM(AD726:AE726)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P726='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q726,P726='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q726),0)","v":0},{"$f":"IF(P726='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q726,0)","v":0},{"$f":"IF(P726='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q726,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD726:AE726)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.8797334476705},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A726) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A726)","v":241},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A726) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A726)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A726)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A726)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.668494270325148},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},131.55133898935452,342.79,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},91.887840729500894,{"$f":"O726*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U726*'2. Assumptions'!$D$40*BB726*'2. Assumptions'!$D$38","v":6.0086302050818274E-2},8.582076449999998E-2,122341.14943773551,7391.6633187899715,87827.611403764982,65.965454840106418]
[124,883730,2019,"Darebin City Council","68 Lane Cr, RESRVOIR","Reservoir",3073,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,{"$f":"I729&2","v":"Multi Unit2"},"Roof",72.5,"Above Ground RW Tank",2000,162,84.4,null,1.1370307167235494,0.40085324232081909,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A729) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A729)","v":0.80170648464163818},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A729) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A729)","v":0.33532423208191126},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A729)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A729)","v":0},220,146.5,0.45076923076923076,{"$f":"(IF(P729=$P$2,_xlfn.IFS(AND(Q729>'2. Assumptions'!$O$14,Q729<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q729>'2. Assumptions'!$O$15,Q729<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q729>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q729/1000","v":2186.5415413508317},{"$f":"(IF(P729='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q729>'2. Assumptions'!$O$21,Q729<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q729>'2. Assumptions'!$O$22,Q729<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q729>'2. Assumptions'!$O$23, Q729<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q729>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q729/1000","v":0},{"$f":"IF(SUM(AD729:AE729)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P729='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q729,P729='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q729),0)","v":0},{"$f":"IF(P729='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q729,0)","v":0},{"$f":"IF(P729='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q729,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD729:AE729)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.42171768653374},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A729) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A729)","v":145},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A729) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A729)","v":75},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A729)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A729)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":68.2399940792439},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},136.4799881584878,293,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},83.767491216440803,{"$f":"O729*'2. Assumptions'!$D$35","v":0.12059166666666667},{"$f":"U729*'2. Assumptions'!$D$40*BB729*'2. Assumptions'!$D$38","v":6.1702393131399316E-2},0.12468138749999999,98426.378702343034,7391.6633187899715,65372.576784965982,55.636474935152535]
[125,895351,2019,"Darebin City Council","7 Breffna St, PRESTON","Preston",3072,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},724,{"$f":"I738&2","v":"Multi Unit2"},"Roof",22,"None",0,0,0,null,1.0579094827586206,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A738) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A738)","v":0.80377155172413794},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A738) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A738)","v":0.25413793103448273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A738)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A738)","v":0},332,154.66666666666666,0.64088397790055252,{"$f":"(IF(P738=$P$2,_xlfn.IFS(AND(Q738>'2. Assumptions'!$O$14,Q738<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q738>'2. Assumptions'!$O$15,Q738<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q738>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q738/1000","v":0},{"$f":"(IF(P738='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q738>'2. Assumptions'!$O$21,Q738<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q738>'2. Assumptions'!$O$22,Q738<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q738>'2. Assumptions'!$O$23, Q738<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q738>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q738/1000","v":0},{"$f":"IF(SUM(AD738:AE738)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P738='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q738,P738='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q738),0)","v":0},{"$f":"IF(P738='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q738,0)","v":0},{"$f":"IF(P738='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q738,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD738:AE738)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A738) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A738)","v":253},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A738) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A738)","v":88},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A738)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A738)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,464,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},102.37243517109896,{"$f":"O738*'2. Assumptions'!$D$35","v":3.6593333333333332E-2},{"$f":"U738*'2. Assumptions'!$D$40*BB738*'2. Assumptions'!$D$38","v":1.7420595452586205E-2},0.12247206500000002,129283.38643153688,0,76320.523749476153,60.434044044050999]
[126,868882,2019,"Darebin City Council","751 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723.5,{"$f":"I746&3","v":"Multi Unit3"},"Balcony",2,"None",0,0,0,null,1.1525550458715597,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A746) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A746)","v":1.1525550458715597},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A746) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A746)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A746)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A746)","v":0},352,145.33333333333334,0.60262612301313057,{"$f":"(IF(P746=$P$2,_xlfn.IFS(AND(Q746>'2. Assumptions'!$O$14,Q746<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q746>'2. Assumptions'!$O$15,Q746<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q746>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q746/1000","v":0},{"$f":"(IF(P746='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q746>'2. Assumptions'!$O$21,Q746<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q746>'2. Assumptions'!$O$22,Q746<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q746>'2. Assumptions'!$O$23, Q746<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q746>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q746/1000","v":0},{"$f":"IF(SUM(AD746:AE746)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P746='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q746,P746='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q746),0)","v":0},{"$f":"IF(P746='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q746,0)","v":0},{"$f":"IF(P746='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q746,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD746:AE746)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A746) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A746)","v":347},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A746) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A746)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A746)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A746)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,436,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},136.16696066271146,{"$f":"O746*'2. Assumptions'!$D$35","v":3.3266666666666666E-3},{"$f":"U746*'2. Assumptions'!$D$40*BB746*'2. Assumptions'!$D$38","v":1.7253749036697248E-3},0.125377243,157840.43267709063,0,117910.76501482763,101.72013741454089]
[126,868882,2019,"Darebin City Council","751 Plenty Rd, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},723.5,{"$f":"I748&4","v":"Multi Unit4"},"Balcony",2,"None",0,0,0,null,1.1525550458715597,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A748) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A748)","v":1.1525550458715597},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A748) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A748)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A748)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A748)","v":0},352,145.33333333333334,0.60262612301313057,{"$f":"(IF(P748=$P$2,_xlfn.IFS(AND(Q748>'2. Assumptions'!$O$14,Q748<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q748>'2. Assumptions'!$O$15,Q748<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q748>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q748/1000","v":0},{"$f":"(IF(P748='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q748>'2. Assumptions'!$O$21,Q748<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q748>'2. Assumptions'!$O$22,Q748<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q748>'2. Assumptions'!$O$23, Q748<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q748>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q748/1000","v":0},{"$f":"IF(SUM(AD748:AE748)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P748='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q748,P748='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q748),0)","v":0},{"$f":"IF(P748='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q748,0)","v":0},{"$f":"IF(P748='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q748,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD748:AE748)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A748) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A748)","v":347},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A748) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A748)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A748)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A748)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,436,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},136.16696066271146,{"$f":"O748*'2. Assumptions'!$D$35","v":3.3266666666666666E-3},{"$f":"U748*'2. Assumptions'!$D$40*BB748*'2. Assumptions'!$D$38","v":1.7253749036697248E-3},0.125377243,157840.43267709063,0,117910.76501482763,101.72013741454089]
[127,908527,2019,"Darebin City Council","8 O'Dowd St, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},646,{"$f":"I758&3","v":"Multi Unit3"},"Roof",28,"None",0,0,0,null,1.074670025188917,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A758) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A758)","v":0.92798488664987411},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A758) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A758)","v":0.1466851385390428},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A758)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A758)","v":0},344,99.25,0.61455108359133126,{"$f":"(IF(P758=$P$2,_xlfn.IFS(AND(Q758>'2. Assumptions'!$O$14,Q758<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q758>'2. Assumptions'!$O$15,Q758<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q758>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q758/1000","v":0},{"$f":"(IF(P758='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q758>'2. Assumptions'!$O$21,Q758<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q758>'2. Assumptions'!$O$22,Q758<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q758>'2. Assumptions'!$O$23, Q758<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q758>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q758/1000","v":0},{"$f":"IF(SUM(AD758:AE758)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P758='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q758,P758='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q758),0)","v":0},{"$f":"IF(P758='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q758,0)","v":0},{"$f":"IF(P758='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q758,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD758:AE758)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A758) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A758)","v":233},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A758) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A758)","v":44},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A758)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A758)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,397,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},105.95661190103189,{"$f":"O758*'2. Assumptions'!$D$35","v":4.6573333333333335E-2},{"$f":"U758*'2. Assumptions'!$D$40*BB758*'2. Assumptions'!$D$38","v":2.2522934387909324E-2},7.983575850000002E-2,131722.85112287637,0,95302.450127657183,76.66038682972227]
[128,964820,2019,"Darebin City Council","86 Arundel Ave, RESERVOIR","Reservoir",3073,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},689,{"$f":"I766&2","v":"Multi Unit2"},"Roof",44,"Raingarden 100mm",1,129.35,0,null,0.99787922705314003,0.13747342995169082,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A766) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A766)","v":0.63701449275362321},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A766) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A766)","v":0.36086473429951688},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A766)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A766)","v":0},296,138,0.60087082728592167,{"$f":"(IF(P766=$P$2,_xlfn.IFS(AND(Q766>'2. Assumptions'!$O$14,Q766<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q766>'2. Assumptions'!$O$15,Q766<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q766>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q766/1000","v":0},{"$f":"(IF(P766='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q766>'2. Assumptions'!$O$21,Q766<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q766>'2. Assumptions'!$O$22,Q766<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q766>'2. Assumptions'!$O$23, Q766<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q766>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q766/1000","v":0},{"$f":"IF(SUM(AD766:AE766)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P766='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q766,P766='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q766),0)","v":759.08025920987461},{"$f":"IF(P766='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q766,0)","v":0},{"$f":"IF(P766='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q766,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD766:AE766)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":65.873389549481203},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A766) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A766)","v":180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A766) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A766)","v":116},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A766)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A766)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":20.49257173895009},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},54.025870948141147,414,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},86.056143064653682,{"$f":"O766*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U766*'2. Assumptions'!$D$40*BB766*'2. Assumptions'!$D$38","v":3.2864154463768114E-2},0.10307393899999999,115215.8136007804,759.08025920987461,77849.263153364765,58.14659566278889]
[129,817691,2019,"Darebin City Council","93 Pender St, PRESTON","Preston",3072,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},397.5,{"$f":"I769&1","v":"Multi Unit1"},"Roof",39,"None",0,0,0,null,1.000583136327817,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A769) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A769)","v":0.95949566587864454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A769) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A769)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A769)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A769)","v":4.1087470449172575E-2},238,126.9,0.63849056603773591,{"$f":"(IF(P769=$P$2,_xlfn.IFS(AND(Q769>'2. Assumptions'!$O$14,Q769<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q769>'2. Assumptions'!$O$15,Q769<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q769>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q769/1000","v":0},{"$f":"(IF(P769='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q769>'2. Assumptions'!$O$21,Q769<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q769>'2. Assumptions'!$O$22,Q769<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q769>'2. Assumptions'!$O$23, Q769<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q769>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q769/1000","v":0},{"$f":"IF(SUM(AD769:AE769)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P769='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q769,P769='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q769),0)","v":0},{"$f":"IF(P769='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q769,0)","v":0},{"$f":"IF(P769='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q769,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD769:AE769)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A769) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A769)","v":160},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A769) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A769)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A769)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A769)","v":15.8},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,253.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},89.367678749796042,{"$f":"O769*'2. Assumptions'!$D$35","v":6.4869999999999997E-2},{"$f":"U769*'2. Assumptions'!$D$40*BB769*'2. Assumptions'!$D$38","v":2.920852262411347E-2},9.5040038999999993E-2,119326.11300116489,0,80048.723052606147,59.9514086747036]
[130,"MV/272/2016",2016,"Moonee Valley City Council","98-102 The Parade, Ascot Vale",null,3032,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1655,"Multi Unit10","Roof",67.400000000000006,"Above Ground RW Tank",2500,136,93.5,1,1.0001869723059502,7.6324335126313522E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A778) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A778)","v":0.88169719728888074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A778) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A778)","v":0.11848977501706939},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A778)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A778)","v":0},866.04,109.18,0.72566767371601204,{"$f":"(IF(P778=$P$2,_xlfn.IFS(AND(Q778>'2. Assumptions'!$O$14,Q778<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q778>'2. Assumptions'!$O$15,Q778<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q778>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q778/1000","v":2186.5415413508322},{"$f":"(IF(P778='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q778>'2. Assumptions'!$O$21,Q778<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q778>'2. Assumptions'!$O$22,Q778<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q778>'2. Assumptions'!$O$23, Q778<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q778>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q778/1000","v":0},{"$f":"IF(SUM(AD778:AE778)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P778='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q778,P778='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q778),0)","v":0},{"$f":"IF(P778='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q778,0)","v":0},{"$f":"IF(P778='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q778,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD778:AE778)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.36192098045453},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A778) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A778)","v":753.19},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A778) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A778)","v":112.85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A778)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A778)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.972712222876511},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},156.14402253929316,1200.98,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},92.050298405301135,{"$f":"O778*'2. Assumptions'!$D$35","v":0.11210866666666668},{"$f":"U778*'2. Assumptions'!$D$40*BB778*'2. Assumptions'!$D$38","v":5.0458332547165662E-2},8.1736509606818178E-2,122956.7010903098,7391.6633187899715,84386.571590681007,63.17515863260806]
[130,"MV/272/2016",2016,"Moonee Valley City Council","98-102 The Parade, Ascot Vale",null,3032,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1655,"Multi Unit10","Balcony",8,"None ",0,0,0,1,1.0001869723059502,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A783) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A783)","v":0.88169719728888074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A783) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A783)","v":0.11848977501706939},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A783)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A783)","v":0},866.04,109.18,0.72566767371601204,{"$f":"(IF(P783=$P$2,_xlfn.IFS(AND(Q783>'2. Assumptions'!$O$14,Q783<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q783>'2. Assumptions'!$O$15,Q783<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q783>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q783/1000","v":0},{"$f":"(IF(P783='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q783>'2. Assumptions'!$O$21,Q783<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q783>'2. Assumptions'!$O$22,Q783<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q783>'2. Assumptions'!$O$23, Q783<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q783>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q783/1000","v":0},{"$f":"IF(SUM(AD783:AE783)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P783='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q783,P783='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q783),0)","v":0},{"$f":"IF(P783='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q783,0)","v":0},{"$f":"IF(P783='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q783,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD783:AE783)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A783) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A783)","v":753.19},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A783) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A783)","v":112.85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A783)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A783)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1200.98,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},92.050298405301135,{"$f":"O783*'2. Assumptions'!$D$35","v":1.3306666666666666E-2},{"$f":"U783*'2. Assumptions'!$D$40*BB783*'2. Assumptions'!$D$38","v":5.9891195901680301E-3},8.1736509606818178E-2,122956.7010903098,0,84386.571590681007,63.17515863260806]
[130,"MV/272/2016",2016,"Moonee Valley City Council","98-102 The Parade, Ascot Vale",null,3032,"Residential","Multi Unit",11,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1655,"Multi Unit11","Roof",81.150000000000006,"Above Ground RW Tank",2500,128,96.3,1,1.0001869723059502,8.6489367016936172E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A791) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A791)","v":0.88169719728888074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A791) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A791)","v":0.11848977501706939},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A791)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A791)","v":0},866.04,109.18,0.72566767371601204,{"$f":"(IF(P791=$P$2,_xlfn.IFS(AND(Q791>'2. Assumptions'!$O$14,Q791<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q791>'2. Assumptions'!$O$15,Q791<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q791>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q791/1000","v":2186.5415413508322},{"$f":"(IF(P791='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q791>'2. Assumptions'!$O$21,Q791<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q791>'2. Assumptions'!$O$22,Q791<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q791>'2. Assumptions'!$O$23, Q791<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q791>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q791/1000","v":0},{"$f":"IF(SUM(AD791:AE791)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P791='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q791,P791='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q791),0)","v":0},{"$f":"IF(P791='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q791,0)","v":0},{"$f":"IF(P791='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q791,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD791:AE791)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.36192098045453},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A791) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A791)","v":753.19},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A791) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A791)","v":112.85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A791)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A791)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.972712222876511},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},129.68708711211781,1200.98,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},92.050298405301135,{"$f":"O791*'2. Assumptions'!$D$35","v":0.1349795},{"$f":"U791*'2. Assumptions'!$D$40*BB791*'2. Assumptions'!$D$38","v":6.0752131842766954E-2},8.1736509606818178E-2,122956.7010903098,7391.6633187899715,84386.571590681007,63.17515863260806]
[131,"MV/885/2015",2015,"Moonee Valley City Council","52-54 St Leonards Road, Ascot Vale",null,3032,"Residential","Multi Unit",17,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},981,"Multi Unit1","Impervious",130,"None",0,0,0,1.0900000000000001,1.0860795964125562,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A800)","v":1.0860795964125562},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A800)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A800)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A800)","v":0},577,52.470588235294116,0.90927624872579005,{"$f":"(IF(P800=$P$2,_xlfn.IFS(AND(Q800>'2. Assumptions'!$O$14,Q800<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q800>'2. Assumptions'!$O$15,Q800<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q800>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q800/1000","v":0},{"$f":"(IF(P800='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q800>'2. Assumptions'!$O$21,Q800<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q800>'2. Assumptions'!$O$22,Q800<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q800>'2. Assumptions'!$O$23, Q800<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q800>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q800/1000","v":0},{"$f":"IF(SUM(AD800:AE800)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P800='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q800,P800='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q800),0)","v":0},{"$f":"IF(P800='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q800,0)","v":0},{"$f":"IF(P800='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q800,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD800:AE800)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A800)","v":577},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A800)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,892,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},28.280778062030087,{"$f":"O800*'2. Assumptions'!$D$35","v":0.21623333333333333},{"$f":"U800*'2. Assumptions'!$D$40*BB800*'2. Assumptions'!$D$38","v":0.10568097512892378},4.2654945617647065E-2,34788.675478995385,0,18485.757338409283,15.027637396305783]
[132,"MV/87/2015",2015,"Moonee Valley City Council","44 Surrey Drive KEILOR EAST",null,3033,"Residential","Multi Unit",13,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},4850,"Multi Unit1","Driveway",1276,"Raingarden 100mm",30,129.69999999999999,0,1.04,1.0389367245657568,0.51332878411910665,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A803) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A803)","v":0.52560794044665016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A803) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A803)","v":0.51332878411910665},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A803)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A803)","v":0},1246,248,0.66474226804123715,{"$f":"(IF(P803=$P$2,_xlfn.IFS(AND(Q803>'2. Assumptions'!$O$14,Q803<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q803>'2. Assumptions'!$O$15,Q803<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q803>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q803/1000","v":0},{"$f":"(IF(P803='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q803>'2. Assumptions'!$O$21,Q803<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q803>'2. Assumptions'!$O$22,Q803<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q803>'2. Assumptions'!$O$23, Q803<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q803>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q803/1000","v":0},{"$f":"IF(SUM(AD803:AE803)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P803='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q803,P803='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q803),0)","v":22772.407776296237},{"$f":"IF(P803='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q803,0)","v":0},{"$f":"IF(P803='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q803,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":48541.741875250082},{"$f":"IF(SUM(AD803:AE803)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1389.2489931949626},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A803) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A803)","v":1246},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A803) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A803)","v":1276},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A803)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A803)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":55.888832015318435},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.888832015318435,3224,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":71314.149651546322},34.583474666858606,{"$f":"O803*'2. Assumptions'!$D$35","v":2.1224133333333333},{"$f":"U803*'2. Assumptions'!$D$40*BB803*'2. Assumptions'!$D$38","v":0.99227392051861041},0.19285574630769231,44472.108721599652,22772.407776296237,16610.029071931691,12.916691745402629]
[134,null,null,"Moonee Valley City Council","83 Matthews Avenue",null,3042,"Residential","Multi Unit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1551.8,"Multi Unit1","Remaining Impervious",197.2,"Raingarden 300mm",3,127.8,0,1.04,1.0370282103068602,0.16419414945599062,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A811) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A811)","v":0.87283406085086968},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A811) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A811)","v":0.16419414945599062},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A811)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A811)","v":0},1026.5999999999999,30.697999999999997,0.98910942131717994,{"$f":"(IF(P811=$P$2,_xlfn.IFS(AND(Q811>'2. Assumptions'!$O$14,Q811<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q811>'2. Assumptions'!$O$15,Q811<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q811>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q811/1000","v":0},{"$f":"(IF(P811='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q811>'2. Assumptions'!$O$21,Q811<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q811>'2. Assumptions'!$O$22,Q811<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q811>'2. Assumptions'!$O$23, Q811<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q811>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q811/1000","v":0},{"$f":"IF(SUM(AD811:AE811)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P811='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q811,P811='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q811),0)","v":2602.5608887195704},{"$f":"IF(P811='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q811,0)","v":0},{"$f":"IF(P811='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q811,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4854.1741875250082},{"$f":"IF(SUM(AD811:AE811)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":454.14133822370002},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A811) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A811)","v":1026.5999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A811) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A811)","v":197.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A811)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A811)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":37.813058195966427},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},37.813058195966427,1534.8999999999999,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7456.7350762445785},17.364647346713394,{"$f":"O811*'2. Assumptions'!$D$35","v":0.32800933333333332},{"$f":"U811*'2. Assumptions'!$D$40*BB811*'2. Assumptions'!$D$38","v":0.15306971935977587},2.3828266961999994E-2,22370.907002993641,2602.5608887195704,11141.420012378148,8.64814419150159]
[136,null,null,"Moonee Valley City Council","72 Ascotvale Road",null,3039,"Residential","Multi Unit",159,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5371,"Multi Unit1","Roof",1060,"Above Ground RW Tank",35000,170,82,1,0.94914809960681523,0.472346002621232,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A815) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A815)","v":0.94914809960681523},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A815) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A815)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A815)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A815)","v":0},2130,23.9937106918239,0.71029603425805254,{"$f":"(IF(P815=$P$2,_xlfn.IFS(AND(Q815>'2. Assumptions'!$O$14,Q815<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q815>'2. Assumptions'!$O$15,Q815<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q815>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q815/1000","v":19132.238486819777},{"$f":"(IF(P815='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q815>'2. Assumptions'!$O$21,Q815<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q815>'2. Assumptions'!$O$22,Q815<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q815>'2. Assumptions'!$O$23, Q815<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q815>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q815/1000","v":0},{"$f":"IF(SUM(AD815:AE815)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P815='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q815,P815='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q815),0)","v":0},{"$f":"IF(P815='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q815,0)","v":0},{"$f":"IF(P815='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q815,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":29836.752768933569},{"$f":"IF(SUM(AD815:AE815)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":570.76564822322382},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A815) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A815)","v":2130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A815) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A815)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A815)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A815)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.433855884127929},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},51.107653804898575,3815,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":54174.11303319248},42.731954774810951,{"$f":"O815*'2. Assumptions'!$D$35","v":1.7631333333333332},{"$f":"U815*'2. Assumptions'!$D$40*BB815*'2. Assumptions'!$D$38","v":0.7530635937090433},1.7046028301886795E-2,60148.800764893036,24337.360264258918,24400.662317120641,17.33514193718085]
[138,null,null,"Moonee Valley City Council","2-8 Lamb Street",null,3039,"Residential","Multi Unit",13,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1339,"Multi Unit6","Roof",69,"Above Ground RW Tank",3000,168,82.8,1.45,1.4367694552529184,0.11276264591439687,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A823) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A823)","v":1.4367694552529184},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A823) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A823)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A823)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A823)","v":0},944,79.07692307692308,0.76773711725168037,{"$f":"(IF(P823=$P$2,_xlfn.IFS(AND(Q823>'2. Assumptions'!$O$14,Q823<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q823>'2. Assumptions'!$O$15,Q823<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q823>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q823/1000","v":2623.8498496209986},{"$f":"(IF(P823='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q823>'2. Assumptions'!$O$21,Q823<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q823>'2. Assumptions'!$O$22,Q823<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q823>'2. Assumptions'!$O$23, Q823<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q823>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q823/1000","v":0},{"$f":"IF(SUM(AD823:AE823)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P823='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q823,P823='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q823),0)","v":0},{"$f":"IF(P823='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q823,0)","v":0},{"$f":"IF(P823='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q823,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD823:AE823)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":77.112765882655552},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A823) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A823)","v":944},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A823) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A823)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A823)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A823)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.736574854901361},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},160.56995163807079,1028,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},130.89010354772111,{"$f":"O823*'2. Assumptions'!$D$35","v":0.11477},{"$f":"U823*'2. Assumptions'!$D$40*BB823*'2. Assumptions'!$D$38","v":7.4204113670719857E-2},8.5041057807692319E-2,121710.46452855157,7828.9716270601384,88896.57557019456,95.601327515194995]
[138,null,null,"Moonee Valley City Council","2-8 Lamb Street",null,3039,"Residential","Multi Unit",13,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1339,"Multi Unit7","Roof",70,"Above Ground RW Tank",3000,168,82.8,1.45,1.4367694552529184,0.11439688715953306,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A831) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A831)","v":1.4367694552529184},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A831) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A831)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A831)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A831)","v":0},944,79.07692307692308,0.76773711725168037,{"$f":"(IF(P831=$P$2,_xlfn.IFS(AND(Q831>'2. Assumptions'!$O$14,Q831<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q831>'2. Assumptions'!$O$15,Q831<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q831>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q831/1000","v":2623.8498496209986},{"$f":"(IF(P831='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q831>'2. Assumptions'!$O$21,Q831<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q831>'2. Assumptions'!$O$22,Q831<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q831>'2. Assumptions'!$O$23, Q831<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q831>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q831/1000","v":0},{"$f":"IF(SUM(AD831:AE831)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P831='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q831,P831='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q831),0)","v":0},{"$f":"IF(P831='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q831,0)","v":0},{"$f":"IF(P831='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q831,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD831:AE831)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":77.112765882655552},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A831) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A831)","v":944},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A831) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A831)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A831)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A831)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.736574854901361},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},158.27609518609836,1028,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},130.89010354772111,{"$f":"O831*'2. Assumptions'!$D$35","v":0.11643333333333333},{"$f":"U831*'2. Assumptions'!$D$40*BB831*'2. Assumptions'!$D$38","v":7.5279535607976664E-2},8.5041057807692319E-2,121710.46452855157,7828.9716270601384,88896.57557019456,95.601327515194995]
[139,"MV/929/2015",2015,"Moonee Valley City Council","32 McNamara Avenue, AIRPORT WEST ",null,3042,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},812,"Shared Driveway","Common driveway",200,"None",0,0,0,1,0.9952152428810721,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A840) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A840)","v":0.55611390284757123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A840) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A840)","v":0.43910134003350088},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A840)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A840)","v":0},382,149.25,0.73522167487684731,{"$f":"(IF(P840=$P$2,_xlfn.IFS(AND(Q840>'2. Assumptions'!$O$14,Q840<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q840>'2. Assumptions'!$O$15,Q840<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q840>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q840/1000","v":0},{"$f":"(IF(P840='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q840>'2. Assumptions'!$O$21,Q840<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q840>'2. Assumptions'!$O$22,Q840<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q840>'2. Assumptions'!$O$23, Q840<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q840>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q840/1000","v":0},{"$f":"IF(SUM(AD840:AE840)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P840='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q840,P840='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q840),0)","v":0},{"$f":"IF(P840='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q840,0)","v":0},{"$f":"IF(P840='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q840,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD840:AE840)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A840) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A840)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A840) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A840)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A840)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A840)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,597,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},109.69849961924616,{"$f":"O840*'2. Assumptions'!$D$35","v":0.33266666666666667},{"$f":"U840*'2. Assumptions'!$D$40*BB840*'2. Assumptions'!$D$38","v":0.14898372185929648},0.11117910243749998,147262.39652255145,0,85089.345189263127,63.384636684334211]
[139,"MV/929/2015",2015,"Moonee Valley City Council","32 McNamara Avenue, AIRPORT WEST ",null,3042,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},812,"Multi Unit1","Balcony",15,"Raingarden 100mm",1.5,134,0,1,0.9952152428810721,3.3668341708542715E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A843) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A843)","v":0.55611390284757123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A843) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A843)","v":0.43910134003350088},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A843)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A843)","v":0},382,149.25,0.73522167487684731,{"$f":"(IF(P843=$P$2,_xlfn.IFS(AND(Q843>'2. Assumptions'!$O$14,Q843<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q843>'2. Assumptions'!$O$15,Q843<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q843>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q843/1000","v":0},{"$f":"(IF(P843='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q843>'2. Assumptions'!$O$21,Q843<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q843>'2. Assumptions'!$O$22,Q843<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q843>'2. Assumptions'!$O$23, Q843<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q843>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q843/1000","v":0},{"$f":"IF(SUM(AD843:AE843)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P843='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q843,P843='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q843),0)","v":1138.620388814812},{"$f":"IF(P843='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q843,0)","v":0},{"$f":"IF(P843='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q843,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2427.0870937625041},{"$f":"IF(SUM(AD843:AE843)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":81.204659550919914},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A843) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A843)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A843) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A843)","v":197},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A843)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A843)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":18.10003798262597},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},237.71383217182108,597,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3565.7074825773161},109.69849961924616,{"$f":"O843*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U843*'2. Assumptions'!$D$40*BB843*'2. Assumptions'!$D$38","v":1.1173779139447237E-2},0.11117910243749998,147262.39652255145,1138.620388814812,85089.345189263127,63.384636684334211]
[140,"MV/963/2015",2015,"Moonee Valley City Council","1 Dudley St, Essendon North 3041 Essendon North",null,3041,"Residential","TownHouse",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},696,"TownHouse4","Roof",48.2,"Above Ground RW Tank",1500,163,84.4,1.31,1.3053519101123596,0.17655280898876405,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A851) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A851)","v":0.85177887640449446},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A851) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A851)","v":0.45357303370786511},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A851)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A851)","v":0},253.7,89,0.63936781609195403,{"$f":"(IF(P851=$P$2,_xlfn.IFS(AND(Q851>'2. Assumptions'!$O$14,Q851<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q851>'2. Assumptions'!$O$15,Q851<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q851>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q851/1000","v":1639.9061560131238},{"$f":"(IF(P851='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q851>'2. Assumptions'!$O$21,Q851<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q851>'2. Assumptions'!$O$22,Q851<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q851>'2. Assumptions'!$O$23, Q851<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q851>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q851/1000","v":0},{"$f":"IF(SUM(AD851:AE851)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P851='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q851,P851='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q851),0)","v":0},{"$f":"IF(P851='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q851,0)","v":0},{"$f":"IF(P851='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q851,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1844.5861912595028},{"$f":"IF(SUM(AD851:AE851)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.01725313255157},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A851) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A851)","v":253.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A851) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A851)","v":174},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A851)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A851)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.251533798627385},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},180.28245072016114,445,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8689.6141247117666},111.02816243544687,{"$f":"O851*'2. Assumptions'!$D$35","v":8.017266666666667E-2},{"$f":"U851*'2. Assumptions'!$D$40*BB851*'2. Assumptions'!$D$38","v":4.7094094607460675E-2},8.6957975519999994E-2,113635.42444110906,6845.0279334522638,83465.456397779708,81.550417013525333]
[142,"MV/734/2014",2014,"Moonee Valley City Council","98 McNamara Avenue, AIRPORT WEST",null,3042,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},842.84,"Multi Unit","Roof",180,"None ",0,0,0,1.01,1.0050157977883096,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A855) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A855)","v":0.59778830963665086},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A855) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A855)","v":0.35462085308056873},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A855)","v":5.2606635071090049E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A855)","v":0},400,126.6,0.75103222438422479,{"$f":"(IF(P855=$P$2,_xlfn.IFS(AND(Q855>'2. Assumptions'!$O$14,Q855<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q855>'2. Assumptions'!$O$15,Q855<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q855>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q855/1000","v":0},{"$f":"(IF(P855='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q855>'2. Assumptions'!$O$21,Q855<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q855>'2. Assumptions'!$O$22,Q855<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q855>'2. Assumptions'!$O$23, Q855<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q855>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q855/1000","v":0},{"$f":"IF(SUM(AD855:AE855)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P855='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q855,P855='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q855),0)","v":0},{"$f":"IF(P855='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q855,0)","v":0},{"$f":"IF(P855='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q855,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD855:AE855)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A855) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A855)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A855) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A855)","v":205},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A855)","v":15},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A855)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,633,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},39.114641091495095,{"$f":"O855*'2. Assumptions'!$D$35","v":0.2994},{"$f":"U855*'2. Assumptions'!$D$40*BB855*'2. Assumptions'!$D$38","v":0.13540577843601898},9.5235397500000013E-2,51996.565270631429,0,25598.961035965578,19.25692914571243]
[143,"MV/607/2015",2015,"Moonee Valley City Council","53-55 Amelia Avenue, Essendon ",null,3040,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},480,"Multi Unit4","Terrace",15,"None ",0,0,0,1.02,1.0233887043189371,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A863) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A863)","v":1.0233887043189371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A863) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A863)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A863)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A863)","v":0},221,75.25,0.62708333333333333,{"$f":"(IF(P863=$P$2,_xlfn.IFS(AND(Q863>'2. Assumptions'!$O$14,Q863<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q863>'2. Assumptions'!$O$15,Q863<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q863>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q863/1000","v":0},{"$f":"(IF(P863='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q863>'2. Assumptions'!$O$21,Q863<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q863>'2. Assumptions'!$O$22,Q863<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q863>'2. Assumptions'!$O$23, Q863<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q863>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q863/1000","v":0},{"$f":"IF(SUM(AD863:AE863)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P863='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q863,P863='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q863),0)","v":0},{"$f":"IF(P863='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q863,0)","v":0},{"$f":"IF(P863='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q863,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD863:AE863)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A863) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A863)","v":221},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A863) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A863)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A863)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A863)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,301,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},156.60653358800494,{"$f":"O863*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U863*'2. Assumptions'!$D$40*BB863*'2. Assumptions'!$D$38","v":1.1490096677740867E-2},5.7641985000000007E-2,204445.45156620422,0,150809.23675945157,115.52084735082734]
[143,"MV/607/2016",2016,"Moonee Valley City Council","53-55 Amelia Avenue, Essendon ",null,3040,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},480,"Shared Carport","Roof",27,"Above Ground RW Tank",2500,0,100,1.02,1.0233887043189371,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A868) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A868)","v":1.0233887043189371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A868) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A868)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A868)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A868)","v":0},221,75.25,0.62708333333333333,{"$f":"(IF(P868=$P$2,_xlfn.IFS(AND(Q868>'2. Assumptions'!$O$14,Q868<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q868>'2. Assumptions'!$O$15,Q868<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q868>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q868/1000","v":2186.5415413508322},{"$f":"(IF(P868='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q868>'2. Assumptions'!$O$21,Q868<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q868>'2. Assumptions'!$O$22,Q868<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q868>'2. Assumptions'!$O$23, Q868<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q868>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q868/1000","v":0},{"$f":"IF(SUM(AD868:AE868)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P868='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q868,P868='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q868),0)","v":0},{"$f":"IF(P868='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q868,0)","v":0},{"$f":"IF(P868='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q868,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD868:AE868)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.83587335617634},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A868) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A868)","v":221},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A868) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A868)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A868)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A868)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":47.620394204291223},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},389.78174515364299,301,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},156.60653358800494,{"$f":"O868*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U868*'2. Assumptions'!$D$40*BB868*'2. Assumptions'!$D$38","v":2.0682174019933559E-2},5.7641985000000007E-2,204445.45156620422,7391.6633187899715,150809.23675945157,115.52084735082734]
[144,"MV/631/2022",2022,"Moonee Valley City Council","181-183 Buckley St, Essendon",null,3040,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},928,"Multi Unit6","Roof",55,"Above Ground RW Tank",2000,154,87.6,1.2,1.1990377358490565,0.15981132075471699,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A876) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A876)","v":1.1118679245283019},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A876) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A876)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A876)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A876)","v":8.7169811320754714E-2},392,75.714285714285708,0.57112068965517238,{"$f":"(IF(P876=$P$2,_xlfn.IFS(AND(Q876>'2. Assumptions'!$O$14,Q876<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q876>'2. Assumptions'!$O$15,Q876<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q876>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q876/1000","v":2186.5415413508317},{"$f":"(IF(P876='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q876>'2. Assumptions'!$O$21,Q876<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q876>'2. Assumptions'!$O$22,Q876<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q876>'2. Assumptions'!$O$23, Q876<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q876>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q876/1000","v":0},{"$f":"IF(SUM(AD876:AE876)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P876='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q876,P876='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q876),0)","v":0},{"$f":"IF(P876='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q876,0)","v":0},{"$f":"IF(P876='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q876,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD876:AE876)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":88.992576575029176},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A876) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A876)","v":392},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A876) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A876)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A876)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A876)","v":70},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.241834544618282},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},179.90543893618849,530,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},188.75635311293684,{"$f":"O876*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U876*'2. Assumptions'!$D$40*BB876*'2. Assumptions'!$D$38","v":4.936138599056604E-2},6.7952037857142863E-2,210318.23180969147,7391.6633187899715,122456.21489629608,109.90197255345043]
[146,null,null,"Moonee Valley City Council","4 Kitson Cre, Airport West",null,3042,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1380.7,"Multi Unit1","Roof",56.8,"Raingarden 100mm",2,132,null,1.05,0.96945822821013061,7.6583487400537276E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A883) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A883)","v":0.45272060550964749},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A883) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A883)","v":0.25725886354582689},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A883)","v":8.7149569463028959E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A883)","v":0.17232918969162722},625.61,139.85857142857142,0.70906786412689216,{"$f":"(IF(P883=$P$2,_xlfn.IFS(AND(Q883>'2. Assumptions'!$O$14,Q883<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q883>'2. Assumptions'!$O$15,Q883<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q883>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q883/1000","v":0},{"$f":"(IF(P883='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q883>'2. Assumptions'!$O$21,Q883<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q883>'2. Assumptions'!$O$22,Q883<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q883>'2. Assumptions'!$O$23, Q883<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q883>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q883/1000","v":0},{"$f":"IF(SUM(AD883:AE883)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P883='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q883,P883='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q883),0)","v":1518.1605184197492},{"$f":"IF(P883='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q883,0)","v":0},{"$f":"IF(P883='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q883,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD883:AE883)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":184.80516386909704},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A883) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A883)","v":306.20999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A883) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A883)","v":191.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A883)","v":39.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A883)","v":256.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":24.813552418770467},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.70205358162714,979.01,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},122.2963167744288,{"$f":"O883*'2. Assumptions'!$D$35","v":9.447733333333333E-2},{"$f":"U883*'2. Assumptions'!$D$40*BB883*'2. Assumptions'!$D$38","v":4.1216322680708059E-2},0.10148690157857143,168535.91832050899,1518.1605184197492,89777.225786663053,65.145899778202278]
[146,null,null,"Moonee Valley City Council","4 Kitson Cre, Airport West",null,3042,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1380.7,"Shared Driveway","Driveway",57.4,"None",0,0,null,1.05,0.96945822821013061,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A888) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A888)","v":0.45272060550964749},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A888) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A888)","v":0.25725886354582689},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A888)","v":8.7149569463028959E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A888)","v":0.17232918969162722},625.61,139.85857142857142,0.70906786412689216,{"$f":"(IF(P888=$P$2,_xlfn.IFS(AND(Q888>'2. Assumptions'!$O$14,Q888<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q888>'2. Assumptions'!$O$15,Q888<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q888>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q888/1000","v":0},{"$f":"(IF(P888='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q888>'2. Assumptions'!$O$21,Q888<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q888>'2. Assumptions'!$O$22,Q888<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q888>'2. Assumptions'!$O$23, Q888<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q888>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q888/1000","v":0},{"$f":"IF(SUM(AD888:AE888)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P888='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q888,P888='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q888),0)","v":0},{"$f":"IF(P888='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q888,0)","v":0},{"$f":"IF(P888='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q888,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD888:AE888)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A888) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A888)","v":306.20999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A888) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A888)","v":191.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A888)","v":39.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A888)","v":256.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,979.01,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},122.2963167744288,{"$f":"O888*'2. Assumptions'!$D$35","v":9.5475333333333329E-2},{"$f":"U888*'2. Assumptions'!$D$40*BB888*'2. Assumptions'!$D$38","v":4.165170637099723E-2},0.10148690157857143,168535.91832050899,0,89777.225786663053,65.145899778202278]
[146,null,null,"Moonee Valley City Council",null,null,3042,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1380.7,"Shared Driveway","Driveway",39.299999999999997,"Infiltration Sand",1,217.1,null,1.05,0.96945822821013061,8.7149569463028959E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A897) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A897)","v":0.45272060550964749},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A897) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A897)","v":0.25725886354582689},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A897)","v":8.7149569463028959E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A897)","v":0.17232918969162722},625.61,139.85857142857142,0.70906786412689216,{"$f":"(IF(P897=$P$2,_xlfn.IFS(AND(Q897>'2. Assumptions'!$O$14,Q897<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q897>'2. Assumptions'!$O$15,Q897<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q897>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q897/1000","v":0},{"$f":"(IF(P897='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q897>'2. Assumptions'!$O$21,Q897<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q897>'2. Assumptions'!$O$22,Q897<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q897>'2. Assumptions'!$O$23, Q897<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q897>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q897/1000","v":0},{"$f":"IF(SUM(AD897:AE897)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P897='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q897,P897='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q897),0)","v":0},{"$f":"IF(P897='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q897,0)","v":0},{"$f":"IF(P897='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q897,0)","v":216.88007405996419},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD897:AE897)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":210.55045341867432},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A897) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A897)","v":306.20999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A897) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A897)","v":191.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A897)","v":39.299999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A897)","v":256.7},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":46.690537826165404},46.690537826165404,979.01,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1834.9381365683003},122.2963167744288,{"$f":"O897*'2. Assumptions'!$D$35","v":6.5368999999999997E-2},{"$f":"U897*'2. Assumptions'!$D$40*BB897*'2. Assumptions'!$D$38","v":2.8517631713940613E-2},0.10148690157857143,168535.91832050899,216.88007405996419,89777.225786663053,65.145899778202278]
[147,"MV/102/2015",2015,"Moonee Valley City Council","2 Judith Street, EAST KEILOR ",null,3033,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},null,"Multi Unit3","Roof",0,"Above Ground RW Tank",3000,109,98.8,1,0,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A903) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A903) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A903)","v":0},0,195.52333333333331,0,{"$f":"(IF(P903=$P$2,_xlfn.IFS(AND(Q903>'2. Assumptions'!$O$14,Q903<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q903>'2. Assumptions'!$O$15,Q903<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q903>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q903/1000","v":2623.8498496209986},{"$f":"(IF(P903='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q903>'2. Assumptions'!$O$21,Q903<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q903>'2. Assumptions'!$O$22,Q903<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q903>'2. Assumptions'!$O$23, Q903<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q903>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q903/1000","v":0},{"$f":"IF(SUM(AD903:AE903)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P903='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q903,P903='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q903),0)","v":0},{"$f":"IF(P903='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q903,0)","v":0},{"$f":"IF(P903='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q903,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD903:AE903)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A903) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A903) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A903)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A903)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,586.56999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},56.664984552705818,{"$f":"O903*'2. Assumptions'!$D$35","v":0},{"$f":"U903*'2. Assumptions'!$D$40*BB903*'2. Assumptions'!$D$38","v":0},0,0,7828.9716270601384,0,40.041111685187474]
[148,"MV/290/2018",2018,"Moonee Valley City Council","40 Afton Street, WEST ESSENDON",null,3040,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Pool Pavers",null,"None ",0,0,0,null,1.2770000000000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A908) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A908)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A908) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A908)","v":1.2770000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A908)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A908)","v":0},0,286.47000000000003,0,{"$f":"(IF(P908=$P$2,_xlfn.IFS(AND(Q908>'2. Assumptions'!$O$14,Q908<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q908>'2. Assumptions'!$O$15,Q908<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q908>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q908/1000","v":0},{"$f":"(IF(P908='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q908>'2. Assumptions'!$O$21,Q908<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q908>'2. Assumptions'!$O$22,Q908<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q908>'2. Assumptions'!$O$23, Q908<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q908>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q908/1000","v":0},{"$f":"IF(SUM(AD908:AE908)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P908='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q908,P908='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q908),0)","v":0},{"$f":"IF(P908='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q908,0)","v":0},{"$f":"IF(P908='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q908,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD908:AE908)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A908) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A908)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A908) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A908)","v":572.94000000000005},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A908)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A908)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,572.94000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},46.973382848972285,{"$f":"O908*'2. Assumptions'!$D$35","v":0},{"$f":"U908*'2. Assumptions'!$D$40*BB908*'2. Assumptions'!$D$38","v":0},0.27381790921500004,49143.845350813644,0,31364.098538663267,29.978887444653935]
[149,"MV/759/2015",2015,"Moonee Valley City Council","57 Primrose Street, MOONEE PONDS",null,3039,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","AREA 5",null,"None ",0,0,0,1.06,1.43,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A918)","v":1.43},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A918)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A918)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A918)","v":0},0,178.75,0,{"$f":"(IF(P918=$P$2,_xlfn.IFS(AND(Q918>'2. Assumptions'!$O$14,Q918<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q918>'2. Assumptions'!$O$15,Q918<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q918>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q918/1000","v":0},{"$f":"(IF(P918='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q918>'2. Assumptions'!$O$21,Q918<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q918>'2. Assumptions'!$O$22,Q918<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q918>'2. Assumptions'!$O$23, Q918<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q918>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q918/1000","v":0},{"$f":"IF(SUM(AD918:AE918)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P918='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q918,P918='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q918),0)","v":0},{"$f":"IF(P918='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q918,0)","v":0},{"$f":"IF(P918='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q918,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD918:AE918)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A918)","v":357.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A918)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A918)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A918)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,357.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},112.19614036073165,{"$f":"O918*'2. Assumptions'!$D$35","v":0},{"$f":"U918*'2. Assumptions'!$D$40*BB918*'2. Assumptions'!$D$38","v":0},0.19132595624999998,104821.42874161532,0,75521.044866667973,80.834327978262394]
[151,"MV/517/2016",2016,"Moonee Valley City Council","11 Raleigh Street, ESSENDON ",null,3040,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Driveway",null,"None",0,0,0,1.05,1.2649999999999999,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A927) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A927)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A927) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A927)","v":1.2649999999999999},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A927)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A927)","v":0},245,122.5,0,{"$f":"(IF(P927=$P$2,_xlfn.IFS(AND(Q927>'2. Assumptions'!$O$14,Q927<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q927>'2. Assumptions'!$O$15,Q927<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q927>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q927/1000","v":0},{"$f":"(IF(P927='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q927>'2. Assumptions'!$O$21,Q927<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q927>'2. Assumptions'!$O$22,Q927<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q927>'2. Assumptions'!$O$23, Q927<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q927>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q927/1000","v":0},{"$f":"IF(SUM(AD927:AE927)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P927='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q927,P927='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q927),0)","v":0},{"$f":"IF(P927='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q927,0)","v":0},{"$f":"IF(P927='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q927,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD927:AE927)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A927) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A927)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A927) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A927)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A927)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A927)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,245,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},100.17908133231491,{"$f":"O927*'2. Assumptions'!$D$35","v":0},{"$f":"U927*'2. Assumptions'!$D$40*BB927*'2. Assumptions'!$D$38","v":0},0.11598943124999998,105802.2039676876,0,70271.433269053523,66.536682269386503]
[152,"N/A",null,"Moonee Valley City Council","2 Dickens Street, Moonee Ponds VIC 3039\n",null,3039,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Porch",102.3,"Above Ground RW Tank",2500,133.19999999999999,91,1,1.3319999999999999,1.3319999999999999,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A928)","v":1.3319999999999999},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A928)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A928)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A928)","v":0},0,102.3,0,{"$f":"(IF(P928=$P$2,_xlfn.IFS(AND(Q928>'2. Assumptions'!$O$14,Q928<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q928>'2. Assumptions'!$O$15,Q928<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q928>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q928/1000","v":2186.5415413508322},{"$f":"(IF(P928='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q928>'2. Assumptions'!$O$21,Q928<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q928>'2. Assumptions'!$O$22,Q928<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q928>'2. Assumptions'!$O$23, Q928<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q928>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q928/1000","v":0},{"$f":"IF(SUM(AD928:AE928)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P928='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q928,P928='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q928),0)","v":0},{"$f":"IF(P928='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q928,0)","v":0},{"$f":"IF(P928='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q928,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD928:AE928)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":79.00981320681953},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A928)","v":102.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A928)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A928)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A928)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":102.87494740125474},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},102.87494740125474,102.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},435.8190558707484,{"$f":"O928*'2. Assumptions'!$D$35","v":0.17015899999999998},{"$f":"U928*'2. Assumptions'!$D$40*BB928*'2. Assumptions'!$D$38","v":0.10199330459999997},0.10199330459999997,437129.57032257557,7391.6633187899715,143069.0164889587,142.64009557752476]
[153,"MV/335/2015",2015,"Moonee Valley City Council","19 Ellen Avenue, East Keilor ",null,3033,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Roof",null,"Raingarden 100mm",1.77,133.69999999999999,0,1.02,0.65510575698319007,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A936) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A936)","v":0.65510575698319007},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A936) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A936)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A936)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A936)","v":0},557.41000000000008,278.70500000000004,0,{"$f":"(IF(P936=$P$2,_xlfn.IFS(AND(Q936>'2. Assumptions'!$O$14,Q936<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q936>'2. Assumptions'!$O$15,Q936<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q936>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q936/1000","v":0},{"$f":"(IF(P936='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q936>'2. Assumptions'!$O$21,Q936<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q936>'2. Assumptions'!$O$22,Q936<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q936>'2. Assumptions'!$O$23, Q936<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q936>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q936/1000","v":0},{"$f":"IF(SUM(AD936:AE936)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P936='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q936,P936='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q936),0)","v":1343.5720588014781},{"$f":"IF(P936='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q936,0)","v":0},{"$f":"IF(P936='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q936,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2863.9627706397546},{"$f":"IF(SUM(AD936:AE936)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A936) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A936)","v":278.75},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A936) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A936)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A936)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A936)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,557.41000000000008,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4207.5348294412324},76.935527257684313,{"$f":"O936*'2. Assumptions'!$D$35","v":0},{"$f":"U936*'2. Assumptions'!$D$40*BB936*'2. Assumptions'!$D$38","v":0},0.136662065625,156900.27826149296,1343.5720588014781,76640.317723292144,37.580323748125792]
[154,"MV/431/2016",2016,"Moonee Valley City Council","134 Victory Road, AIRPORT WEST ",null,3042,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Roof",null,"Raingarden 100mm",4.4800000000000004,134,0,1.31,1.3392500000000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A947) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A947)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A947) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A947)","v":1.3392500000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A947)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A947)","v":0},306.5,306.5,0,{"$f":"(IF(P947=$P$2,_xlfn.IFS(AND(Q947>'2. Assumptions'!$O$14,Q947<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q947>'2. Assumptions'!$O$15,Q947<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q947>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q947/1000","v":0},{"$f":"(IF(P947='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q947>'2. Assumptions'!$O$21,Q947<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q947>'2. Assumptions'!$O$22,Q947<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q947>'2. Assumptions'!$O$23, Q947<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q947>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q947/1000","v":0},{"$f":"IF(SUM(AD947:AE947)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P947='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q947,P947='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q947),0)","v":3400.6795612602386},{"$f":"IF(P947='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q947,0)","v":0},{"$f":"IF(P947='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q947,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":7248.9001200373459},{"$f":"IF(SUM(AD947:AE947)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":79.518982126545325},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A947) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A947)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A947) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A947)","v":613},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A947)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A947)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.372886918919388},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10649.579681297584},200.81744603484881,{"$f":"O947*'2. Assumptions'!$D$35","v":0},{"$f":"U947*'2. Assumptions'!$D$40*BB947*'2. Assumptions'!$D$38","v":0},0.30724437356250001,200330.91736067375,3400.6795612602386,74749.786280767396,74.931325480473518]
[154,"MV/431/2016",2016,"Moonee Valley City Council","134 Victory Road, AIRPORT WEST ",null,3042,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit3","Roof",null,"Raingarden 100mm",2.91,133.4,0,1.31,1.3392500000000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A948) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A948)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A948) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A948)","v":1.3392500000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A948)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A948)","v":0},306.5,306.5,0,{"$f":"(IF(P948=$P$2,_xlfn.IFS(AND(Q948>'2. Assumptions'!$O$14,Q948<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q948>'2. Assumptions'!$O$15,Q948<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q948>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q948/1000","v":0},{"$f":"(IF(P948='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q948>'2. Assumptions'!$O$21,Q948<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q948>'2. Assumptions'!$O$22,Q948<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q948>'2. Assumptions'!$O$23, Q948<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q948>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q948/1000","v":0},{"$f":"IF(SUM(AD948:AE948)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P948='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q948,P948='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q948),0)","v":2208.9235543007353},{"$f":"IF(P948='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q948,0)","v":0},{"$f":"IF(P948='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q948,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4708.5489618992578},{"$f":"IF(SUM(AD948:AE948)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":51.651838836662257},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A948) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A948)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A948) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A948)","v":613},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A948)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A948)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":11.284620744208798},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,613,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":6917.4725161999932},200.81744603484881,{"$f":"O948*'2. Assumptions'!$D$35","v":0},{"$f":"U948*'2. Assumptions'!$D$40*BB948*'2. Assumptions'!$D$38","v":0},0.30724437356250001,200330.91736067375,2208.9235543007353,74749.786280767396,74.931325480473518]
[155,"MV/371/2018",2018,"Moonee Valley City Council","43 Vida Street, ABERFELDIE ",null,3040,"Residential","Dwellings",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Dwellings2","Driveway",243.56,"None",0,0,0,1,0.71401075095631161,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A956) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A956)","v":0.71401075095631161},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A956) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A956)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A956)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A956)","v":0},253.14,248.35,0,{"$f":"(IF(P956=$P$2,_xlfn.IFS(AND(Q956>'2. Assumptions'!$O$14,Q956<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q956>'2. Assumptions'!$O$15,Q956<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q956>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q956/1000","v":0},{"$f":"(IF(P956='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q956>'2. Assumptions'!$O$21,Q956<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q956>'2. Assumptions'!$O$22,Q956<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q956>'2. Assumptions'!$O$23, Q956<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q956>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q956/1000","v":0},{"$f":"IF(SUM(AD956:AE956)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P956='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q956,P956='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q956),0)","v":0},{"$f":"IF(P956='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q956,0)","v":0},{"$f":"IF(P956='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q956,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD956:AE956)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A956) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A956)","v":253.14},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A956) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A956)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A956)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A956)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,496.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},45.254782361013845,{"$f":"O956*'2. Assumptions'!$D$35","v":0.40512146666666665},{"$f":"U956*'2. Assumptions'!$D$40*BB956*'2. Assumptions'!$D$38","v":0.13016748718943508},0.132727440645,84677.479990127234,0,60632.720273118488,32.404371979847888]
[156,"MV/621/2016",2016,"Moonee Valley City Council","66 Kingsley Road, AIRPORT WEST",null,3042,"Residential","Dwellings",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Dwellings1","Roof",null,"Raingarden 100mm",1,129.1,0,1,{"$f":"SUM(W962:Z962)","v":1.1520000000000001},{"$f":"IFERROR(O962/SUMIF($A$2:$A$104775,A962,$O$2:$O$104775)*R962/100,0)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A962)","v":1.1520000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A962)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A962)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A962,$N$2:$N$104775,$N$2)","v":592.55999999999995},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A962,$O$2:$O$104775)/J962,0)","v":296.27999999999997},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A962,$O$2:$O$104775)/L962,0)","v":0},{"$f":"(IF(P962=$P$2,_xlfn.IFS(AND(Q962>'2. Assumptions'!$O$14,Q962<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q962>'2. Assumptions'!$O$15,Q962<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q962>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q962/1000","v":0},{"$f":"(IF(P962='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q962>'2. Assumptions'!$O$21,Q962<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q962>'2. Assumptions'!$O$22,Q962<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q962>'2. Assumptions'!$O$23, Q962<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q962>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q962/1000","v":0},{"$f":"IF(SUM(AD962:AE962)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P962='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q962,P962='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q962),0)","v":759.08025920987461},{"$f":"IF(P962='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q962,0)","v":0},{"$f":"IF(P962='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q962,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD962:AE962)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A962)","v":592.55999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A962)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD962+AE962+AF962+AG962+AH962+AI962+AK962+AJ962)/O962,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A962,$O$2:$O$104775)","v":592.55999999999995},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A962,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A962,$O$2:$O$104775),0)","v":41.420067042016257},{"$f":"O962*'2. Assumptions'!$D$35","v":0},{"$f":"U962*'2. Assumptions'!$D$40*BB962*'2. Assumptions'!$D$38","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A962,$BC$2:$BC$104775)/J962,0)","v":0.25547394816000002},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A962, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A962,$BC$2:$BC$104775),0)","v":48035.964338417871},{"$f":"SUM(AD962:AI962,AK962)","v":759.08025920987461},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A962, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A962,$BC$2:$BC$104775),0)","v":31904.402138472222},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A962,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A962,$O$2:$O$104775),0)","v":27.510272640744724}]
[157,"MV/929/2014",2014,"Moonee Valley City Council","60 Lloyd St, Strathmore VIC",null,3041,"Residential","Dwellings",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Dwellings1","Path",null,"None",0,0,0,1,1.19225,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A968) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A968)","v":0.53400000000000003},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A968) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A968)","v":0.65825},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A968)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A968)","v":0},377,377,0,{"$f":"(IF(P968=$P$2,_xlfn.IFS(AND(Q968>'2. Assumptions'!$O$14,Q968<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q968>'2. Assumptions'!$O$15,Q968<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q968>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q968/1000","v":0},{"$f":"(IF(P968='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q968>'2. Assumptions'!$O$21,Q968<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q968>'2. Assumptions'!$O$22,Q968<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q968>'2. Assumptions'!$O$23, Q968<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q968>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q968/1000","v":0},{"$f":"IF(SUM(AD968:AE968)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P968='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q968,P968='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q968),0)","v":0},{"$f":"IF(P968='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q968,0)","v":0},{"$f":"IF(P968='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q968,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD968:AE968)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A968) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A968)","v":377},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A968) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A968)","v":377},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A968)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A968)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,754,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},43.563875246821915,{"$f":"O968*'2. Assumptions'!$D$35","v":0},{"$f":"U968*'2. Assumptions'!$D$40*BB968*'2. Assumptions'!$D$38","v":0},0.336434470125,48816.582206780979,0,30838.811280117403,27.520528202416902]
[159,"MV/843/2015 ",2015,"Moonee Valley City Council","40 Forrester St, Essendon ",null,3040,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Subdivision1","Roof",null,"Above Ground RW Tank",3000,111.5,90.8,1.02,0.66,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A980) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A980) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A980)","v":0.66},0,319.42,0,{"$f":"(IF(P980=$P$2,_xlfn.IFS(AND(Q980>'2. Assumptions'!$O$14,Q980<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q980>'2. Assumptions'!$O$15,Q980<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q980>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q980/1000","v":2623.8498496209986},{"$f":"(IF(P980='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q980>'2. Assumptions'!$O$21,Q980<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q980>'2. Assumptions'!$O$22,Q980<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q980>'2. Assumptions'!$O$23, Q980<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q980>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q980/1000","v":0},{"$f":"IF(SUM(AD980:AE980)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P980='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q980,P980='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q980),0)","v":0},{"$f":"IF(P980='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q980,0)","v":0},{"$f":"IF(P980='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q980,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD980:AE980)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A980) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A980) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A980)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A980)","v":638.84},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,638.84,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},59.223818883059458,{"$f":"O980*'2. Assumptions'!$D$35","v":0},{"$f":"U980*'2. Assumptions'!$D$40*BB980*'2. Assumptions'!$D$38","v":0},0.15779667420000001,119883.84624412352,7828.9716270601384,60114.92600189583,29.69737459419656]
[159,"MV/843/2015",2015,"Moonee Valley City Council","40 Forrester St, Essendon ",null,3040,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Subdivision2","Roof",null,"Above Ground RW Tank",3000,111.5,90.8,1.02,0.66,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A983) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A983) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A983)","v":0.66},0,319.42,0,{"$f":"(IF(P983=$P$2,_xlfn.IFS(AND(Q983>'2. Assumptions'!$O$14,Q983<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q983>'2. Assumptions'!$O$15,Q983<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q983>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q983/1000","v":2623.8498496209986},{"$f":"(IF(P983='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q983>'2. Assumptions'!$O$21,Q983<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q983>'2. Assumptions'!$O$22,Q983<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q983>'2. Assumptions'!$O$23, Q983<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q983>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q983/1000","v":0},{"$f":"IF(SUM(AD983:AE983)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P983='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q983,P983='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q983),0)","v":0},{"$f":"IF(P983='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q983,0)","v":0},{"$f":"IF(P983='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q983,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD983:AE983)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A983) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A983) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A983)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A983)","v":638.84},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,638.84,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},59.223818883059458,{"$f":"O983*'2. Assumptions'!$D$35","v":0},{"$f":"U983*'2. Assumptions'!$D$40*BB983*'2. Assumptions'!$D$38","v":0},0.15779667420000001,119883.84624412352,7828.9716270601384,60114.92600189583,29.69737459419656]
[160,"MV/459/2015/A",2015,"Moonee Valley City Council","21 Hillside Grove, AIRPORT ",null,3042,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},null,"Multi Unit1","Roof",null,"Above Ground RW Tank",2000,152.19999999999999,84,1.02,1.7,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A988) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A988)","v":1.7},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A988) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A988)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A988)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A988)","v":0},712.95,237.65,0,{"$f":"(IF(P988=$P$2,_xlfn.IFS(AND(Q988>'2. Assumptions'!$O$14,Q988<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q988>'2. Assumptions'!$O$15,Q988<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q988>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q988/1000","v":2186.5415413508317},{"$f":"(IF(P988='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q988>'2. Assumptions'!$O$21,Q988<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q988>'2. Assumptions'!$O$22,Q988<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q988>'2. Assumptions'!$O$23, Q988<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q988>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q988/1000","v":0},{"$f":"IF(SUM(AD988:AE988)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P988='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q988,P988='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q988),0)","v":0},{"$f":"IF(P988='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q988,0)","v":0},{"$f":"IF(P988='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q988,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD988:AE988)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":58.204700832296275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A988) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A988)","v":712.95},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A988) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A988)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A988)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A988)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.878671914566752},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,712.95,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},41.636015743700256,{"$f":"O988*'2. Assumptions'!$D$35","v":0},{"$f":"U988*'2. Assumptions'!$D$40*BB988*'2. Assumptions'!$D$38","v":0},0.30239774250000001,32721.14090431864,7391.6633187899715,24443.513558273244,31.103148827224789]
[162,"MV/869/2016",2016,"Moonee Valley City Council","33 Wood Street",null,3034,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit2","Driveway",669.79,"Raingarden 100mm",1,132,0,1.07,1.167,0.66,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1000) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1000)","v":0.50700000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1000) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1000)","v":0.66},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1000)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1000)","v":0},669.79,669.79,0,{"$f":"(IF(P1000=$P$2,_xlfn.IFS(AND(Q1000>'2. Assumptions'!$O$14,Q1000<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1000>'2. Assumptions'!$O$15,Q1000<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1000>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1000/1000","v":0},{"$f":"(IF(P1000='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1000>'2. Assumptions'!$O$21,Q1000<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1000>'2. Assumptions'!$O$22,Q1000<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1000>'2. Assumptions'!$O$23, Q1000<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1000>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1000/1000","v":0},{"$f":"IF(SUM(AD1000:AE1000)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1000='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1000,P1000='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1000),0)","v":759.08025920987461},{"$f":"IF(P1000='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1000,0)","v":0},{"$f":"IF(P1000='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1000,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1000:AE1000)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":36.017247298760765},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1000) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1000)","v":669.79},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1000) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1000)","v":669.79},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1000)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1000)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":3.549080042577839},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},3.549080042577839,1339.58,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},18.322067309468007,{"$f":"O1000*'2. Assumptions'!$D$35","v":1.1140840333333333},{"$f":"U1000*'2. Assumptions'!$D$40*BB1000*'2. Assumptions'!$D$38","v":0.585061230105},0.585061230105,20975.475440418693,759.08025920987461,13931.436845570925,12.169103118887779]
[163,"MV/836/2015",2015,"Moonee Valley City Council","35 Fenace St, Strathmore ",null,3041,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},null,"Multi Unit2","Driveway",null,"None ",0,0,0,1.01,1.31,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1004) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1004)","v":1.31},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1004) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1004)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1004)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1004)","v":0},738.32,246.10666666666668,0,{"$f":"(IF(P1004=$P$2,_xlfn.IFS(AND(Q1004>'2. Assumptions'!$O$14,Q1004<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1004>'2. Assumptions'!$O$15,Q1004<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1004>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1004/1000","v":0},{"$f":"(IF(P1004='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1004>'2. Assumptions'!$O$21,Q1004<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1004>'2. Assumptions'!$O$22,Q1004<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1004>'2. Assumptions'!$O$23, Q1004<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1004>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1004/1000","v":0},{"$f":"IF(SUM(AD1004:AE1004)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1004='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1004,P1004='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1004),0)","v":0},{"$f":"IF(P1004='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1004,0)","v":0},{"$f":"IF(P1004='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1004,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1004:AE1004)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1004) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1004)","v":738.32},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1004) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1004)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1004)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1004)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,738.32,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},49.525915103865721,{"$f":"O1004*'2. Assumptions'!$D$35","v":0},{"$f":"U1004*'2. Assumptions'!$D$40*BB1004*'2. Assumptions'!$D$38","v":0},0.24131620040000004,50509.074233827159,0,33910.732341192946,33.25065993617163]
[164,"MV/703/2013",2013,"Moonee Valley City Council","23 Hamilton Street, NIDDRIE",null,3042,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},null,"Multi Unit3","Roof",null,"Raingarden 300mm",5,133.9,0,1.05,1.1040000000000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1012) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1012)","v":1.1040000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1012) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1012)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1012)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1012)","v":0},853.89,426.94499999999999,0,{"$f":"(IF(P1012=$P$2,_xlfn.IFS(AND(Q1012>'2. Assumptions'!$O$14,Q1012<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1012>'2. Assumptions'!$O$15,Q1012<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1012>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1012/1000","v":0},{"$f":"(IF(P1012='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1012>'2. Assumptions'!$O$21,Q1012<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1012>'2. Assumptions'!$O$22,Q1012<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1012>'2. Assumptions'!$O$23, Q1012<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1012>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1012/1000","v":0},{"$f":"IF(SUM(AD1012:AE1012)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1012='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1012,P1012='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1012),0)","v":4337.6014811992836},{"$f":"IF(P1012='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1012,0)","v":0},{"$f":"IF(P1012='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1012,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD1012:AE1012)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1012) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1012)","v":853.89},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1012) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1012)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1012)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1012)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,853.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12427.891793740964},91.137644447561598,{"$f":"O1012*'2. Assumptions'!$D$35","v":0},{"$f":"U1012*'2. Assumptions'!$D$40*BB1012*'2. Assumptions'!$D$38","v":0},0.35280343908,110290.19929661448,4337.6014811992836,49400.809677556601,40.822062672190839]
[165,366584,2014,"Moonee Valley City Council","70 Military Road, Moonee Valley",null,3034,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},null,"Multi Unit2.1",null,null,"Raingarden 300mm",1.75,133,null,1,1.3090000000000002,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1020) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1020)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1020) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1020)","v":1.3090000000000002},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1020)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1020)","v":0},0,185.79999999999998,0,{"$f":"(IF(P1020=$P$2,_xlfn.IFS(AND(Q1020>'2. Assumptions'!$O$14,Q1020<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1020>'2. Assumptions'!$O$15,Q1020<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1020>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1020/1000","v":0},{"$f":"(IF(P1020='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1020>'2. Assumptions'!$O$21,Q1020<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1020>'2. Assumptions'!$O$22,Q1020<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1020>'2. Assumptions'!$O$23, Q1020<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1020>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1020/1000","v":0},{"$f":"IF(SUM(AD1020:AE1020)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1020='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1020,P1020='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1020),0)","v":1518.1605184197492},{"$f":"IF(P1020='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1020,0)","v":0},{"$f":"IF(P1020='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1020,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2831.6016093895878},{"$f":"IF(SUM(AD1020:AE1020)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":33.229657202515945},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1020) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1020)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1020) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1020)","v":557.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1020)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1020)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":7.8036636666834189},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,557.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4349.7621278093375},53.368745055463577,{"$f":"O1020*'2. Assumptions'!$D$35","v":0},{"$f":"U1020*'2. Assumptions'!$D$40*BB1020*'2. Assumptions'!$D$38","v":0},0.18204433170000001,54469.769746228973,1518.1605184197492,32628.769611615506,31.969227977071117]
[166,1295700,2021,"Yarra City Council","460 Rathdowne Street","Carlton",3054,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},705,"n/a","Other Impervious areas",276.2,"None",0,0,null,null,0.45963300270513974,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1025) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1025)","v":0.45963300270513974},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1025) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1025)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1025)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1025)","v":0},167.4,443.6,0.62921985815602843,{"$f":"(IF(P1025=$P$2,_xlfn.IFS(AND(Q1025>'2. Assumptions'!$O$14,Q1025<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1025>'2. Assumptions'!$O$15,Q1025<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1025>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1025/1000","v":0},{"$f":"(IF(P1025='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1025>'2. Assumptions'!$O$21,Q1025<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1025>'2. Assumptions'!$O$22,Q1025<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1025>'2. Assumptions'!$O$23, Q1025<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1025>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1025/1000","v":0},{"$f":"IF(SUM(AD1025:AE1025)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1025='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1025,P1025='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1025),0)","v":0},{"$f":"IF(P1025='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1025,0)","v":0},{"$f":"IF(P1025='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1025,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1025:AE1025)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1025) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1025)","v":167.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1025) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1025)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1025)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1025)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,443.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},24.975939276435714,{"$f":"O1025*'2. Assumptions'!$D$35","v":0.45941266666666664},{"$f":"U1025*'2. Assumptions'!$D$40*BB1025*'2. Assumptions'!$D$38","v":9.5022550557348942E-2},0.15261406019999998,72597.024471450917,0,51299.150398071506,17.648718726465596]
[169,1236412,2021,"Yarra City Council","135-143 Smith Street","Collingwood",3108,"Residential","Mixed Use",44,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1205,"n/a","Roof",714,"Above Ground RW Tank",20000,168,82.8,null,1.0165423728813558,1.0165423728813558,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1032) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1032)","v":1.0165423728813558},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1032) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1032)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1032)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1032)","v":0},714,26.818181818181817,0.97925311203319498,{"$f":"(IF(P1032=$P$2,_xlfn.IFS(AND(Q1032>'2. Assumptions'!$O$14,Q1032<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1032>'2. Assumptions'!$O$15,Q1032<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1032>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1032/1000","v":10932.70770675416},{"$f":"(IF(P1032='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1032>'2. Assumptions'!$O$21,Q1032<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1032>'2. Assumptions'!$O$22,Q1032<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1032>'2. Assumptions'!$O$23, Q1032<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1032>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1032/1000","v":0},{"$f":"IF(SUM(AD1032:AE1032)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1032='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1032,P1032='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1032),0)","v":0},{"$f":"IF(P1032='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1032,0)","v":0},{"$f":"IF(P1032='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1032,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD1032:AE1032)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":326.47338055317744},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1032) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1032)","v":714},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1032) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1032)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1032)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1032)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.480955875367627},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},46.480955875367627,1180,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},28.12491736865465,{"$f":"O1032*'2. Assumptions'!$D$35","v":1.1876199999999999},{"$f":"U1032*'2. Assumptions'!$D$40*BB1032*'2. Assumptions'!$D$38","v":0.54326972379661009},2.0405470909090905E-2,36963.574669471993,16137.8294841933,17974.044977814443,13.676126681519746]
[171,1086159,2021,"Yarra City Council","363 George Street ","Fitzroy ",3065,"Residential","Multi Unit",15,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},503,"n/a","Roof",473,"Above Ground RW Tank",11000,161.6,79,null,1.5196182902584494,1.5196182902584494,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1040) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1040)","v":1.5196182902584494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1040) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1040)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1040)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1040)","v":0},473,33.533333333333331,1,{"$f":"(IF(P1040=$P$2,_xlfn.IFS(AND(Q1040>'2. Assumptions'!$O$14,Q1040<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1040>'2. Assumptions'!$O$15,Q1040<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1040>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1040/1000","v":6012.9892387147875},{"$f":"(IF(P1040='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1040>'2. Assumptions'!$O$21,Q1040<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1040>'2. Assumptions'!$O$22,Q1040<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1040>'2. Assumptions'!$O$23, Q1040<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1040>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1040/1000","v":0},{"$f":"IF(SUM(AD1040:AE1040)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1040='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1040,P1040='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1040),0)","v":0},{"$f":"IF(P1040='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1040,0)","v":0},{"$f":"IF(P1040='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1040,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":7565.9529432486916},{"$f":"IF(SUM(AD1040:AE1040)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.61040979710711},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1040) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1040)","v":473},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1040) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1040)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1040)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1040)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.712608793663037},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},39.712608793663037,503,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":18784.063959402622},37.344063537579764,{"$f":"O1040*'2. Assumptions'!$D$35","v":0.78675666666666666},{"$f":"U1040*'2. Assumptions'!$D$40*BB1040*'2. Assumptions'!$D$38","v":0.53800641929224657},3.8141963200000004E-2,32831.842557774828,11218.111016153927,19607.644835219049,22.302407586787133]
[174,1199744,2021,"Yarra City Council","1-3 Adam Street","Burnley",3121,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},122.8,"n/a","Roof",71.7,"Above Ground RW Tank",2000,155.80000000000001,84.4,null,{"$f":"SUM(W1046:Z1046)","v":1.1846086956521737},1.1846086956521737,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1046) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1046)","v":1.1846086956521737},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1046) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1046)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1046)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1046)","v":0},71.7,47.150000000000006,0.76791530944625419,{"$f":"(IF(P1046=$P$2,_xlfn.IFS(AND(Q1046>'2. Assumptions'!$O$14,Q1046<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1046>'2. Assumptions'!$O$15,Q1046<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1046>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1046/1000","v":2186.5415413508317},{"$f":"(IF(P1046='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1046>'2. Assumptions'!$O$21,Q1046<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1046>'2. Assumptions'!$O$22,Q1046<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1046>'2. Assumptions'!$O$23, Q1046<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1046>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1046/1000","v":0},{"$f":"IF(SUM(AD1046:AE1046)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1046='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1046,P1046='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1046),0)","v":0},{"$f":"IF(P1046='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1046,0)","v":0},{"$f":"IF(P1046='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1046,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1046:AE1046)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":83.527996863494991},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1046) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1046)","v":71.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1046) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1046)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1046)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1046)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":138.00277742664389},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},138.00277742664389,94.300000000000011,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},104.92894105504099,{"$f":"O1046*'2. Assumptions'!$D$35","v":0.11926100000000001},{"$f":"U1046*'2. Assumptions'!$D$40*BB1046*'2. Assumptions'!$D$38","v":6.3574927943478257E-2},4.1806943549999996E-2,118339.18365326621,7391.6633187899715,88402.340510132461,78.384552691304037]
[177,1322564,2020,"Yarra City Council","110 Mary Street","Richmond",3121,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},325,1,"Roof",78,"Above Ground RW Tank",2000,164,81,null,1.0112666666666668,0.53300000000000003,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1052) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1052)","v":1.0112666666666668},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1052) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1052)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1052)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1052)","v":0},232,120,0.7384615384615385,{"$f":"(IF(P1052=$P$2,_xlfn.IFS(AND(Q1052>'2. Assumptions'!$O$14,Q1052<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1052>'2. Assumptions'!$O$15,Q1052<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1052>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1052/1000","v":2186.5415413508317},{"$f":"(IF(P1052='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1052>'2. Assumptions'!$O$21,Q1052<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1052>'2. Assumptions'!$O$22,Q1052<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1052>'2. Assumptions'!$O$23, Q1052<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1052>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1052/1000","v":0},{"$f":"IF(SUM(AD1052:AE1052)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1052='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1052,P1052='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1052),0)","v":0},{"$f":"IF(P1052='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1052,0)","v":0},{"$f":"IF(P1052='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1052,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1052:AE1052)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.845597681030711},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1052) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1052)","v":146},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1052) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1052)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1052)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1052)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":67.772596859523063},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.85639924987649,240,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.456659512419719,{"$f":"O1052*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U1052*'2. Assumptions'!$D$40*BB1052*'2. Assumptions'!$D$38","v":5.9040781800000004E-2},9.0831971999999997E-2,108935.20115901883,7391.6633187899715,81377.329546362511,61.597194323249759]
[179,637851,2018,"Yarra City Council","97-99 Queens Parade","Clifton Hill",3068,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},560,"n/a","Roof",376,"Above Ground RW Tank",15000,170,82,null,1.1414285714285715,1.1414285714285715,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1060) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1060)","v":1.1414285714285715},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1060) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1060)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1060)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1060)","v":0},376,62.222222222222221,1,{"$f":"(IF(P1060=$P$2,_xlfn.IFS(AND(Q1060>'2. Assumptions'!$O$14,Q1060<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1060>'2. Assumptions'!$O$15,Q1060<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1060>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1060/1000","v":8199.5307800656192},{"$f":"(IF(P1060='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1060>'2. Assumptions'!$O$21,Q1060<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1060>'2. Assumptions'!$O$22,Q1060<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1060>'2. Assumptions'!$O$23, Q1060<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1060>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1060/1000","v":0},{"$f":"IF(SUM(AD1060:AE1060)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1060='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1060,P1060='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1060),0)","v":0},{"$f":"IF(P1060='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1060,0)","v":0},{"$f":"IF(P1060='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1060,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD1060:AE1060)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":221.00773243969448},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1060) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1060)","v":376},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1060) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1060)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1060)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1060)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":67.091633062050107},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.091633062050107,560,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":25226.454031330839},45.047239341662213,{"$f":"O1060*'2. Assumptions'!$D$35","v":0.62541333333333327},{"$f":"U1060*'2. Assumptions'!$D$40*BB1060*'2. Assumptions'!$D$38","v":0.32123909142857143},5.3160133333333331E-2,52726.341358835394,13404.652557504758,28017.345825369466,23.936879566972781]
[181,1210191,2021,"Yarra City Council","Yarrabend - Wetlap","Alphington ",3078,"Residential","Multi Unit",74,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},3585,"n/a","Catchment area - Building",1184,"Above Ground RW Tank",48000,170,82,null,0.99523067331670834,0.62743142144638409,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1065) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1065)","v":0.99523067331670834},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1065) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1065)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1065)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1065)","v":0},0,43.351351351351354,0.89483960948396091,{"$f":"(IF(P1065=$P$2,_xlfn.IFS(AND(Q1065>'2. Assumptions'!$O$14,Q1065<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1065>'2. Assumptions'!$O$15,Q1065<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1065>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1065/1000","v":26238.498496209981},{"$f":"(IF(P1065='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1065>'2. Assumptions'!$O$21,Q1065<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1065>'2. Assumptions'!$O$22,Q1065<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1065>'2. Assumptions'!$O$23, Q1065<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1065>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1065/1000","v":0},{"$f":"IF(SUM(AD1065:AE1065)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1065='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1065,P1065='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1065),0)","v":0},{"$f":"IF(P1065='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1065,0)","v":0},{"$f":"IF(P1065='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1065,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":26890.547614744406},{"$f":"IF(SUM(AD1065:AE1065)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":586.1371584739137},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1065) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1065)","v":2012},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1065) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1065)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1065)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1065)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.99312519303853},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.268722878710747,3208,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":58334.167888393524},25.022508815306416,{"$f":"O1065*'2. Assumptions'!$D$35","v":1.9693866666666666},{"$f":"U1065*'2. Assumptions'!$D$40*BB1065*'2. Assumptions'!$D$38","v":0.88199730822942657},3.229372905405406E-2,33590.409132650399,31443.620273649118,18080.812097730188,13.468942230405471]
[184,1317642,2021,"Yarra City Council","28 Cameron Street","Richmond",3121,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},231.7,1,"Roof",61.2,"Above Ground RW Tank",2000,170,82,null,1.2644367015098723,0.60418118466898962,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1072) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1072)","v":1.2644367015098723},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1072) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1072)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1072)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1072)","v":0},137.19999999999999,86.1,0.74320241691842903,{"$f":"(IF(P1072=$P$2,_xlfn.IFS(AND(Q1072>'2. Assumptions'!$O$14,Q1072<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1072>'2. Assumptions'!$O$15,Q1072<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1072>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1072/1000","v":2186.5415413508317},{"$f":"(IF(P1072='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1072>'2. Assumptions'!$O$21,Q1072<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1072>'2. Assumptions'!$O$22,Q1072<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1072>'2. Assumptions'!$O$23, Q1072<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1072>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1072/1000","v":0},{"$f":"IF(SUM(AD1072:AE1072)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1072='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1072,P1072='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1072),0)","v":0},{"$f":"IF(P1072='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1072,0)","v":0},{"$f":"IF(P1072='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1072,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1072:AE1072)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":78.254602461909883},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1072) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1072)","v":137.19999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1072) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1072)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1072)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1072)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":72.119527270337954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},161.67972453415629,172.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.92217353647348,{"$f":"O1072*'2. Assumptions'!$D$35","v":0.101796},{"$f":"U1072*'2. Assumptions'!$D$40*BB1072*'2. Assumptions'!$D$38","v":5.7921569310104531E-2},8.1487697999999997E-2,121426.90718162595,7391.6633187899715,90708.947487876911,85.849748185713963]
[187,914922,2020,"Yarra City Council","261 Bridge Road","Richmond",3121,"Commercial","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},13412,"n/a","Tank",600,"Above Ground RW Tank",5000,119.2,54,null,1.0180782918149467,6.3629893238434168E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1080) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1080)","v":1.0180782918149467},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1080) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1080)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1080)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1080)","v":0},0,11240,0.83805547271100511,{"$f":"(IF(P1080=$P$2,_xlfn.IFS(AND(Q1080>'2. Assumptions'!$O$14,Q1080<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1080>'2. Assumptions'!$O$15,Q1080<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1080>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1080/1000","v":4373.0830827016644},{"$f":"(IF(P1080='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1080>'2. Assumptions'!$O$21,Q1080<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1080>'2. Assumptions'!$O$22,Q1080<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1080>'2. Assumptions'!$O$23, Q1080<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1080>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1080/1000","v":0},{"$f":"IF(SUM(AD1080:AE1080)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1080='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1080,P1080='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1080),0)","v":0},{"$f":"IF(P1080='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1080,0)","v":0},{"$f":"IF(P1080='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1080,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1080:AE1080)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":136.8026982032863},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1080) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1080)","v":9600},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1080) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1080)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1080)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1080)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":1.4507901802341396},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},23.212642883746234,11240,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},19.825744811740563,{"$f":"O1080*'2. Assumptions'!$D$35","v":0.998},{"$f":"U1080*'2. Assumptions'!$D$40*BB1080*'2. Assumptions'!$D$38","v":0.45721896085409258},8.5652352,26016.958843577806,9578.2048601408042,17892.243958724317,13.634455316926411]
[187,914922,2020,"Yarra City Council","261 Bridge Road","Richmond",3121,"Commercial","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},13412,"n/a","Tank",600,"Above Ground RW Tank",5000,119.2,54,null,1.0180782918149467,6.3629893238434168E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1085) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1085)","v":1.0180782918149467},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1085) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1085)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1085)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1085)","v":0},0,11240,0.83805547271100511,{"$f":"(IF(P1085=$P$2,_xlfn.IFS(AND(Q1085>'2. Assumptions'!$O$14,Q1085<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1085>'2. Assumptions'!$O$15,Q1085<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1085>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1085/1000","v":4373.0830827016644},{"$f":"(IF(P1085='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1085>'2. Assumptions'!$O$21,Q1085<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1085>'2. Assumptions'!$O$22,Q1085<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1085>'2. Assumptions'!$O$23, Q1085<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1085>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1085/1000","v":0},{"$f":"IF(SUM(AD1085:AE1085)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1085='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1085,P1085='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1085),0)","v":0},{"$f":"IF(P1085='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1085,0)","v":0},{"$f":"IF(P1085='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1085,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1085:AE1085)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":136.8026982032863},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1085) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1085)","v":9600},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1085) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1085)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1085)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1085)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":1.4507901802341396},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},23.212642883746234,11240,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},19.825744811740563,{"$f":"O1085*'2. Assumptions'!$D$35","v":0.998},{"$f":"U1085*'2. Assumptions'!$D$40*BB1085*'2. Assumptions'!$D$38","v":0.45721896085409258},8.5652352,26016.958843577806,9578.2048601408042,17892.243958724317,13.634455316926411]
[187,914922,2020,"Yarra City Council","261 Bridge Road","Richmond",3121,"Commercial","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},13412,"n/a","Tank",600,"Above Ground RW Tank",5000,119.2,54,null,1.0180782918149467,{"$f":"IFERROR(O1090/SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775)*R1090/100,0)","v":6.3629893238434168E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1090) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1090)","v":1.0180782918149467},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1090) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1090)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1090)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1090)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A1090,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775)/J1090,0)","v":11240},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775)/L1090,0)","v":0.83805547271100511},{"$f":"(IF(P1090=$P$2,_xlfn.IFS(AND(Q1090>'2. Assumptions'!$O$14,Q1090<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1090>'2. Assumptions'!$O$15,Q1090<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1090>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1090/1000","v":4373.0830827016644},{"$f":"(IF(P1090='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1090>'2. Assumptions'!$O$21,Q1090<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1090>'2. Assumptions'!$O$22,Q1090<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1090>'2. Assumptions'!$O$23, Q1090<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1090>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1090/1000","v":0},{"$f":"IF(SUM(AD1090:AE1090)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1090='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1090,P1090='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1090),0)","v":0},{"$f":"IF(P1090='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1090,0)","v":0},{"$f":"IF(P1090='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1090,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1090:AE1090)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":136.8026982032863},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1090) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1090)","v":9600},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1090) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1090)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1090)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1090)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":1.4507901802341396},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1090+AE1090+AF1090+AG1090+AH1090+AI1090+AK1090+AJ1090)/O1090,0)","v":23.212642883746234},{"$f":"SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775)","v":11240},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1090,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775),0)","v":19.825744811740563},{"$f":"O1090*'2. Assumptions'!$D$35","v":0.998},{"$f":"U1090*'2. Assumptions'!$D$40*BB1090*'2. Assumptions'!$D$38","v":0.45721896085409258},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1090,$BC$2:$BC$104775)/J1090,0)","v":8.5652352},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1090, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A1090,$BC$2:$BC$104775),0)","v":26016.958843577806},{"$f":"SUM(AD1090:AI1090,AK1090)","v":9578.2048601408042},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1090, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A1090,$BC$2:$BC$104775),0)","v":17892.243958724317},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1090,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A1090,$O$2:$O$104775),0)","v":13.634455316926411}]
[189,1155000,2022,"Yarra City Council","11-13 Pearson Street","Cremorne ",3121,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},414.6,"n/a","Remainder of impervious",126.6,"None",0,0,0,null,1.0947612156295223,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1100) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1100)","v":1.0947612156295223},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1100) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1100)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1100)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1100)","v":0},288,51.825000000000003,1,{"$f":"(IF(P1100=$P$2,_xlfn.IFS(AND(Q1100>'2. Assumptions'!$O$14,Q1100<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1100>'2. Assumptions'!$O$15,Q1100<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1100>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1100/1000","v":0},{"$f":"(IF(P1100='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1100>'2. Assumptions'!$O$21,Q1100<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1100>'2. Assumptions'!$O$22,Q1100<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1100>'2. Assumptions'!$O$23, Q1100<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1100>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1100/1000","v":0},{"$f":"IF(SUM(AD1100:AE1100)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1100='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1100,P1100='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1100),0)","v":0},{"$f":"IF(P1100='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1100,0)","v":0},{"$f":"IF(P1100='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1100,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1100:AE1100)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1100) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1100)","v":288},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1100) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1100)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1100)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1100)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,414.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},33.054006593327806,{"$f":"O1100*'2. Assumptions'!$D$35","v":0.21057799999999999},{"$f":"U1100*'2. Assumptions'!$D$40*BB1100*'2. Assumptions'!$D$38","v":0.1037396822691751},4.2466895999999997E-2,40337.864384983863,0,24975.142077329445,20.465349950471264]
[191,798193,2019,"Yarra City Council","355 Wellington Street","Clifton Hill",3068,"Residential","Mixed Use",24,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},206,3,"Dwelling 3",50,"Above Ground RW Tank",2000,153.19999999999999,86,null,1.4162068965517243,0.44022988505747124,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1105) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1105)","v":1.4162068965517243},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1105) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1105)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1105)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1105)","v":0},0,7.25,0.84466019417475724,{"$f":"(IF(P1105=$P$2,_xlfn.IFS(AND(Q1105>'2. Assumptions'!$O$14,Q1105<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1105>'2. Assumptions'!$O$15,Q1105<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1105>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1105/1000","v":2186.5415413508317},{"$f":"(IF(P1105='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1105>'2. Assumptions'!$O$21,Q1105<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1105>'2. Assumptions'!$O$22,Q1105<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1105>'2. Assumptions'!$O$23, Q1105<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1105>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1105/1000","v":0},{"$f":"IF(SUM(AD1105:AE1105)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1105='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1105,P1105='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1105),0)","v":0},{"$f":"IF(P1105='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1105,0)","v":0},{"$f":"IF(P1105='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1105,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1105:AE1105)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":69.868316314395074},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1105) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1105)","v":174},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1105) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1105)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1105)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1105)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":56.866661732703257},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,174,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},170.59998519810978,{"$f":"O1105*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U1105*'2. Assumptions'!$D$40*BB1105*'2. Assumptions'!$D$38","v":5.3001543103448283E-2},7.685223750000001E-3,160938.69650656503,7391.6633187899715,120225.24586206698,127.44247101362019]
[193,1033701,2020,"Yarra City Council","82 Westgarth Street","Fitzroy ",3065,"Residential","Multi Unit",20,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},609.20000000000005,"n/a","Courtyard/void",19.7,"None",0,0,0,null,0.99965627051871297,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1111) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1111)","v":0.99965627051871297},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1111) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1111)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1111)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1111)","v":0},366.2,30.46,1,{"$f":"(IF(P1111=$P$2,_xlfn.IFS(AND(Q1111>'2. Assumptions'!$O$14,Q1111<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1111>'2. Assumptions'!$O$15,Q1111<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1111>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1111/1000","v":0},{"$f":"(IF(P1111='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1111>'2. Assumptions'!$O$21,Q1111<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1111>'2. Assumptions'!$O$22,Q1111<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1111>'2. Assumptions'!$O$23, Q1111<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1111>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1111/1000","v":0},{"$f":"IF(SUM(AD1111:AE1111)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1111='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1111,P1111='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1111),0)","v":0},{"$f":"IF(P1111='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1111,0)","v":0},{"$f":"IF(P1111='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1111,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1111:AE1111)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1111) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1111)","v":366.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1111) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1111)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1111)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1111)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,609.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},31.510607577521021,{"$f":"O1111*'2. Assumptions'!$D$35","v":3.2767666666666667E-2},{"$f":"U1111*'2. Assumptions'!$D$40*BB1111*'2. Assumptions'!$D$38","v":1.4740381554120156E-2},2.2791473204999999E-2,42112.815533167304,0,23411.114180357392,17.517195717032532]
[195,1394009,2022,"Greater Bendigo City Council","12 Glencoe Street","Kennington",3550,"Residential ","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1623,2,"Tank",153.5,"Above Ground RW Tank",2500,94.2,89,null,0.6051586270022884,0.132354233409611,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1117) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1117)","v":0.6051586270022884},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1117) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1117)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1117)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1117)","v":0},0,218.5,0.67313616759088113,{"$f":"(IF(P1117=$P$2,_xlfn.IFS(AND(Q1117>'2. Assumptions'!$O$14,Q1117<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1117>'2. Assumptions'!$O$15,Q1117<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1117>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1117/1000","v":2186.5415413508322},{"$f":"(IF(P1117='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1117>'2. Assumptions'!$O$21,Q1117<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1117>'2. Assumptions'!$O$22,Q1117<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1117>'2. Assumptions'!$O$23, Q1117<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1117>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1117/1000","v":0},{"$f":"IF(SUM(AD1117:AE1117)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1117='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1117,P1117='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1117),0)","v":0},{"$f":"IF(P1117='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1117,0)","v":0},{"$f":"IF(P1117='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1117,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1117:AE1117)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":173.90658662969972},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1117) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1117)","v":692.69999999999993},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1117) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1117)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1117)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1117)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":15.192878763026362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.560958430933951,1092.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},48.165249973219048,{"$f":"O1117*'2. Assumptions'!$D$35","v":0.25532166666666667},{"$f":"U1117*'2. Assumptions'!$D$40*BB1117*'2. Assumptions'!$D$38","v":6.9529549159771178E-2},9.8972029260000011E-2,106334.15519349895,7391.6633187899715,74684.366624150294,33.829122740457535]
[196,1395352,2022,"Greater Bendigo City Council","42 Macdougall Road","Golden Square",3555,"Residential ","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},2908.86,4,"Roof",137,"Above Ground RW Tank",5000,120,96.5,null,0.61628571428571433,7.0316509837467928E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1125) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1125)","v":0.61628571428571433},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1125) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1125)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1125)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1125)","v":0},1223,292.25,0.80375129775925958,{"$f":"(IF(P1125=$P$2,_xlfn.IFS(AND(Q1125>'2. Assumptions'!$O$14,Q1125<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1125>'2. Assumptions'!$O$15,Q1125<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1125>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1125/1000","v":4373.0830827016644},{"$f":"(IF(P1125='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1125>'2. Assumptions'!$O$21,Q1125<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1125>'2. Assumptions'!$O$22,Q1125<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1125>'2. Assumptions'!$O$23, Q1125<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1125>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1125/1000","v":0},{"$f":"IF(SUM(AD1125:AE1125)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1125='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1125,P1125='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1125),0)","v":0},{"$f":"IF(P1125='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1125,0)","v":0},{"$f":"IF(P1125='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1125,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1125:AE1125)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":225.99235074579084},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1125) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1125)","v":1223},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1125) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1125)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1125)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1125)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.38805047444623},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},101.66120970983752,2338,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},47.656409684337859,{"$f":"O1125*'2. Assumptions'!$D$35","v":0.22787666666666667},{"$f":"U1125*'2. Assumptions'!$D$40*BB1125*'2. Assumptions'!$D$38","v":6.3196710428571445E-2},0.13481196075000004,103311.20215717013,9578.2048601408042,71048.628080582246,32.774011497487784]
[197,1336043,2022,"Greater Bendigo City Council","13 Peel Street","Quarry Hill",3550,"Residential ","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1011,1,"Roof",151,"Above Ground RW Tank",4000,107.2,95.5,null,0.74336861051115921,0.23307703383729306,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1132)","v":0.74336861051115921},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1132)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1132)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1132)","v":0},500,694.5,0.68694362017804156,{"$f":"(IF(P1132=$P$2,_xlfn.IFS(AND(Q1132>'2. Assumptions'!$O$14,Q1132<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1132>'2. Assumptions'!$O$15,Q1132<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1132>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1132/1000","v":3498.4664661613315},{"$f":"(IF(P1132='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1132>'2. Assumptions'!$O$21,Q1132<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1132>'2. Assumptions'!$O$22,Q1132<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1132>'2. Assumptions'!$O$23, Q1132<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1132>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1132/1000","v":0},{"$f":"IF(SUM(AD1132:AE1132)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1132='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1132,P1132='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1132),0)","v":0},{"$f":"IF(P1132='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1132,0)","v":0},{"$f":"IF(P1132='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1132,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD1132:AE1132)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.89033337456388},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1132)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1132)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1132)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1132)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":24.366185879372043},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},80.682734699907428,694.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},52.626751359334861,{"$f":"O1132*'2. Assumptions'!$D$35","v":0.25116333333333335},{"$f":"U1132*'2. Assumptions'!$D$40*BB1132*'2. Assumptions'!$D$38","v":8.401812215010801E-2},0.38642772075000004,94582.445452208311,8703.5882436004722,67569.595369928997,37.596493492874608]
[197,1336043,2022,"Greater Bendigo City Council","13 Peel Street","Quarry Hill",3550,"Residential ","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1011,3,"Driveway",19.899999999999999,"None",0,0,0,null,0.74336861051115921,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1137) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1137)","v":0.74336861051115921},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1137) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1137)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1137)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1137)","v":0},500,694.5,0.68694362017804156,{"$f":"(IF(P1137=$P$2,_xlfn.IFS(AND(Q1137>'2. Assumptions'!$O$14,Q1137<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1137>'2. Assumptions'!$O$15,Q1137<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1137>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1137/1000","v":0},{"$f":"(IF(P1137='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1137>'2. Assumptions'!$O$21,Q1137<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1137>'2. Assumptions'!$O$22,Q1137<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1137>'2. Assumptions'!$O$23, Q1137<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1137>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1137/1000","v":0},{"$f":"IF(SUM(AD1137:AE1137)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1137='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1137,P1137='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1137),0)","v":0},{"$f":"IF(P1137='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1137,0)","v":0},{"$f":"IF(P1137='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1137,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1137:AE1137)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1137) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1137)","v":500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1137) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1137)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1137)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1137)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,694.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},52.626751359334861,{"$f":"O1137*'2. Assumptions'!$D$35","v":3.3100333333333329E-2},{"$f":"U1137*'2. Assumptions'!$D$40*BB1137*'2. Assumptions'!$D$38","v":1.1072586958855291E-2},0.38642772075000004,94582.445452208311,0,67569.595369928997,37.596493492874608]
[198,1317873,2022,"Greater Bendigo City Council","60 Race Street","Flora Hill",3550,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2583,2,"Balcony",13.3,"None",0,0,0,null,0.65129918800749542,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1145) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1145)","v":0.65129918800749542},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1145) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1145)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1145)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1145)","v":0},803,228.71428571428569,0.6198219125048392,{"$f":"(IF(P1145=$P$2,_xlfn.IFS(AND(Q1145>'2. Assumptions'!$O$14,Q1145<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1145>'2. Assumptions'!$O$15,Q1145<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1145>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1145/1000","v":0},{"$f":"(IF(P1145='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1145>'2. Assumptions'!$O$21,Q1145<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1145>'2. Assumptions'!$O$22,Q1145<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1145>'2. Assumptions'!$O$23, Q1145<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1145>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1145/1000","v":0},{"$f":"IF(SUM(AD1145:AE1145)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1145='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1145,P1145='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1145),0)","v":0},{"$f":"IF(P1145='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1145,0)","v":0},{"$f":"IF(P1145='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1145,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1145:AE1145)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1145) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1145)","v":803},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1145) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1145)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1145)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1145)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1600.9999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.161126840933967,{"$f":"O1145*'2. Assumptions'!$D$35","v":2.2122333333333334E-2},{"$f":"U1145*'2. Assumptions'!$D$40*BB1145*'2. Assumptions'!$D$38","v":6.4837159815740184E-3},0.11149762928571431,121356.79434764566,0,85235.598147163328,41.552136083141633]
[198,1317873,2022,"Greater Bendigo City Council","60 Race Street","Flora Hill",3550,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2583,5,"Balcony",13.3,"None",0,0,0,null,0.65129918800749542,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1151) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1151)","v":0.65129918800749542},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1151) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1151)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1151)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1151)","v":0},803,228.71428571428569,0.6198219125048392,{"$f":"(IF(P1151=$P$2,_xlfn.IFS(AND(Q1151>'2. Assumptions'!$O$14,Q1151<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1151>'2. Assumptions'!$O$15,Q1151<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1151>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1151/1000","v":0},{"$f":"(IF(P1151='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1151>'2. Assumptions'!$O$21,Q1151<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1151>'2. Assumptions'!$O$22,Q1151<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1151>'2. Assumptions'!$O$23, Q1151<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1151>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1151/1000","v":0},{"$f":"IF(SUM(AD1151:AE1151)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1151='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1151,P1151='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1151),0)","v":0},{"$f":"IF(P1151='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1151,0)","v":0},{"$f":"IF(P1151='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1151,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1151:AE1151)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1151) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1151)","v":803},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1151) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1151)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1151)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1151)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1600.9999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.161126840933967,{"$f":"O1151*'2. Assumptions'!$D$35","v":2.2122333333333334E-2},{"$f":"U1151*'2. Assumptions'!$D$40*BB1151*'2. Assumptions'!$D$38","v":6.4837159815740184E-3},0.11149762928571431,121356.79434764566,0,85235.598147163328,41.552136083141633]
[198,1317873,2022,"Greater Bendigo City Council","60 Race Street","Flora Hill",3550,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},2583,8,"Balcony",11.9,"None",0,0,0,null,0.65129918800749542,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1157) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1157)","v":0.65129918800749542},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1157) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1157)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1157)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1157)","v":0},803,800.49999999999989,0.6198219125048392,{"$f":"(IF(P1157=$P$2,_xlfn.IFS(AND(Q1157>'2. Assumptions'!$O$14,Q1157<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1157>'2. Assumptions'!$O$15,Q1157<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1157>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1157/1000","v":0},{"$f":"(IF(P1157='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1157>'2. Assumptions'!$O$21,Q1157<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1157>'2. Assumptions'!$O$22,Q1157<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1157>'2. Assumptions'!$O$23, Q1157<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1157>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1157/1000","v":0},{"$f":"IF(SUM(AD1157:AE1157)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1157='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1157,P1157='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1157),0)","v":0},{"$f":"IF(P1157='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1157,0)","v":0},{"$f":"IF(P1157='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1157,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1157:AE1157)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1157) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1157)","v":803},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1157) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1157)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1157)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1157)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1600.9999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.161126840933967,{"$f":"O1157*'2. Assumptions'!$D$35","v":1.9793666666666668E-2},{"$f":"U1157*'2. Assumptions'!$D$40*BB1157*'2. Assumptions'!$D$38","v":5.8012195624609639E-3},0.39024170250000012,121356.79434764566,0,85235.598147163328,41.552136083141633]
[200,1340293,2022,"Greater Bendigo City Council","1-5 Adam Street","Quarry Hill",3550,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4979,"n/a","Warehouse new untreated",959,"None",0,0,0,null,6.3651315789473681E-2,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1165) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1165)","v":6.3651315789473681E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1165) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1165)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1165)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1165)","v":0},0,4864,0.97690299256878887,{"$f":"(IF(P1165=$P$2,_xlfn.IFS(AND(Q1165>'2. Assumptions'!$O$14,Q1165<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1165>'2. Assumptions'!$O$15,Q1165<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1165>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1165/1000","v":0},{"$f":"(IF(P1165='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1165>'2. Assumptions'!$O$21,Q1165<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1165>'2. Assumptions'!$O$22,Q1165<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1165>'2. Assumptions'!$O$23, Q1165<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1165>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1165/1000","v":0},{"$f":"IF(SUM(AD1165:AE1165)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1165='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1165,P1165='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1165),0)","v":0},{"$f":"IF(P1165='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1165,0)","v":0},{"$f":"IF(P1165='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1165,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1165:AE1165)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1165) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1165)","v":600},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1165) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1165)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1165)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1165)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,4864,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},2.8634016715147492,{"$f":"O1165*'2. Assumptions'!$D$35","v":1.5951366666666666},{"$f":"U1165*'2. Assumptions'!$D$40*BB1165*'2. Assumptions'!$D$38","v":4.5689646463815792E-2},0.23173559999999999,60101.191747179721,0,41332.470540308888,1.9692033018381587]
[203,1351594,2022,"Greater Bendigo City Council","9 Wells Street","Long Gully",3550,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},713,1,"Roof",159,"Above Ground RW Tank",3000,97.7,91,null,1.0134383561643836,0.53199657534246581,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1172)","v":1.0134383561643836},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1172)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1172)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1172)","v":0},292,146,0.40953716690042075,{"$f":"(IF(P1172=$P$2,_xlfn.IFS(AND(Q1172>'2. Assumptions'!$O$14,Q1172<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1172>'2. Assumptions'!$O$15,Q1172<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1172>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1172/1000","v":2623.8498496209986},{"$f":"(IF(P1172='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1172>'2. Assumptions'!$O$21,Q1172<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1172>'2. Assumptions'!$O$22,Q1172<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1172>'2. Assumptions'!$O$23, Q1172<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1172>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1172/1000","v":0},{"$f":"IF(SUM(AD1172:AE1172)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1172='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1172,P1172='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1172),0)","v":0},{"$f":"IF(P1172='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1172,0)","v":0},{"$f":"IF(P1172='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1172,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1172:AE1172)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.32413003351706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1172)","v":292},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1172)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1172)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1172)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.942899530913991},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.681299767464679,292,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},73.984362267723426,{"$f":"O1172*'2. Assumptions'!$D$35","v":0.26446999999999998},{"$f":"U1172*'2. Assumptions'!$D$40*BB1172*'2. Assumptions'!$D$38","v":0.12061081892465754},0.110749557,97532.822556460611,7828.9716270601384,68716.459722949992,52.125462143322295]
[205,13116971,2022,"Greater Bendigo City Council","149 Williamson Street","Bendigo",3550,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1004,2,"Roof",117,"Above Ground RW Tank",2500,131.6,77.2,null,1.0371317567567568,0.26008783783783784,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1177) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1177)","v":1.0371317567567568},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1177) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1177)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1177)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1177)","v":0},592,148,0.58964143426294824,{"$f":"(IF(P1177=$P$2,_xlfn.IFS(AND(Q1177>'2. Assumptions'!$O$14,Q1177<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1177>'2. Assumptions'!$O$15,Q1177<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1177>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1177/1000","v":2186.5415413508322},{"$f":"(IF(P1177='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1177>'2. Assumptions'!$O$21,Q1177<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1177>'2. Assumptions'!$O$22,Q1177<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1177>'2. Assumptions'!$O$23, Q1177<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1177>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1177/1000","v":0},{"$f":"IF(SUM(AD1177:AE1177)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1177='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1177,P1177='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1177),0)","v":0},{"$f":"IF(P1177='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1177,0)","v":0},{"$f":"IF(P1177='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1177,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1177:AE1177)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":101.47319326194952},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1177) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1177)","v":592},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1177) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1177)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1177)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1177)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.777207971534391},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},89.949633496994537,592,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},71.108831886137565,{"$f":"O1177*'2. Assumptions'!$D$35","v":0.19461000000000001},{"$f":"U1177*'2. Assumptions'!$D$40*BB1177*'2. Assumptions'!$D$38","v":9.0826295032094606E-2},0.11489138175000002,91600.492211404344,7391.6633187899715,64336.099072026089,49.943671072905211]
[207,1164982,2022,"Greater Bendigo City Council","(Lot 3) 8 Trantara Court","Bendigo",3550,"Industrial","Other",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},9279,"n/a","Paving",3556,"None",0,0,0,null,0.13607146947657772,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1185) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1185)","v":0.13607146947657772},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1185) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1185)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1185)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1185)","v":0},5175,8731,0.94094191184394871,{"$f":"(IF(P1185=$P$2,_xlfn.IFS(AND(Q1185>'2. Assumptions'!$O$14,Q1185<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1185>'2. Assumptions'!$O$15,Q1185<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1185>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1185/1000","v":0},{"$f":"(IF(P1185='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1185>'2. Assumptions'!$O$21,Q1185<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1185>'2. Assumptions'!$O$22,Q1185<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1185>'2. Assumptions'!$O$23, Q1185<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1185>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1185/1000","v":0},{"$f":"IF(SUM(AD1185:AE1185)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1185='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1185,P1185='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1185),0)","v":0},{"$f":"IF(P1185='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1185,0)","v":0},{"$f":"IF(P1185='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1185,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1185:AE1185)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1185) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1185)","v":1194},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1185) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1185)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1185)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1185)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,8731,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},3.1903758401667024,{"$f":"O1185*'2. Assumptions'!$D$35","v":5.914813333333333},{"$f":"U1185*'2. Assumptions'!$D$40*BB1185*'2. Assumptions'!$D$38","v":0.36217680387584472},0.88924793999999996,31324.414943818123,0,21542.259316655385,2.1940682304755019]
[209,1299157,2022,"Greater Bendigo City Council","25 Trantara Court","East Bendigo",3550,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},3862,"n/a","Carpark",2600,"Raingarden 100mm",25,110.8,0,null,1.0097166070848229,0.93623659408514781,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1193) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1193)","v":7.3480012999675007E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1193) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1193)","v":0.93623659408514781},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1193)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1193)","v":0},0,3077,0.79673744174003103,{"$f":"(IF(P1193=$P$2,_xlfn.IFS(AND(Q1193>'2. Assumptions'!$O$14,Q1193<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1193>'2. Assumptions'!$O$15,Q1193<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1193>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1193/1000","v":0},{"$f":"(IF(P1193='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1193>'2. Assumptions'!$O$21,Q1193<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1193>'2. Assumptions'!$O$22,Q1193<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1193>'2. Assumptions'!$O$23, Q1193<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1193>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1193/1000","v":0},{"$f":"IF(SUM(AD1193:AE1193)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1193='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1193,P1193='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1193),0)","v":18977.006480246866},{"$f":"IF(P1193='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1193,0)","v":0},{"$f":"IF(P1193='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1193,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":40451.451562708397},{"$f":"IF(SUM(AD1193:AE1193)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":634.75897458405075},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1193) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1193)","v":477},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1193) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1193)","v":2600},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1193)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1193)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":22.857099247290485},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},22.857099247290485,3077,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":59428.458042955259},23.840118223335391,{"$f":"O1193*'2. Assumptions'!$D$35","v":4.3246666666666664},{"$f":"U1193*'2. Assumptions'!$D$40*BB1193*'2. Assumptions'!$D$38","v":1.9650094890477738},2.3255131530000002,31544.024456955198,18977.006480246866,12279.101196890831,9.2802116803339842]
[211,1227447,2021,"Greater Bendigo City Council","Lot 802 Murphy Street","Bendigo",3550,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1714,"n/a","Paving",896,"Raingarden 100mm",137,134,0,null,0.99619387116948088,0.75086929330831764,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1197) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1197)","v":0.24532457786116321},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1197) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1197)","v":0.75086929330831764},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1197)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1197)","v":0},0,1599,0.93290548424737452,{"$f":"(IF(P1197=$P$2,_xlfn.IFS(AND(Q1197>'2. Assumptions'!$O$14,Q1197<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1197>'2. Assumptions'!$O$15,Q1197<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1197>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1197/1000","v":0},{"$f":"(IF(P1197='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1197>'2. Assumptions'!$O$21,Q1197<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1197>'2. Assumptions'!$O$22,Q1197<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1197>'2. Assumptions'!$O$23, Q1197<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1197>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1197/1000","v":0},{"$f":"IF(SUM(AD1197:AE1197)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1197='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1197,P1197='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1197),0)","v":103993.99551175282},{"$f":"IF(P1197='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1197,0)","v":0},{"$f":"IF(P1197='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1197,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":221673.95456364204},{"$f":"IF(SUM(AD1197:AE1197)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":4337.212254885364},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1197) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1197)","v":703},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1197) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1197)","v":896},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1197)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1197)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":363.4686942805746},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},363.4686942805746,1599,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":325667.95007539482},215.67492946317739,{"$f":"O1197*'2. Assumptions'!$D$35","v":1.4903466666666667},{"$f":"U1197*'2. Assumptions'!$D$40*BB1197*'2. Assumptions'!$D$38","v":0.66810339686303943},1.192296129,289243.75733809051,103993.99551175282,96171.973013735274,71.710738675778003]
[213,1274914,2021,"Greater Bendigo City Council","916 Wellington Street","Strathfieldsaye",3551,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2037,2,"Lot 2 Roof",141.72999999999999,"Above Ground RW Tank",3000,106.2,90.7,null,0.50331387740758715,0.12593689653441323,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1202) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1202)","v":0.50331387740758715},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1202) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1202)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1202)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1202)","v":0},0,239.036,0.58673539518900342,{"$f":"(IF(P1202=$P$2,_xlfn.IFS(AND(Q1202>'2. Assumptions'!$O$14,Q1202<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1202>'2. Assumptions'!$O$15,Q1202<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1202>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1202/1000","v":2623.8498496209986},{"$f":"(IF(P1202='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1202>'2. Assumptions'!$O$21,Q1202<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1202>'2. Assumptions'!$O$22,Q1202<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1202>'2. Assumptions'!$O$23, Q1202<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1202>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1202/1000","v":0},{"$f":"IF(SUM(AD1202:AE1202)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1202='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1202,P1202='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1202),0)","v":0},{"$f":"IF(P1202='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1202,0)","v":0},{"$f":"IF(P1202='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1202,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1202:AE1202)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":220.12758162149316},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1202) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1202)","v":565.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1202) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1202)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1202)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1202)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.578241143359048},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.172064227946692,1195.18,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},37.08002698514661,{"$f":"O1202*'2. Assumptions'!$D$35","v":0.2357442333333333},{"$f":"U1202*'2. Assumptions'!$D$40*BB1202*'2. Assumptions'!$D$38","v":5.3394004869965525E-2},9.0052136796000021E-2,98425.885778817057,7828.9716270601384,69550.568420563141,26.20181605134001]
[214,1294400,2021,"Greater Bendigo City Council","73 Howard Street","Ascot",3551,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},4451,3,"Roof Area 3R2",49.5,"Raingarden 100mm",1.2,130,0,null,0.99561496350364964,2.7629884070416489E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1214) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1214)","v":0.54922885358522966},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1214) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1214)","v":0.42710873765564628},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1214)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1214)","v":1.927737226277372E-2},0,465.8,0.52325320152774657,{"$f":"(IF(P1214=$P$2,_xlfn.IFS(AND(Q1214>'2. Assumptions'!$O$14,Q1214<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1214>'2. Assumptions'!$O$15,Q1214<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1214>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1214/1000","v":0},{"$f":"(IF(P1214='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1214>'2. Assumptions'!$O$21,Q1214<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1214>'2. Assumptions'!$O$22,Q1214<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1214>'2. Assumptions'!$O$23, Q1214<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1214>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1214/1000","v":0},{"$f":"IF(SUM(AD1214:AE1214)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1214='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1214,P1214='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1214),0)","v":910.89631105184947},{"$f":"IF(P1214='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1214,0)","v":0},{"$f":"IF(P1214='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1214,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD1214:AE1214)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":66.787816182812819},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1214) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1214)","v":1130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1214) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1214)","v":773},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1214)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1214)","v":69.5},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":3.6902535395366787},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.627595678017222,2329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2852.5659860618525},55.93998943320635,{"$f":"O1214*'2. Assumptions'!$D$35","v":8.2334999999999992E-2},{"$f":"U1214*'2. Assumptions'!$D$40*BB1214*'2. Assumptions'!$D$38","v":3.6888281109032847E-2},0.34712245132499991,75065.28885851668,910.89631105184947,42167.906495268799,31.424274516704795]
[214,1294400,2021,"Greater Bendigo City Council","73 Howard Street","Ascot",3551,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},4451,4,"Roof Area 4R2",49.5,"Raingarden 100mm",1.2,130,0,null,0.99561496350364964,2.7629884070416489E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1217) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1217)","v":0.54922885358522966},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1217) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1217)","v":0.42710873765564628},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1217)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1217)","v":1.927737226277372E-2},0,465.8,0.52325320152774657,{"$f":"(IF(P1217=$P$2,_xlfn.IFS(AND(Q1217>'2. Assumptions'!$O$14,Q1217<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1217>'2. Assumptions'!$O$15,Q1217<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1217>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1217/1000","v":0},{"$f":"(IF(P1217='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1217>'2. Assumptions'!$O$21,Q1217<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1217>'2. Assumptions'!$O$22,Q1217<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1217>'2. Assumptions'!$O$23, Q1217<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1217>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1217/1000","v":0},{"$f":"IF(SUM(AD1217:AE1217)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1217='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1217,P1217='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1217),0)","v":910.89631105184947},{"$f":"IF(P1217='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1217,0)","v":0},{"$f":"IF(P1217='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1217,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD1217:AE1217)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":66.787816182812819},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1217) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1217)","v":1130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1217) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1217)","v":773},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1217)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1217)","v":69.5},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":3.6902535395366787},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.627595678017222,2329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2852.5659860618525},55.93998943320635,{"$f":"O1217*'2. Assumptions'!$D$35","v":8.2334999999999992E-2},{"$f":"U1217*'2. Assumptions'!$D$40*BB1217*'2. Assumptions'!$D$38","v":3.6888281109032847E-2},0.34712245132499991,75065.28885851668,910.89631105184947,42167.906495268799,31.424274516704795]
[214,1294400,2021,"Greater Bendigo City Council","73 Howard Street","Ascot",3551,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},4451,6,"Roof Area 6R1",143.5,"Above Ground RW Tank",2500,112,80.400000000000006,null,0.99561496350364964,6.9008158007728637E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1222) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1222)","v":0.54922885358522966},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1222) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1222)","v":0.42710873765564628},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1222)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1222)","v":1.927737226277372E-2},0,465.8,0.52325320152774657,{"$f":"(IF(P1222=$P$2,_xlfn.IFS(AND(Q1222>'2. Assumptions'!$O$14,Q1222<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1222>'2. Assumptions'!$O$15,Q1222<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1222>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1222/1000","v":2186.5415413508322},{"$f":"(IF(P1222='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1222>'2. Assumptions'!$O$21,Q1222<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1222>'2. Assumptions'!$O$22,Q1222<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1222>'2. Assumptions'!$O$23, Q1222<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1222>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1222/1000","v":0},{"$f":"IF(SUM(AD1222:AE1222)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1222='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1222,P1222='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1222),0)","v":0},{"$f":"IF(P1222='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1222,0)","v":0},{"$f":"IF(P1222='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1222,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1222:AE1222)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":191.61606405871797},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1222) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1222)","v":1130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1222) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1222)","v":773},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1222)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1222)","v":69.5},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":9.313369131989699},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.33872556897812,2329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},55.93998943320635,{"$f":"O1222*'2. Assumptions'!$D$35","v":0.23868833333333334},{"$f":"U1222*'2. Assumptions'!$D$40*BB1222*'2. Assumptions'!$D$38","v":0.10693875432618613},0.34712245132499991,75065.28885851668,7391.6633187899715,42167.906495268799,31.424274516704795]
[214,1294400,2021,"Greater Bendigo City Council","73 Howard Street","Ascot",3551,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},4451,8,"Pavement Area 8P1",2.5,"None",0,0,0,null,0.99561496350364964,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1230)","v":0.54922885358522966},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1230)","v":0.42710873765564628},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1230)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1230)","v":1.927737226277372E-2},0,465.8,0.52325320152774657,{"$f":"(IF(P1230=$P$2,_xlfn.IFS(AND(Q1230>'2. Assumptions'!$O$14,Q1230<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1230>'2. Assumptions'!$O$15,Q1230<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1230>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1230/1000","v":0},{"$f":"(IF(P1230='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1230>'2. Assumptions'!$O$21,Q1230<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1230>'2. Assumptions'!$O$22,Q1230<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1230>'2. Assumptions'!$O$23, Q1230<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1230>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1230/1000","v":0},{"$f":"IF(SUM(AD1230:AE1230)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1230='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1230,P1230='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1230),0)","v":0},{"$f":"IF(P1230='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1230,0)","v":0},{"$f":"IF(P1230='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1230,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1230:AE1230)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1230)","v":1130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1230)","v":773},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1230)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1230)","v":69.5},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,2329,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.93998943320635,{"$f":"O1230*'2. Assumptions'!$D$35","v":4.1583333333333333E-3},{"$f":"U1230*'2. Assumptions'!$D$40*BB1230*'2. Assumptions'!$D$38","v":1.8630445004562044E-3},0.34712245132499991,75065.28885851668,0,42167.906495268799,31.424274516704795]
[216,1279606,2021,"Greater Bendigo City Council",null,null,null,"Other","Other",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1945,"n/a","Roof",1059,"Above Ground RW Tank",20000,145.4,68,null,1.0787325102880658,0.79207098765432093,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1237) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1237)","v":0.79207098765432093},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1237) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1237)","v":0.28666152263374484},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1237)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1237)","v":0},1059,1944,0.99948586118251925,{"$f":"(IF(P1237=$P$2,_xlfn.IFS(AND(Q1237>'2. Assumptions'!$O$14,Q1237<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1237>'2. Assumptions'!$O$15,Q1237<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1237>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1237/1000","v":10932.70770675416},{"$f":"(IF(P1237='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1237>'2. Assumptions'!$O$21,Q1237<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1237>'2. Assumptions'!$O$22,Q1237<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1237>'2. Assumptions'!$O$23, Q1237<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1237>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1237/1000","v":0},{"$f":"IF(SUM(AD1237:AE1237)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1237='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1237,P1237='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1237),0)","v":0},{"$f":"IF(P1237='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1237,0)","v":0},{"$f":"IF(P1237='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1237,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD1237:AE1237)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":418.99530486901608},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1237) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1237)","v":1059},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1237) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1237)","v":419},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1237)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1237)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.338434839482993},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},31.338434839482993,1944,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},32.414785390941773,{"$f":"O1237*'2. Assumptions'!$D$35","v":1.7614699999999999},{"$f":"U1237*'2. Assumptions'!$D$40*BB1237*'2. Assumptions'!$D$38","v":0.85506972970370365},1.5696464159999999,40145.565369156873,16137.8294841933,16913.409777168305,13.656416172361926]
[217,1224353,2021,"Greater Bendigo City Council","244 Woodward Road","Golden Square",3555,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},8710,"n/a","Exist + extension",2358,"Above Ground RW Tank",34000,61,92,null,1.0015691159586682,0.16514121699196327,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1242) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1242)","v":0.30533869115958667},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1242) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1242)","v":0.69623042479908148},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1242)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1242)","v":0},0,8710,1,{"$f":"(IF(P1242=$P$2,_xlfn.IFS(AND(Q1242>'2. Assumptions'!$O$14,Q1242<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1242>'2. Assumptions'!$O$15,Q1242<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1242>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1242/1000","v":18585.603101482069},{"$f":"(IF(P1242='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1242>'2. Assumptions'!$O$21,Q1242<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1242>'2. Assumptions'!$O$22,Q1242<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1242>'2. Assumptions'!$O$23, Q1242<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1242>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1242/1000","v":0},{"$f":"IF(SUM(AD1242:AE1242)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1242='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1242,P1242='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1242),0)","v":0},{"$f":"IF(P1242='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1242,0)","v":0},{"$f":"IF(P1242='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1242,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":29836.752768933569},{"$f":"IF(SUM(AD1242:AE1242)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":1756.3276191495213},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1242) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1242)","v":3948},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1242) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1242)","v":4762},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1242)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1242)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.583454318098982},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},22.742781021142825,8710,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":53627.477647854772},32.289947233993459,{"$f":"O1242*'2. Assumptions'!$D$35","v":3.9221399999999997},{"$f":"U1242*'2. Assumptions'!$D$40*BB1242*'2. Assumptions'!$D$38","v":1.7677324316097587},6.5296647495000002,43071.957167421038,23790.72487892121,16587.049205386218,12.434887542437702]
[219,1201861,2021,"Greater Bendigo City Council","Lot 5 Alstonvale Court","East Bendigo",3555,"Industrial","Industrial",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4464,"n/a","Apron",270,"None",0,0,0,null,0.5178193394349383,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1250) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1250)","v":0.5178193394349383},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1250) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1250)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1250)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1250)","v":0},0,1256.5,0.56294802867383509,{"$f":"(IF(P1250=$P$2,_xlfn.IFS(AND(Q1250>'2. Assumptions'!$O$14,Q1250<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1250>'2. Assumptions'!$O$15,Q1250<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1250>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1250/1000","v":0},{"$f":"(IF(P1250='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1250>'2. Assumptions'!$O$21,Q1250<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1250>'2. Assumptions'!$O$22,Q1250<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1250>'2. Assumptions'!$O$23, Q1250<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1250>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1250/1000","v":0},{"$f":"IF(SUM(AD1250:AE1250)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1250='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1250,P1250='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1250),0)","v":0},{"$f":"IF(P1250='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1250,0)","v":0},{"$f":"IF(P1250='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1250,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1250:AE1250)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1250) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1250)","v":1188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1250) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1250)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1250)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1250)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,2513,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},37.547586831515446,{"$f":"O1250*'2. Assumptions'!$D$35","v":0.4491},{"$f":"U1250*'2. Assumptions'!$D$40*BB1250*'2. Assumptions'!$D$38","v":0.10464869940310385},0.48700403999999997,96875.054370799786,0,44361.404758716948,17.193938191460706]
[220,1199365,2021,"Greater Bendigo City Council","16a Bright Street","Eaglehawk",3556,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},883,3,"Roof",30.5,"Raingarden 100mm",0.6,127.9,0,null,1.0180889939810833,6.7084264832330182E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1258)","v":0.7508340498710232},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1258)","v":0.26725494411006018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1258)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1258)","v":0},396.5,145.375,0.65855039637599089,{"$f":"(IF(P1258=$P$2,_xlfn.IFS(AND(Q1258>'2. Assumptions'!$O$14,Q1258<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1258>'2. Assumptions'!$O$15,Q1258<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1258>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1258/1000","v":0},{"$f":"(IF(P1258='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1258>'2. Assumptions'!$O$21,Q1258<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1258>'2. Assumptions'!$O$22,Q1258<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1258>'2. Assumptions'!$O$23, Q1258<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1258>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1258/1000","v":0},{"$f":"IF(SUM(AD1258:AE1258)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1258='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1258,P1258='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1258),0)","v":455.44815552592473},{"$f":"IF(P1258='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1258,0)","v":0},{"$f":"IF(P1258='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1258,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":970.83483750500159},{"$f":"IF(SUM(AD1258:AE1258)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":53.367880537452599},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1258)","v":275},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1258)","v":121.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1258)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1258)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":11.738954675151657},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},46.763376820686105,581.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1426.2829930309263},77.875027580541996,{"$f":"O1258*'2. Assumptions'!$D$35","v":5.0731666666666668E-2},{"$f":"U1258*'2. Assumptions'!$D$40*BB1258*'2. Assumptions'!$D$38","v":2.3242208165842645E-2},0.11078150859374999,102192.88650452624,455.44815552592473,70834.127228689962,53.978410829344085]
[220,1199365,2021,"Greater Bendigo City Council","16a Bright Street","Eaglehawk",3556,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},883,4,"Pavement",6,"None",0,0,0,null,1.0180889939810833,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1262) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1262)","v":0.7508340498710232},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1262) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1262)","v":0.26725494411006018},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1262)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1262)","v":0},396.5,145.375,0.65855039637599089,{"$f":"(IF(P1262=$P$2,_xlfn.IFS(AND(Q1262>'2. Assumptions'!$O$14,Q1262<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1262>'2. Assumptions'!$O$15,Q1262<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1262>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1262/1000","v":0},{"$f":"(IF(P1262='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1262>'2. Assumptions'!$O$21,Q1262<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1262>'2. Assumptions'!$O$22,Q1262<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1262>'2. Assumptions'!$O$23, Q1262<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1262>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1262/1000","v":0},{"$f":"IF(SUM(AD1262:AE1262)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1262='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1262,P1262='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1262),0)","v":0},{"$f":"IF(P1262='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1262,0)","v":0},{"$f":"IF(P1262='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1262,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1262:AE1262)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1262) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1262)","v":275},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1262) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1262)","v":121.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1262)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1262)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,581.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},77.875027580541996,{"$f":"O1262*'2. Assumptions'!$D$35","v":9.9799999999999993E-3},{"$f":"U1262*'2. Assumptions'!$D$40*BB1262*'2. Assumptions'!$D$38","v":4.5722376719690445E-3},0.11078150859374999,102192.88650452624,0,70834.127228689962,53.978410829344085]
[221,1167366,2021,"Greater Bendigo City Council","72 Somerville Street","Flora Hill",3550,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},999,"n/a","driveway common",0,"None",0,0,null,null,0.78853179190751455,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1270)","v":0.78853179190751455},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1270)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1270)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1270)","v":0},0,144.16666666666666,0.43293293293293295,{"$f":"(IF(P1270=$P$2,_xlfn.IFS(AND(Q1270>'2. Assumptions'!$O$14,Q1270<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1270>'2. Assumptions'!$O$15,Q1270<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1270>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1270/1000","v":0},{"$f":"(IF(P1270='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1270>'2. Assumptions'!$O$21,Q1270<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1270>'2. Assumptions'!$O$22,Q1270<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1270>'2. Assumptions'!$O$23, Q1270<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1270>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1270/1000","v":0},{"$f":"IF(SUM(AD1270:AE1270)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1270='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1270,P1270='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1270),0)","v":0},{"$f":"IF(P1270='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1270,0)","v":0},{"$f":"IF(P1270='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1270,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1270:AE1270)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1270)","v":432.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1270)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1270)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1270)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,432.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},68.634444912071899,{"$f":"O1270*'2. Assumptions'!$D$35","v":0},{"$f":"U1270*'2. Assumptions'!$D$40*BB1270*'2. Assumptions'!$D$38","v":0},8.5089480000000009E-2,116286.98567073586,0,86869.297106880549,51.271653078311942]
[225,1152803,2021,"Greater Bendigo City Council","72 Somerville Street","Flora Hill",3550,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},999,1,"Roof",87,"Above Ground RW Tank",2000,167.8,72,null,0.75413849287169055,0.2973238289205703,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1279) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1279)","v":0.75413849287169055},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1279) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1279)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1279)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1279)","v":0},391,163.66666666666666,0.49149149149149152,{"$f":"(IF(P1279=$P$2,_xlfn.IFS(AND(Q1279>'2. Assumptions'!$O$14,Q1279<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1279>'2. Assumptions'!$O$15,Q1279<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1279>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1279/1000","v":2186.5415413508317},{"$f":"(IF(P1279='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1279>'2. Assumptions'!$O$21,Q1279<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1279>'2. Assumptions'!$O$22,Q1279<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1279>'2. Assumptions'!$O$23, Q1279<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1279>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1279/1000","v":0},{"$f":"IF(SUM(AD1279:AE1279)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1279='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1279,P1279='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1279),0)","v":0},{"$f":"IF(P1279='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1279,0)","v":0},{"$f":"IF(P1279='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1279,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1279:AE1279)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":131.20665812736695},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1279) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1279)","v":242},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1279) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1279)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1279)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1279)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.887599758224653},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.73332346540651,491,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},60.457021231102033,{"$f":"O1279*'2. Assumptions'!$D$35","v":0.14471000000000001},{"$f":"U1279*'2. Assumptions'!$D$40*BB1279*'2. Assumptions'!$D$38","v":4.9109121586558058E-2},6.2844623026476587E-2,157448.61954731855,7391.6633187899715,117618.07077235305,45.162912334765608]
[225,1152803,2021,"Greater Bendigo City Council","72 Somerville Street","Flora Hill",3550,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},999,1,"Roof",58,"None",0,0,0,null,0.75413849287169055,{"$f":"IFERROR(O1282/SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775)*R1282/100,0)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1282) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1282)","v":0.75413849287169055},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1282) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1282)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1282)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1282)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A1282,$N$2:$N$104775,$N$2)","v":391},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775)/J1282,0)","v":163.66666666666666},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775)/L1282,0)","v":0.49149149149149152},{"$f":"(IF(P1282=$P$2,_xlfn.IFS(AND(Q1282>'2. Assumptions'!$O$14,Q1282<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1282>'2. Assumptions'!$O$15,Q1282<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1282>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1282/1000","v":0},{"$f":"(IF(P1282='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1282>'2. Assumptions'!$O$21,Q1282<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1282>'2. Assumptions'!$O$22,Q1282<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1282>'2. Assumptions'!$O$23, Q1282<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1282>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1282/1000","v":0},{"$f":"IF(SUM(AD1282:AE1282)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1282='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1282,P1282='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1282),0)","v":0},{"$f":"IF(P1282='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1282,0)","v":0},{"$f":"IF(P1282='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1282,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1282:AE1282)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1282) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1282)","v":242},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1282) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1282)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1282)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1282)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1282+AE1282+AF1282+AG1282+AH1282+AI1282+AK1282+AJ1282)/O1282,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775)","v":491},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1282,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775),0)","v":60.457021231102033},{"$f":"O1282*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U1282*'2. Assumptions'!$D$40*BB1282*'2. Assumptions'!$D$38","v":3.2739414391038703E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1282,$BC$2:$BC$104775)/J1282,0)","v":6.2844623026476587E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1282, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A1282,$BC$2:$BC$104775),0)","v":157448.61954731855},{"$f":"SUM(AD1282:AI1282,AK1282)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1282, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A1282,$BC$2:$BC$104775),0)","v":117618.07077235305},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1282,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A1282,$O$2:$O$104775),0)","v":45.162912334765608}]
[227,761741,2019,"Greater Bendigo City Council","12 Fairy Dell Court","Heathcote",3523,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1062,1,"Roof 3'",90,"Above Ground RW Tank",2000,86.5,98,null,1.0167241379310346,0.13422413793103449,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1294) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1294)","v":0.53689655172413797},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1294) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1294)","v":0.47982758620689653},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1294)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1294)","v":0},0,580,0.54613935969868177,{"$f":"(IF(P1294=$P$2,_xlfn.IFS(AND(Q1294>'2. Assumptions'!$O$14,Q1294<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1294>'2. Assumptions'!$O$15,Q1294<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1294>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1294/1000","v":2186.5415413508317},{"$f":"(IF(P1294='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1294>'2. Assumptions'!$O$21,Q1294<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1294>'2. Assumptions'!$O$22,Q1294<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1294>'2. Assumptions'!$O$23, Q1294<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1294>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1294/1000","v":0},{"$f":"IF(SUM(AD1294:AE1294)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1294='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1294,P1294='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1294),0)","v":0},{"$f":"IF(P1294='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1294,0)","v":0},{"$f":"IF(P1294='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1294,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1294:AE1294)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":184.29619467130419},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1294) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1294)","v":360},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1294) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1294)","v":220},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1294)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1294)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":27.485553170806572},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.94221268322629,580,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.634051470403975,{"$f":"O1294*'2. Assumptions'!$D$35","v":0.1497},{"$f":"U1294*'2. Assumptions'!$D$40*BB1294*'2. Assumptions'!$D$38","v":6.8491621551724141E-2},0.44139044999999999,111211.62647002061,7391.6633187899715,73864.249468921189,56.212024675861009]
[228,737886,2019,"Greater Bendigo City Council","2A Church Street","Eaglehawk",3556,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},855,"n/a","roofpath",26.3,"None",0,0,0,null,0.99672178811557355,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1300) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1300)","v":0.6739887334181357},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1300) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1300)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1300)","v":0.32273305469743785},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1300)","v":0},0,183.43333333333331,0.64362573099415199,{"$f":"(IF(P1300=$P$2,_xlfn.IFS(AND(Q1300>'2. Assumptions'!$O$14,Q1300<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1300>'2. Assumptions'!$O$15,Q1300<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1300>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1300/1000","v":0},{"$f":"(IF(P1300='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1300>'2. Assumptions'!$O$21,Q1300<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1300>'2. Assumptions'!$O$22,Q1300<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1300>'2. Assumptions'!$O$23, Q1300<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1300>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1300/1000","v":0},{"$f":"IF(SUM(AD1300:AE1300)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1300='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1300,P1300='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1300),0)","v":0},{"$f":"IF(P1300='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1300,0)","v":0},{"$f":"IF(P1300='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1300,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1300:AE1300)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1300) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1300)","v":341},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1300) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1300)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1300)","v":80},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1300)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,550.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},78.813123550622535,{"$f":"O1300*'2. Assumptions'!$D$35","v":4.3745666666666669E-2},{"$f":"U1300*'2. Assumptions'!$D$40*BB1300*'2. Assumptions'!$D$38","v":1.9621016596038529E-2},0.13684975200000002,105641.06804740516,0,63045.395401449059,47.034781348883776]
[229,974067,2020,"Greater Bendigo City Council","17 Trantara Court","East Bendigo",3550,"Industrial","Industrial",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},3816,1,"Warehouse 1",648,"Above Ground RW Tank",12000,63.4,94,null,{"$f":"SUM(W1302:Z1302)","v":0.32163748553798688},0.15843887389124567,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1302) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1302)","v":0.32163748553798688},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1302) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1302)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1302)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1302)","v":0},0,864.33333333333337,0.6795073375262054,{"$f":"(IF(P1302=$P$2,_xlfn.IFS(AND(Q1302>'2. Assumptions'!$O$14,Q1302<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1302>'2. Assumptions'!$O$15,Q1302<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1302>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1302/1000","v":6559.6246240524952},{"$f":"(IF(P1302='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1302>'2. Assumptions'!$O$21,Q1302<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1302>'2. Assumptions'!$O$22,Q1302<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1302>'2. Assumptions'!$O$23, Q1302<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1302>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1302/1000","v":0},{"$f":"IF(SUM(AD1302:AE1302)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1302='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1302,P1302='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1302),0)","v":0},{"$f":"IF(P1302='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1302,0)","v":0},{"$f":"IF(P1302='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1302,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD1302:AE1302)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":682.07349508453001},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1302) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1302)","v":1146},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1302) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1302)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1302)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1302)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.143141702538802},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},33.855000603563994,2593,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},22.209361065949778,{"$f":"O1302*'2. Assumptions'!$D$35","v":1.0778399999999999},{"$f":"U1302*'2. Assumptions'!$D$40*BB1302*'2. Assumptions'!$D$38","v":0.15600318633551871},0.20808449700000001,92252.38476721273,11764.746401491635,48657.35021806314,11.714045791143668]
[231,948275,2020,"Greater Bendigo City Council","124 & 126 Neale Street","Flora Hill",3550,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1584,"n/a","Driveways & paths",261,"None",0,0,0,null,0.67462021147512574,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1314) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1314)","v":0.67462021147512574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1314) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1314)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1314)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1314)","v":0},0,144.22499999999999,0.36420454545454545,{"$f":"(IF(P1314=$P$2,_xlfn.IFS(AND(Q1314>'2. Assumptions'!$O$14,Q1314<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1314>'2. Assumptions'!$O$15,Q1314<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1314>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1314/1000","v":0},{"$f":"(IF(P1314='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1314>'2. Assumptions'!$O$21,Q1314<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1314>'2. Assumptions'!$O$22,Q1314<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1314>'2. Assumptions'!$O$23, Q1314<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1314>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1314/1000","v":0},{"$f":"IF(SUM(AD1314:AE1314)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1314='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1314,P1314='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1314),0)","v":0},{"$f":"IF(P1314='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1314,0)","v":0},{"$f":"IF(P1314='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1314,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1314:AE1314)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1314) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1314)","v":315.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1314) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1314)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1314)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1314)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,576.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},54.727546121416331,{"$f":"O1314*'2. Assumptions'!$D$35","v":0.43412999999999996},{"$f":"U1314*'2. Assumptions'!$D$40*BB1314*'2. Assumptions'!$D$38","v":0.13179279258346335},7.2826879350000012E-2,108381.41644691068,0,76122.271592191712,38.438186785179262]
[232,961376,2020,"Greater Bendigo City Council","22 Herriot Street","Heathcote",3523,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1925,2,"Roof area",91.63,"Above Ground RW Tank",1500,132.80000000000001,64.8,null,1.0091712837304152,0.17475139660793013,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1321) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1321)","v":0.93808429911105362},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1321) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1321)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1321)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1321)","v":7.1086984619361498E-2},0,174.08250000000001,0.36172987012987012,{"$f":"(IF(P1321=$P$2,_xlfn.IFS(AND(Q1321>'2. Assumptions'!$O$14,Q1321<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1321>'2. Assumptions'!$O$15,Q1321<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1321>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1321/1000","v":1639.9061560131238},{"$f":"(IF(P1321='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1321>'2. Assumptions'!$O$21,Q1321<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1321>'2. Assumptions'!$O$22,Q1321<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1321>'2. Assumptions'!$O$23, Q1321<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1321>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1321/1000","v":0},{"$f":"IF(SUM(AD1321:AE1321)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1321='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1321,P1321='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1321),0)","v":0},{"$f":"IF(P1321='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1321,0)","v":0},{"$f":"IF(P1321='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1321,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1844.5861912595028},{"$f":"IF(SUM(AD1321:AE1321)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":92.631484536583855},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1321) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1321)","v":621.33000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1321) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1321)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1321)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1321)","v":75},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.985505487762969},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.833723940977492,696.33,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":8689.6141247117666},82.647311199487916,{"$f":"O1321*'2. Assumptions'!$D$35","v":0.15241123333333331},{"$f":"U1321*'2. Assumptions'!$D$40*BB1321*'2. Assumptions'!$D$38","v":6.9214067999071122E-2},0.13149577641000001,109413.78456921082,6845.0279334522638,67603.603940295652,51.065376406263198]
[233,949215,2020,"Greater Bendigo City Council","17 Trantara Court","East Bendigo",3550,"Industrial","Industrial",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},3816,1,"Warehouse 1",324,"Above Ground RW Tank",12000,86,100,null,1.0968436174315463,0.10745854222907829,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1322) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1322)","v":0.21504435017354415},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1322) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1322)","v":0.88179926725800228},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1322)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1322)","v":0},0,864.33333333333337,0.6795073375262054,{"$f":"(IF(P1322=$P$2,_xlfn.IFS(AND(Q1322>'2. Assumptions'!$O$14,Q1322<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1322>'2. Assumptions'!$O$15,Q1322<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1322>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1322/1000","v":6559.6246240524952},{"$f":"(IF(P1322='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1322>'2. Assumptions'!$O$21,Q1322<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1322>'2. Assumptions'!$O$22,Q1322<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1322>'2. Assumptions'!$O$23, Q1322<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1322>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1322/1000","v":0},{"$f":"IF(SUM(AD1322:AE1322)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1322='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1322,P1322='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1322),0)","v":0},{"$f":"IF(P1322='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1322,0)","v":0},{"$f":"IF(P1322='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1322,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD1322:AE1322)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":1020.1635324715636},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1322) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1322)","v":641},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1322) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1322)","v":1952},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1322)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1322)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.224711998610715},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.710001207127988,2593,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},42.316134219027937,{"$f":"O1322*'2. Assumptions'!$D$35","v":0.53891999999999995},{"$f":"U1322*'2. Assumptions'!$D$40*BB1322*'2. Assumptions'!$D$38","v":0.26599993303779401},0.70960681724999997,51542.973452617502,11764.746401491635,22554.862776183032,18.517259222658396]
[235,938781,2020,"Greater Bendigo City Council","20 Milroy Street","Bendigo",3550,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},595.85,"n/a","hardstand",71.12,"Raingarden 100mm",2,131,0,null,1.0293628177196805,0.22553183248608086,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1334) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1334)","v":0.80383098523359964},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1334) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1334)","v":0.22553183248608086},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1334)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1334)","v":0},0,68.850000000000009,0.69329529243937238,{"$f":"(IF(P1334=$P$2,_xlfn.IFS(AND(Q1334>'2. Assumptions'!$O$14,Q1334<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1334>'2. Assumptions'!$O$15,Q1334<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1334>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1334/1000","v":0},{"$f":"(IF(P1334='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1334>'2. Assumptions'!$O$21,Q1334<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1334>'2. Assumptions'!$O$22,Q1334<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1334>'2. Assumptions'!$O$23, Q1334<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1334>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1334/1000","v":0},{"$f":"IF(SUM(AD1334:AE1334)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1334='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1334,P1334='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1334),0)","v":1518.1605184197492},{"$f":"IF(P1334='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1334,0)","v":0},{"$f":"IF(P1334='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1334,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD1334:AE1334)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":210.80290932898976},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1334) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1334)","v":341.98},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1334) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1334)","v":71.12},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1334)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1334)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":66.84865921592268},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},66.84865921592268,413.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},48.111787306679318,{"$f":"O1334*'2. Assumptions'!$D$35","v":0.11829626666666668},{"$f":"U1334*'2. Assumptions'!$D$40*BB1334*'2. Assumptions'!$D$38","v":5.4796400271773432E-2},5.3047415055000012E-2,62444.071075479304,1518.1605184197492,33145.598713543324,25.537956894753915]
[236,877642,2019,"Greater Bendigo City Council","10 Schoder Street","Strahdale",3550,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},2586,"n/a","Roof",448,"Raingarden 100mm",5,115.25,0,null,1.1649536231884057,0.21379710144927536,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1336)","v":0.16806956521739128},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1336)","v":0.99688405797101443},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1336)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1336)","v":0},896,2415,0.93387470997679811,{"$f":"(IF(P1336=$P$2,_xlfn.IFS(AND(Q1336>'2. Assumptions'!$O$14,Q1336<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1336>'2. Assumptions'!$O$15,Q1336<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1336>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1336/1000","v":0},{"$f":"(IF(P1336='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1336>'2. Assumptions'!$O$21,Q1336<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1336>'2. Assumptions'!$O$22,Q1336<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1336>'2. Assumptions'!$O$23, Q1336<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1336>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1336/1000","v":0},{"$f":"IF(SUM(AD1336:AE1336)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1336='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1336,P1336='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1336),0)","v":3795.4012960493728},{"$f":"IF(P1336='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1336,0)","v":0},{"$f":"IF(P1336='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1336,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD1336:AE1336)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":119.2284249462503},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1336)","v":448},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1336)","v":1967},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1336)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1336)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":6.0425478437168545},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},26.530561626319315,2415,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11885.691608591052},38.613743288884379,{"$f":"O1336*'2. Assumptions'!$D$35","v":0.74517333333333335},{"$f":"U1336*'2. Assumptions'!$D$40*BB1336*'2. Assumptions'!$D$38","v":0.39064156855652171},2.1058022054999999,44283.451598206513,3795.4012960493728,16400.948810663536,14.30109903842148]
[239,780751,2019,"Greater Bendigo City Council","28 Macdougall Road","Golden Square",3555,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1124,2,"Roof 1 ",83.94,"Above Ground RW Tank",1000,93.6,73.400000000000006,null,0.33700817843866165,{"$f":"IFERROR(O1346/SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775)*R1346/100,0)","v":0.11233605947955388},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1346)","v":0.33700817843866165},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1346)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1346)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A1346,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775)/J1346,0)","v":233.13333333333335},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775)/L1346,0)","v":0.62224199288256232},{"$f":"(IF(P1346=$P$2,_xlfn.IFS(AND(Q1346>'2. Assumptions'!$O$14,Q1346<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1346>'2. Assumptions'!$O$15,Q1346<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1346>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1346/1000","v":1093.2707706754159},{"$f":"(IF(P1346='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1346>'2. Assumptions'!$O$21,Q1346<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1346>'2. Assumptions'!$O$22,Q1346<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1346>'2. Assumptions'!$O$23, Q1346<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1346>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1346/1000","v":0},{"$f":"IF(SUM(AD1346:AE1346)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1346='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1346,P1346='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1346),0)","v":0},{"$f":"IF(P1346='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1346,0)","v":0},{"$f":"IF(P1346='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1346,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD1346:AE1346)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":230.94758893777998},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1346)","v":251.82},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1346)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.907484021412934},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1346+AE1346+AF1346+AG1346+AH1346+AI1346+AK1346+AJ1346)/O1346,0)","v":92.722452064238809},{"$f":"SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775)","v":699.40000000000009},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1346,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775),0)","v":33.384855417238505},{"$f":"O1346*'2. Assumptions'!$D$35","v":0.1396202},{"$f":"U1346*'2. Assumptions'!$D$40*BB1346*'2. Assumptions'!$D$38","v":2.1173917173858733E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1346,$BC$2:$BC$104775)/J1346,0)","v":5.8808028239999997E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1346, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A1346,$BC$2:$BC$104775),0)","v":132347.96097071466},{"$f":"SUM(AD1346:AI1346,AK1346)","v":6298.3925481145561},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1346, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A1346,$BC$2:$BC$104775),0)","v":107100.896537635},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1346,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A1346,$O$2:$O$104775),0)","v":27.016267721395003}]
[241,788987,2019,"Greater Bendigo City Council",null,null,null,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4000,"n/a","pavement",80,"None",0,0,0,null,1.4614035087719299,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1354) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1354)","v":1.4614035087719299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1354) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1354)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1354)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1354)","v":0},0,570,0.14249999999999999,{"$f":"(IF(P1354=$P$2,_xlfn.IFS(AND(Q1354>'2. Assumptions'!$O$14,Q1354<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1354>'2. Assumptions'!$O$15,Q1354<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1354>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1354/1000","v":0},{"$f":"(IF(P1354='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1354>'2. Assumptions'!$O$21,Q1354<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1354>'2. Assumptions'!$O$22,Q1354<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1354>'2. Assumptions'!$O$23, Q1354<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1354>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1354/1000","v":0},{"$f":"IF(SUM(AD1354:AE1354)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1354='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1354,P1354='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1354),0)","v":0},{"$f":"IF(P1354='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1354,0)","v":0},{"$f":"IF(P1354='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1354,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1354:AE1354)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1354) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1354)","v":490},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1354) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1354)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1354)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1354)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,570,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},90.247256327199892,{"$f":"O1354*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U1354*'2. Assumptions'!$D$40*BB1354*'2. Assumptions'!$D$38","v":8.7508842105263163E-2},0.62350050000000001,82503.440023711199,0,34649.825200734209,37.902076030825228]
[243,1160279,2021,"Greater Bendigo City Council","226-228 Midland Highway","Epsom",3551,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},3799,"n/a","Buffer Strip",3799,"Buffer Strip",96,62,0,null,0.62,0.62,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1357) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1357) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1357)","v":0.62},0,3799,1,{"$f":"(IF(P1357=$P$2,_xlfn.IFS(AND(Q1357>'2. Assumptions'!$O$14,Q1357<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1357>'2. Assumptions'!$O$15,Q1357<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1357>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1357/1000","v":0},{"$f":"(IF(P1357='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1357>'2. Assumptions'!$O$21,Q1357<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1357>'2. Assumptions'!$O$22,Q1357<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1357>'2. Assumptions'!$O$23, Q1357<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1357>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1357/1000","v":0},{"$f":"IF(SUM(AD1357:AE1357)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1357='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1357,P1357='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1357),0)","v":0},{"$f":"IF(P1357='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1357,0)","v":41640.974219513126},{"$f":"IF(P1357='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1357,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":155333.57400080026},{"$f":"IF(SUM(AD1357:AE1357)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":3177.0088422631193},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1357) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1357) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1357)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1357)","v":3799},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":51.849051913743985},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},51.849051913743985,3799,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":196974.54822031339},51.849051913743985,{"$f":"O1357*'2. Assumptions'!$D$35","v":6.3190033333333329},{"$f":"U1357*'2. Assumptions'!$D$40*BB1357*'2. Assumptions'!$D$38","v":1.7630019299999999},1.7630019299999999,111726.79103097373,41640.974219513126,23619.358272349211,10.961035593449099]
[246,1141371,2021,"Greater Bendigo City Council","150 Holdsworth Road","North Bendigo",3550,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1419,1,"Rainwater Tank",62.5,"Above Ground RW Tank",2000,165.4,78,null,{"$f":"SUM(W1366:Z1366)","v":0.99646110056925985},0.13077166350411132,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1366) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1366)","v":0.64011891208096139},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1366) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1366)","v":0.2962283364958887},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1366)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1366)","v":6.0113851992409865E-2},0,197.625,0.55708245243128962,{"$f":"(IF(P1366=$P$2,_xlfn.IFS(AND(Q1366>'2. Assumptions'!$O$14,Q1366<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1366>'2. Assumptions'!$O$15,Q1366<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1366>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1366/1000","v":2186.5415413508317},{"$f":"(IF(P1366='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1366>'2. Assumptions'!$O$21,Q1366<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1366>'2. Assumptions'!$O$22,Q1366<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1366>'2. Assumptions'!$O$23, Q1366<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1366>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1366/1000","v":0},{"$f":"IF(SUM(AD1366:AE1366)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1366='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1366,P1366='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1366),0)","v":0},{"$f":"IF(P1366='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1366,0)","v":0},{"$f":"IF(P1366='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1366,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1366:AE1366)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":154.57751606374794},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1366) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1366)","v":324},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1366) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1366)","v":181.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1366)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1366)","v":72},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.539503523118416},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},158.31678626384587,790.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},91.68625652072204,{"$f":"O1366*'2. Assumptions'!$D$35","v":0.10395833333333333},{"$f":"U1366*'2. Assumptions'!$D$40*BB1366*'2. Assumptions'!$D$38","v":4.6615695861005689E-2},0.14739883031250001,122928.35978747308,7391.6633187899715,72989.905578866703,54.439603830207574]
[246,1141371,2021,"Greater Bendigo City Council","150 Holdsworth Road","North Bendigo",3550,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1419,5,"Rainwater Tank",101.5,"Above Ground RW Tank",3000,130.6,89,null,0.99646110056925985,0.16769006957621754,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1374) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1374)","v":0.64011891208096139},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1374) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1374)","v":0.2962283364958887},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1374)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1374)","v":6.0113851992409865E-2},0,197.625,0.55708245243128962,{"$f":"(IF(P1374=$P$2,_xlfn.IFS(AND(Q1374>'2. Assumptions'!$O$14,Q1374<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1374>'2. Assumptions'!$O$15,Q1374<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1374>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1374/1000","v":2623.8498496209986},{"$f":"(IF(P1374='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1374>'2. Assumptions'!$O$21,Q1374<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1374>'2. Assumptions'!$O$22,Q1374<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1374>'2. Assumptions'!$O$23, Q1374<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1374>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1374/1000","v":0},{"$f":"IF(SUM(AD1374:AE1374)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1374='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1374,P1374='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1374),0)","v":0},{"$f":"IF(P1374='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1374,0)","v":0},{"$f":"IF(P1374='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1374,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1374:AE1374)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":173.08232039277078},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1374) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1374)","v":324},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1374) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1374)","v":181.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1374)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1374)","v":72},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.195452663663225},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.15592771455059,790.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},91.68625652072204,{"$f":"O1374*'2. Assumptions'!$D$35","v":0.16882833333333333},{"$f":"U1374*'2. Assumptions'!$D$40*BB1374*'2. Assumptions'!$D$38","v":7.5703890078273245E-2},0.14739883031250001,122928.35978747308,7828.9716270601384,72989.905578866703,54.439603830207574]
[247,1142090,2021,"Greater Bendigo City Council","20 Retreat Road","Flora Hill",3550,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1091,1,"Roof",65,"Above Ground RW Tank",2000,135.19999999999999,87.7,null,1.0147437037037037,0.13019259259259258,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1379) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1379)","v":0.6903703703703703},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1379) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1379)","v":0.32437333333333335},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1379)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1379)","v":0},549,112.5,0.61869844179651701,{"$f":"(IF(P1379=$P$2,_xlfn.IFS(AND(Q1379>'2. Assumptions'!$O$14,Q1379<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1379>'2. Assumptions'!$O$15,Q1379<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1379>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1379/1000","v":2186.5415413508317},{"$f":"(IF(P1379='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1379>'2. Assumptions'!$O$21,Q1379<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1379>'2. Assumptions'!$O$22,Q1379<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1379>'2. Assumptions'!$O$23, Q1379<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1379>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1379/1000","v":0},{"$f":"IF(SUM(AD1379:AE1379)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1379='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1379,P1379='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1379),0)","v":0},{"$f":"IF(P1379='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1379,0)","v":0},{"$f":"IF(P1379='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1379,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1379:AE1379)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":143.32595322974245},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1379) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1379)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1379) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1379)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1379)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1379)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.764235567848893},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.2276790998518,675,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},102.04051575676303,{"$f":"O1379*'2. Assumptions'!$D$35","v":0.10811666666666667},{"$f":"U1379*'2. Assumptions'!$D$40*BB1379*'2. Assumptions'!$D$38","v":4.9369818044444444E-2},8.5447761999999983E-2,134345.91794968068,7391.6633187899715,92427.427472353127,70.201927332710127]
[247,1142090,2021,"Greater Bendigo City Council","20 Retreat Road","Flora Hill",3550,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1091,1,"Roof",33,"None",0,0,0,null,1.0147437037037037,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1386) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1386)","v":0.6903703703703703},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1386) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1386)","v":0.32437333333333335},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1386)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1386)","v":0},549,112.5,0.61869844179651701,{"$f":"(IF(P1386=$P$2,_xlfn.IFS(AND(Q1386>'2. Assumptions'!$O$14,Q1386<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1386>'2. Assumptions'!$O$15,Q1386<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1386>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1386/1000","v":0},{"$f":"(IF(P1386='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1386>'2. Assumptions'!$O$21,Q1386<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1386>'2. Assumptions'!$O$22,Q1386<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1386>'2. Assumptions'!$O$23, Q1386<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1386>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1386/1000","v":0},{"$f":"IF(SUM(AD1386:AE1386)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1386='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1386,P1386='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1386),0)","v":0},{"$f":"IF(P1386='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1386,0)","v":0},{"$f":"IF(P1386='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1386,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1386:AE1386)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1386) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1386)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1386) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1386)","v":169},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1386)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1386)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,675,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},102.04051575676303,{"$f":"O1386*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U1386*'2. Assumptions'!$D$40*BB1386*'2. Assumptions'!$D$38","v":2.5064676853333336E-2},8.5447761999999983E-2,134345.91794968068,0,92427.427472353127,70.201927332710127]
[248,1136711,2021,"Greater Bendigo City Council","4 Bowles Street","Kangaroo Flat",3555,"Residential ","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},699,2,"Roof",133,"Above Ground RW Tank",2000,83.5,90.9,null,0.54585121951219517,0.2708658536585366,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1394) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1394)","v":0.54585121951219517},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1394) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1394)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1394)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1394)","v":0},303,205,0.58655221745350505,{"$f":"(IF(P1394=$P$2,_xlfn.IFS(AND(Q1394>'2. Assumptions'!$O$14,Q1394<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1394>'2. Assumptions'!$O$15,Q1394<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1394>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1394/1000","v":2186.5415413508317},{"$f":"(IF(P1394='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1394>'2. Assumptions'!$O$21,Q1394<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1394>'2. Assumptions'!$O$22,Q1394<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1394>'2. Assumptions'!$O$23, Q1394<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1394>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1394/1000","v":0},{"$f":"IF(SUM(AD1394:AE1394)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1394='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1394,P1394='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1394),0)","v":0},{"$f":"IF(P1394='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1394,0)","v":0},{"$f":"IF(P1394='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1394,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1394:AE1394)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":181.27282284599349},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1394) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1394)","v":269},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1394) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1394)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1394)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1394)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.783639931190955},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.396986026243354,410,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},48.267312885318859,{"$f":"O1394*'2. Assumptions'!$D$35","v":0.22122333333333333},{"$f":"U1394*'2. Assumptions'!$D$40*BB1394*'2. Assumptions'!$D$38","v":5.4339761828048783E-2},8.3756775750000012E-2,118137.29758443292,7391.6633187899715,88251.526549360642,36.056894237999863]
[249,1130034,2021,"Greater Bendigo City Council","1 Magpie Street","North Bendigo",3550,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},580,"n/a","Path 7 sheds",38,"None",0,0,0,null,1.0313833992094861,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1399) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1399)","v":1.0313833992094861},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1399) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1399)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1399)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1399)","v":0},0,126.5,0.43620689655172412,{"$f":"(IF(P1399=$P$2,_xlfn.IFS(AND(Q1399>'2. Assumptions'!$O$14,Q1399<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1399>'2. Assumptions'!$O$15,Q1399<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1399>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1399/1000","v":0},{"$f":"(IF(P1399='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1399>'2. Assumptions'!$O$21,Q1399<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1399>'2. Assumptions'!$O$22,Q1399<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1399>'2. Assumptions'!$O$23, Q1399<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1399>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1399/1000","v":0},{"$f":"IF(SUM(AD1399:AE1399)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1399='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1399,P1399='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1399),0)","v":0},{"$f":"IF(P1399='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1399,0)","v":0},{"$f":"IF(P1399='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1399,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1399:AE1399)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1399) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1399)","v":215},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1399) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1399)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1399)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1399)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,253,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},83.194522681014703,{"$f":"O1399*'2. Assumptions'!$D$35","v":6.3206666666666661E-2},{"$f":"U1399*'2. Assumptions'!$D$40*BB1399*'2. Assumptions'!$D$38","v":2.9335638023715412E-2},9.7656794999999991E-2,107766.25547816064,0,75690.209972485507,58.432121097153924]
[252,1098456,2021,"Greater Bendigo City Council","14 Stafford Street","California Gully",2556,"Commercial","Retail",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4052,1,"Shed",133,"Above Ground RW Tank",3000,78.599999999999994,null,null,0.30000288600288599,5.0282828282828283E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1407) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1407)","v":0.30000288600288599},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1407) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1407)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1407)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1407)","v":0},0,693,0.51307996051332672,{"$f":"(IF(P1407=$P$2,_xlfn.IFS(AND(Q1407>'2. Assumptions'!$O$14,Q1407<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1407>'2. Assumptions'!$O$15,Q1407<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1407>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1407/1000","v":2623.8498496209986},{"$f":"(IF(P1407='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1407>'2. Assumptions'!$O$21,Q1407<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1407>'2. Assumptions'!$O$22,Q1407<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1407>'2. Assumptions'!$O$23, Q1407<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1407>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1407/1000","v":0},{"$f":"IF(SUM(AD1407:AE1407)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1407='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1407,P1407='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1407),0)","v":0},{"$f":"IF(P1407='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1407,0)","v":0},{"$f":"IF(P1407='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1407,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1407:AE1407)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":369.30733602743749},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1407) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1407)","v":858},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1407) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1407)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1407)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1407)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":12.912968138725972},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.30320799268334,2079,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},37.304130178541691,{"$f":"O1407*'2. Assumptions'!$D$35","v":0.22122333333333333},{"$f":"U1407*'2. Assumptions'!$D$40*BB1407*'2. Assumptions'!$D$38","v":2.9865437303030304E-2},0.15561464700000002,166126.79276732472,7828.9716270601384,117389.98105454892,26.360173828485308]
[253,1058525,2020,"Greater Bendigo City Council","104 Beischer Street","East Bendigo",3550,"Industrial","Industrial",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4757,2,"Warehouse ",593,"Above Ground RW Tank",22500,86,100,null,0.38288399703190701,0.12613900568884492,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1414) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1414)","v":0.38288399703190701},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1414) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1414)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1414)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1414)","v":0},0,1347.6666666666667,0.84990540256464153,{"$f":"(IF(P1414=$P$2,_xlfn.IFS(AND(Q1414>'2. Assumptions'!$O$14,Q1414<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1414>'2. Assumptions'!$O$15,Q1414<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1414>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1414/1000","v":12299.296170098427},{"$f":"(IF(P1414='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1414>'2. Assumptions'!$O$21,Q1414<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1414>'2. Assumptions'!$O$22,Q1414<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1414>'2. Assumptions'!$O$23, Q1414<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1414>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1414/1000","v":0},{"$f":"IF(SUM(AD1414:AE1414)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1414='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1414,P1414='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1414),0)","v":0},{"$f":"IF(P1414='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1414,0)","v":0},{"$f":"IF(P1414='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1414,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":18157.982067037523},{"$f":"IF(SUM(AD1414:AE1414)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":931.41526653053677},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1414) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1414)","v":1800},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1414) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1414)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1414)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1414)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.812444452541715},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},60.138954493381263,4043,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":35662.400014575091},26.462329963820249,null,null,0,0,17504.417947537564,0,12.988685095872544]
[254,1074233,2020,"Greater Bendigo City Council","6-8 Violet Street","Bendigo",3550,"Other","Other",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1500,"n/a","Other",40,"None",0,0,0,null,0.7034999999999999,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1419) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1419)","v":0.7034999999999999},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1419) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1419)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1419)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1419)","v":0},0,700,0.93333333333333335,{"$f":"(IF(P1419=$P$2,_xlfn.IFS(AND(Q1419>'2. Assumptions'!$O$14,Q1419<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1419>'2. Assumptions'!$O$15,Q1419<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1419>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1419/1000","v":0},{"$f":"(IF(P1419='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1419>'2. Assumptions'!$O$21,Q1419<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1419>'2. Assumptions'!$O$22,Q1419<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1419>'2. Assumptions'!$O$23, Q1419<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1419>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1419/1000","v":0},{"$f":"IF(SUM(AD1419:AE1419)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1419='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1419,P1419='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1419),0)","v":0},{"$f":"IF(P1419='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1419,0)","v":0},{"$f":"IF(P1419='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1419,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1419:AE1419)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1419) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1419)","v":1050},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1419) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1419)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1419)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1419)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1400,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},38.695795023708911,null,null,0,0,0,0,17.38382876018494]
[256,1000665,2020,"Greater Bendigo City Council","11-13 Lima Court","Golden Square",3555,"Industrial","Industrial",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},8720,"n/a","Warehouse",496,"Above Ground RW Tank",10000,0,97,null,0.12155927376290494,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1428)","v":0.12155927376290494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1428)","v":0},0,280.89999999999998,0.32213302752293577,{"$f":"(IF(P1428=$P$2,_xlfn.IFS(AND(Q1428>'2. Assumptions'!$O$14,Q1428<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1428>'2. Assumptions'!$O$15,Q1428<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1428>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1428/1000","v":5466.3538533770798},{"$f":"(IF(P1428='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1428>'2. Assumptions'!$O$21,Q1428<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1428>'2. Assumptions'!$O$22,Q1428<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1428>'2. Assumptions'!$O$23, Q1428<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1428>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1428/1000","v":0},{"$f":"IF(SUM(AD1428:AE1428)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1428='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1428,P1428='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1428),0)","v":0},{"$f":"IF(P1428='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1428,0)","v":0},{"$f":"IF(P1428='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1428,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD1428:AE1428)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":1579.1688730937242},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1428)","v":748},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1428)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.663452053777821},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},38.702141403681068,2809,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},11.792042672293892,null,null,0,0,10671.47563081622,0,7.2088574193510233]
[257,994465,2020,"Greater Bendigo City Council","273-279 Midland Highway","Epsom",3551,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1919,"n/a","Warehouse",450,"Above Ground RW Tank",10000,99,94.3,null,0.99,0.99,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1431) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1431)","v":0.99},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1431) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1431)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1431)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1431)","v":0},0,450,0.23449713392391872,{"$f":"(IF(P1431=$P$2,_xlfn.IFS(AND(Q1431>'2. Assumptions'!$O$14,Q1431<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1431>'2. Assumptions'!$O$15,Q1431<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1431>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1431/1000","v":5466.3538533770798},{"$f":"(IF(P1431='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1431>'2. Assumptions'!$O$21,Q1431<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1431>'2. Assumptions'!$O$22,Q1431<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1431>'2. Assumptions'!$O$23, Q1431<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1431>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1431/1000","v":0},{"$f":"IF(SUM(AD1431:AE1431)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1431='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1431,P1431='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1431),0)","v":0},{"$f":"IF(P1431='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1431,0)","v":0},{"$f":"IF(P1431='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1431,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD1431:AE1431)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":193.90163773965466},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1431) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1431)","v":450},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1431) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1431)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1431)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1431)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.65836030272402},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.65836030272402,450,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},42.658360302724013,null,null,0,0,10671.47563081622,0,23.71439029070271]
[260,1101137,2018,"Maroondah City Council","19 Anzac Street","Croydon",3136,"Residential","Multi Unit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2748,{"$f":"I1439&2","v":"Multi Unit2"},"Roof area to RWT",83,"Above Ground RW Tank",2500,153.6,82,null,1.0628961672473869,8.8841811846689892E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1439) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1439)","v":1.0628961672473869},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1439) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1439)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1439)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1439)","v":0},0,287,0.52219796215429404,{"$f":"(IF(P1439=$P$2,_xlfn.IFS(AND(Q1439>'2. Assumptions'!$O$14,Q1439<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1439>'2. Assumptions'!$O$15,Q1439<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1439>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1439/1000","v":2186.5415413508322},{"$f":"(IF(P1439='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1439>'2. Assumptions'!$O$21,Q1439<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1439>'2. Assumptions'!$O$22,Q1439<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1439>'2. Assumptions'!$O$23, Q1439<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1439>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1439/1000","v":0},{"$f":"IF(SUM(AD1439:AE1439)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1439='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1439,P1439='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1439),0)","v":0},{"$f":"IF(P1439='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1439,0)","v":0},{"$f":"IF(P1439='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1439,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1439:AE1439)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.013501444858406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1439) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1439)","v":947},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1439) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1439)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1439)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1439)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.113101498572714},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.79647131504049,1435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.529790946817968,{"$f":"O1439*'2. Assumptions'!$D$35","v":0.13805666666666666},{"$f":"U1439*'2. Assumptions'!$D$40*BB1439*'2. Assumptions'!$D$38","v":6.6032955838327537E-2},0.22833082320000003,88652.288456063136,7391.6633187899715,61372.366003955191,48.826490771480088]
[260,1101137,2018,"Maroondah City Council","19 Anzac Street","Croydon",3136,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2748,{"$f":"I1443&6","v":"Multi Unit6"},"Roof area to RWT",88,"Above Ground RW Tank",2500,151.19999999999999,81,null,1.0628961672473869,9.2721951219512183E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1443) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1443)","v":1.0628961672473869},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1443) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1443)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1443)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1443)","v":0},0,358.75,0.52219796215429404,{"$f":"(IF(P1443=$P$2,_xlfn.IFS(AND(Q1443>'2. Assumptions'!$O$14,Q1443<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1443>'2. Assumptions'!$O$15,Q1443<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1443>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1443/1000","v":2186.5415413508322},{"$f":"(IF(P1443='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1443>'2. Assumptions'!$O$21,Q1443<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1443>'2. Assumptions'!$O$22,Q1443<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1443>'2. Assumptions'!$O$23, Q1443<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1443>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1443/1000","v":0},{"$f":"IF(SUM(AD1443:AE1443)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1443='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1443,P1443='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1443),0)","v":0},{"$f":"IF(P1443='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1443,0)","v":0},{"$f":"IF(P1443='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1443,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1443:AE1443)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.013501444858406},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1443) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1443)","v":947},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1443) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1443)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1443)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1443)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.113101498572714},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.59212635395865,1435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.529790946817968,{"$f":"O1443*'2. Assumptions'!$D$35","v":0.14637333333333333},{"$f":"U1443*'2. Assumptions'!$D$40*BB1443*'2. Assumptions'!$D$38","v":7.0010844744250872E-2},0.28541352900000005,88652.288456063136,7391.6633187899715,61372.366003955191,48.826490771480088]
[263,968624,2020,"Maroondah City Council","3-9 Lusher Road","Croydon",3136,"Residential","Multi Unit",70,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5640,{"$f":"I1451&1","v":"Multi Unit1"},"Building 1 upper roof area to tank",659,"Above Ground RW Tank",20000,154,82,null,0.99547711804740679,0.23817413752640224,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1451) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1451)","v":0.99547711804740679},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1451) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1451)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1451)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1451)","v":0},0,60.871428571428574,0.75549645390070919,{"$f":"(IF(P1451=$P$2,_xlfn.IFS(AND(Q1451>'2. Assumptions'!$O$14,Q1451<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1451>'2. Assumptions'!$O$15,Q1451<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1451>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1451/1000","v":10932.70770675416},{"$f":"(IF(P1451='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1451>'2. Assumptions'!$O$21,Q1451<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1451>'2. Assumptions'!$O$22,Q1451<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1451>'2. Assumptions'!$O$23, Q1451<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1451>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1451/1000","v":0},{"$f":"IF(SUM(AD1451:AE1451)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1451='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1451,P1451='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1451),0)","v":0},{"$f":"IF(P1451='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1451,0)","v":0},{"$f":"IF(P1451='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1451,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD1451:AE1451)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":333.38187180141722},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1451) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1451)","v":2887.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1451) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1451)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1451)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1451)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":11.49347272554545},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},50.360246578167661,4261,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},27.162611918604775,{"$f":"O1451*'2. Assumptions'!$D$35","v":1.0961366666666665},{"$f":"U1451*'2. Assumptions'!$D$40*BB1451*'2. Assumptions'!$D$38","v":0.4910305364637409},4.5356191542857152E-2,36454.273054527926,16137.8294841933,17659.073952869439,13.158034228422393]
[264,927989,2020,"Maroondah City Council","30-32 Sherbrook Avenue","Ringwood",3134,"Residential","Multi Unit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1405,{"$f":"I1459&1","v":"Multi Unit1"},"Roof area RWT",675,"Above Ground RW Tank",20000,153,81,null,0.99830836152730795,0.99830836152730795,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1459) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1459)","v":0.99830836152730795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1459) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1459)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1459)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1459)","v":0},0,20.69,0.73629893238434163,{"$f":"(IF(P1459=$P$2,_xlfn.IFS(AND(Q1459>'2. Assumptions'!$O$14,Q1459<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1459>'2. Assumptions'!$O$15,Q1459<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1459>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1459/1000","v":10932.70770675416},{"$f":"(IF(P1459='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1459>'2. Assumptions'!$O$21,Q1459<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1459>'2. Assumptions'!$O$22,Q1459<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1459>'2. Assumptions'!$O$23, Q1459<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1459>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1459/1000","v":0},{"$f":"IF(SUM(AD1459:AE1459)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1459='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1459,P1459='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1459),0)","v":0},{"$f":"IF(P1459='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1459,0)","v":0},{"$f":"IF(P1459='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1459,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD1459:AE1459)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":332.43638713232065},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1459) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1459)","v":675},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1459) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1459)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1459)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1459)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":49.166522214833314},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.166522214833314,1034.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},32.080621068160937,{"$f":"O1459*'2. Assumptions'!$D$35","v":1.1227499999999999},{"$f":"U1459*'2. Assumptions'!$D$40*BB1459*'2. Assumptions'!$D$38","v":0.50438282080715324},1.5460267500000003E-2,42932.507467949676,16137.8294841933,20876.520389046695,15.599641840689513]
[265,1161374,2018,"Maroondah City Council","141-143 Bedford Rd ","Ringwood east",3135,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},3135,"Multi Unit 10-11","Roof to RWT U10-11",139.9,"Above Ground RW Tank",5000,163.19999999999999,82.8,null,1.0021077834547234,0.12409870638112837,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1468)","v":1.0021077834547234},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1468)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1468)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1468)","v":0},0,306.63333333333338,0.5868580542264753,{"$f":"(IF(P1468=$P$2,_xlfn.IFS(AND(Q1468>'2. Assumptions'!$O$14,Q1468<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1468>'2. Assumptions'!$O$15,Q1468<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1468>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1468/1000","v":4373.0830827016644},{"$f":"(IF(P1468='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1468>'2. Assumptions'!$O$21,Q1468<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1468>'2. Assumptions'!$O$22,Q1468<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1468>'2. Assumptions'!$O$23, Q1468<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1468>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1468/1000","v":0},{"$f":"IF(SUM(AD1468:AE1468)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1468='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1468,P1468='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1468),0)","v":0},{"$f":"IF(P1468='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1468,0)","v":0},{"$f":"IF(P1468='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1468,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1468:AE1468)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.98291142129432},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1468)","v":1309.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1468)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1468)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1468)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":10.638241468261334},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},99.553865119712214,1839.8000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},46.910168927549428,{"$f":"O1468*'2. Assumptions'!$D$35","v":0.23270033333333334},{"$f":"U1468*'2. Assumptions'!$D$40*BB1468*'2. Assumptions'!$D$38","v":0.10493586686062889},0.22999881802500002,62540.41472474319,9578.2048601408042,41486.137116066107,31.117825310745584]
[266,876121,2018,"Maroondah City Council","28 Pitt Street","Ringwood ",3134,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},962,{"$f":"I1471&2","v":"Multi Unit2"},"Roof2 to RWT",131,"Above Ground RW Tank",4000,127.1,92.1,null,0.99587726638772656,0.23221896792189678,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1471) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1471)","v":0.9544546722454671},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1471) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1471)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1471)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1471)","v":4.142259414225942E-2},0,179.25,0.74532224532224534,{"$f":"(IF(P1471=$P$2,_xlfn.IFS(AND(Q1471>'2. Assumptions'!$O$14,Q1471<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1471>'2. Assumptions'!$O$15,Q1471<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1471>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1471/1000","v":3498.4664661613315},{"$f":"(IF(P1471='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1471>'2. Assumptions'!$O$21,Q1471<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1471>'2. Assumptions'!$O$22,Q1471<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1471>'2. Assumptions'!$O$23, Q1471<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1471>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1471/1000","v":0},{"$f":"IF(SUM(AD1471:AE1471)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1471='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1471,P1471='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1471),0)","v":0},{"$f":"IF(P1471='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1471,0)","v":0},{"$f":"IF(P1471='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1471,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD1471:AE1471)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":127.64454189347578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1471) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1471)","v":524},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1471) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1471)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1471)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1471)","v":45},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.250177365813016},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.000709463252065,717,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},82.275401411276704,{"$f":"O1471*'2. Assumptions'!$D$35","v":0.21789666666666666},{"$f":"U1471*'2. Assumptions'!$D$40*BB1471*'2. Assumptions'!$D$38","v":9.7649251539748932E-2},0.13361548349999997,110375.42443927431,8703.5882436004722,69196.983662079729,51.580409644353594]
[268,672953,2018,"Maroondah City Council","15 Sherbrook ave ","Ringwood",3134,"Residential","Multi Unit",9,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},333.64,{"$f":"I1479&1","v":"Multi Unit1"},"Roof+balcony-Unit1,2,6",239.38,"Above Ground RW Tank",6000,131.18,85,null,1.0167557516141028,0.53074178413277895,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1479) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1479)","v":1.0167557516141028},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1479) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1479)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1479)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1479)","v":0},0,65.739999999999995,{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1479,$O$2:$O$104775)/L1479,0)","v":1.7733485193621867},{"$f":"(IF(P1479=$P$2,_xlfn.IFS(AND(Q1479>'2. Assumptions'!$O$14,Q1479<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1479>'2. Assumptions'!$O$15,Q1479<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1479>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1479/1000","v":3279.8123120262476},{"$f":"(IF(P1479='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1479>'2. Assumptions'!$O$21,Q1479<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1479>'2. Assumptions'!$O$22,Q1479<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1479>'2. Assumptions'!$O$23, Q1479<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1479>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1479/1000","v":0},{"$f":"IF(SUM(AD1479:AE1479)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1479='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1479,P1479='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1479),0)","v":0},{"$f":"IF(P1479='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1479,0)","v":0},{"$f":"IF(P1479='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1479,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5219.2570441283233},{"$f":"IF(SUM(AD1479:AE1479)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":134.78351228245592},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1479) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1479)","v":396.65999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1479) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1479)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1479)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1479)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.548961663877662},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.248688836133809,591.66,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13704.191133593709},46.324548333819116,{"$f":"O1479*'2. Assumptions'!$D$35","v":0.3981687333333333},{"$f":"U1479*'2. Assumptions'!$D$40*BB1479*'2. Assumptions'!$D$38","v":0.18217815737830587},5.0030880048666675E-2,60869.922825721471,8484.9340894653869,37687.54231258692,28.681790519776179]
[270,660350,2018,"Maroondah City Council","18 Jarma rd","Heathmont",3135,"Residential","Multi Unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1581.54,{"$f":"I1483&1","v":"Multi Unit1"},"Roof -D1",83.37,"Above Ground RW Tank",2500,153.4,82,null,1.0044681558772939,0.14568168407622997,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1483) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1483)","v":1.0044681558772939},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1483) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1483)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1483)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1483)","v":0},0,125.41,0.55507290362558015,{"$f":"(IF(P1483=$P$2,_xlfn.IFS(AND(Q1483>'2. Assumptions'!$O$14,Q1483<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1483>'2. Assumptions'!$O$15,Q1483<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1483>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1483/1000","v":2186.5415413508322},{"$f":"(IF(P1483='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1483>'2. Assumptions'!$O$21,Q1483<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1483>'2. Assumptions'!$O$22,Q1483<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1483>'2. Assumptions'!$O$23, Q1483<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1483>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1483/1000","v":0},{"$f":"IF(SUM(AD1483:AE1483)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1483='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1483,P1483='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1483),0)","v":0},{"$f":"IF(P1483='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1483,0)","v":0},{"$f":"IF(P1483='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1483,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1483:AE1483)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.77292941115387},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1483) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1483)","v":585.13},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1483) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1483)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1483)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1483)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.985929826104218},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.23374258304378,877.87,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},64.9856428908314,{"$f":"O1483*'2. Assumptions'!$D$35","v":0.13867209999999999},{"$f":"U1483*'2. Assumptions'!$D$40*BB1483*'2. Assumptions'!$D$38","v":6.2681268851384253E-2},9.4288808044285716E-2,86434.961306450423,7391.6633187899715,61296.144866357819,46.085164158828974]
[272,484692,2018,"Maroondah City Council","33-35 Ringwood Street","Ringwood",3134,"Residential","Mixed Use",20,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},666,{"$f":"I1491&1","v":"Mixed Use1"},"Communal Rooftop area",54.4,"Above Ground RW Tank",2000,161,82,null,1.1183561561561561,0.1315075075075075,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1491) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1491)","v":1.1183561561561561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1491) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1491)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1491)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1491)","v":0},0,33.299999999999997,1,{"$f":"(IF(P1491=$P$2,_xlfn.IFS(AND(Q1491>'2. Assumptions'!$O$14,Q1491<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1491>'2. Assumptions'!$O$15,Q1491<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1491>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1491/1000","v":2186.5415413508317},{"$f":"(IF(P1491='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1491>'2. Assumptions'!$O$21,Q1491<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1491>'2. Assumptions'!$O$22,Q1491<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1491>'2. Assumptions'!$O$23, Q1491<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1491>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1491/1000","v":0},{"$f":"IF(SUM(AD1491:AE1491)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1491='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1491,P1491='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1491),0)","v":0},{"$f":"IF(P1491='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1491,0)","v":0},{"$f":"IF(P1491='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1491,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1491:AE1491)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":88.476279108609432},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1491) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1491)","v":528.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1491) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1491)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1491)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1491)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":18.718878436417643},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},181.88969010092586,666,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},43.68027218876302,{"$f":"O1491*'2. Assumptions'!$D$35","v":9.0485333333333334E-2},{"$f":"U1491*'2. Assumptions'!$D$40*BB1491*'2. Assumptions'!$D$38","v":4.5537673308828831E-2},2.7875083110000004E-2,52181.120255171445,7391.6633187899715,32400.152635107581,27.121830254663948]
[275,1100146,2018,"Maroondah City Council","91-93 Centerbury Road","Heathmont",3135,"Commercial","retail",80,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1672,{"$f":"I1499&2","v":"retail2"},"Roof to RWT",287,"Above Ground RW Tank",7500,146,80,null,0.63777777777777767,0.31888888888888883,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1499) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1499)","v":0.63777777777777767},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1499) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1499)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1499)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1499)","v":0},0,16.425000000000001,0.78588516746411485,{"$f":"(IF(P1499=$P$2,_xlfn.IFS(AND(Q1499>'2. Assumptions'!$O$14,Q1499<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1499>'2. Assumptions'!$O$15,Q1499<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1499>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1499/1000","v":4099.7653900328096},{"$f":"(IF(P1499='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1499>'2. Assumptions'!$O$21,Q1499<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1499>'2. Assumptions'!$O$22,Q1499<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1499>'2. Assumptions'!$O$23, Q1499<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1499>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1499/1000","v":0},{"$f":"IF(SUM(AD1499:AE1499)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1499='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1499,P1499='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1499),0)","v":0},{"$f":"IF(P1499='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1499,0)","v":0},{"$f":"IF(P1499='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1499,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":7565.9529432486916},{"$f":"IF(SUM(AD1499:AE1499)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":264.52536758969654},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1499) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1499)","v":574},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1499) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1499)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1499)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1499)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.391707509966274},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},58.783415019932548,1314,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16870.840110720641},35.529790503430725,{"$f":"O1499*'2. Assumptions'!$D$35","v":0.47737666666666667},{"$f":"U1499*'2. Assumptions'!$D$40*BB1499*'2. Assumptions'!$D$38","v":0.13700710333333332},7.8409117499999986E-3,74427.161996670824,9304.8871674719485,29667.746124906807,14.162689752620926]
[277,555127,2018,"Maroondah City Council","60-62 Maroondah Hwy","Ringwood",3134,"Other","Other",100,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},855,{"$f":"I1505&1","v":"Other1"},"Remainder of site",205,"None ",0,0,0,null,0.76023391812865493,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1504) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1504)","v":0.76023391812865493},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1504) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1504)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1504)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1504)","v":0},650,8.5500000000000007,1,{"$f":"(IF(P1504=$P$2,_xlfn.IFS(AND(Q1504>'2. Assumptions'!$O$14,Q1504<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1504>'2. Assumptions'!$O$15,Q1504<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1504>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1504/1000","v":0},{"$f":"(IF(P1504='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1504>'2. Assumptions'!$O$21,Q1504<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1504>'2. Assumptions'!$O$22,Q1504<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1504>'2. Assumptions'!$O$23, Q1504<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1504>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1504/1000","v":0},{"$f":"IF(SUM(AD1504:AE1504)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1504='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1504,P1504='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1504),0)","v":0},{"$f":"IF(P1504='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1504,0)","v":0},{"$f":"IF(P1504='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1504,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1504:AE1504)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1504) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1504)","v":650},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1504) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1504)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1504)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1504)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,855,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},25.65852677322745,{"$f":"O1504*'2. Assumptions'!$D$35","v":0.3409833333333333},{"$f":"U1504*'2. Assumptions'!$D$40*BB1504*'2. Assumptions'!$D$38","v":0.11665219298245613},4.8652499999999998E-3,45091.291076737005,0,24181.175482229351,13.759937311686123]
[280,637912,2018,"Maroondah City Council","313-317 Canterbury Road","Ringwood",3134,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},5683,{"$f":"I1511&2","v":"Multi Unit2"},"unit 16 roof area to tank",142,"Above Ground RW Tank",2500,106,85,null,0.82223125357756155,8.6159129937034923E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1511) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1511)","v":0.82223125357756155},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1511) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1511)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1511)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1511)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,#REF!,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!,$O$2:$O$104775)/J1511,0)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!,$O$2:$O$104775)/L1511,0)","v":0},{"$f":"(IF(P1511=$P$2,_xlfn.IFS(AND(Q1511>'2. Assumptions'!$O$14,Q1511<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1511>'2. Assumptions'!$O$15,Q1511<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1511>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1511/1000","v":2186.5415413508322},{"$f":"(IF(P1511='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1511>'2. Assumptions'!$O$21,Q1511<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1511>'2. Assumptions'!$O$22,Q1511<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1511>'2. Assumptions'!$O$23, Q1511<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1511>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1511/1000","v":0},{"$f":"IF(SUM(AD1511:AE1511)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1511='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1511,P1511='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1511),0)","v":0},{"$f":"IF(P1511='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1511,0)","v":0},{"$f":"IF(P1511='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1511,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1511:AE1511)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":127.99449149320878},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,#REF!) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,#REF!)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1511) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1511)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1511)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1511)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1511+AE1511+AF1511+AG1511+AH1511+AI1511+AK1511+AJ1511)/Q1511,0)","v":4.2096428476593442},{"$f":"SUMIF($A$2:$A$104775,#REF!,$O$2:$O$104775)","v":0},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,#REF!,$O$2:$O$104775),0)","v":0},{"$f":"O1511*'2. Assumptions'!$D$35","v":0.23619333333333334},{"$f":"U1511*'2. Assumptions'!$D$40*BB1511*'2. Assumptions'!$D$38","v":8.7392493248998296E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!,$BC$2:$BC$104775)/J1511,0)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,#REF!, $BC$2:$BC$104775),0)","v":0},7391.6633187899715,{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775,#REF!, $BC$2:$BC$104775),0)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,#REF!,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,#REF!,$O$2:$O$104775),0)","v":0}]
[280,637912,2018,"Maroondah City Council","313-317 Canterbury Road","Ringwood",3134,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},5683,{"$f":"I1516&7","v":"Multi Unit7"},"unit 21 roof area to tank",102,"Above Ground RW Tank",2500,132.6,83,null,0.82223125357756155,7.7419576416714375E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1516) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1516)","v":0.82223125357756155},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1516) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1516)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1516)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1516)","v":0},0,436.75,0.30740805912370228,{"$f":"(IF(P1516=$P$2,_xlfn.IFS(AND(Q1516>'2. Assumptions'!$O$14,Q1516<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1516>'2. Assumptions'!$O$15,Q1516<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1516>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1516/1000","v":2186.5415413508322},{"$f":"(IF(P1516='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1516>'2. Assumptions'!$O$21,Q1516<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1516>'2. Assumptions'!$O$22,Q1516<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1516>'2. Assumptions'!$O$23, Q1516<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1516>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1516/1000","v":0},{"$f":"IF(SUM(AD1516:AE1516)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1516='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1516,P1516='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1516),0)","v":0},{"$f":"IF(P1516='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1516,0)","v":0},{"$f":"IF(P1516='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1516,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1516:AE1516)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":127.99449149320878},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1516) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1516)","v":1081},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1516) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1516)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1516)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1516)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":9.7355292499059765},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},4.2096428476593442,1747,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},66.265127825204345,{"$f":"O1516*'2. Assumptions'!$D$35","v":0.16966000000000001},{"$f":"U1516*'2. Assumptions'!$D$40*BB1516*'2. Assumptions'!$D$38","v":6.2774889516886104E-2},0.26879346074999999,107671.12598983865,7391.6633187899715,75623.395263987739,46.541669437143497]
[281,1263675,2021,"Greater Geelong City Council","61 Lake View Crescent ","St leonards ",3223,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,"Multi Unit 1","Dwelling 1 roof to rain tank",74.400000000000006,"Above Ground RW Tank",2500,164,79,null,0.99879057714958797,0.28743462897526506,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1524) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1524)","v":0.76728244994110739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1524) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1524)","v":0.2315081272084806},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1524)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1524)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A1524,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1524,$O$2:$O$104775)/J1524,0)","v":106.12499999999999},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1524,$O$2:$O$104775)/L1524,0)","v":0.54915912031047853},{"$f":"(IF(P1524=$P$2,_xlfn.IFS(AND(Q1524>'2. Assumptions'!$O$14,Q1524<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1524>'2. Assumptions'!$O$15,Q1524<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1524>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1524/1000","v":2186.5415413508322},{"$f":"(IF(P1524='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1524>'2. Assumptions'!$O$21,Q1524<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1524>'2. Assumptions'!$O$22,Q1524<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1524>'2. Assumptions'!$O$23, Q1524<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1524>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1524/1000","v":0},{"$f":"IF(SUM(AD1524:AE1524)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1524='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1524,P1524='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1524),0)","v":0},{"$f":"IF(P1524='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1524,0)","v":0},{"$f":"IF(P1524='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1524,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1524:AE1524)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.16079547963253},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1524) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1524)","v":208.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1524) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1524)","v":80},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1524)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1524)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.523797979588863},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1524+AE1524+AF1524+AG1524+AH1524+AI1524+AK1524+AJ1524)/O1524,0)","v":141.45305267672526},{"$f":"SUMIF($A$2:$A$104775,A1524,$O$2:$O$104775)","v":424.49999999999994},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1524,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A1524,$O$2:$O$104775),0)","v":80.821912335348998},{"$f":"O1524*'2. Assumptions'!$D$35","v":0.123752},{"$f":"U1524*'2. Assumptions'!$D$40*BB1524*'2. Assumptions'!$D$38","v":5.5621049176537117E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1524,$BC$2:$BC$104775)/J1524,0)","v":7.9338492525000012E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1524, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A1524,$BC$2:$BC$104775),0)","v":108109.2565993257},7391.6633187899715,{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1524, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A1524,$BC$2:$BC$104775),0)","v":72266.530046412008},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1524,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A1524,$O$2:$O$104775),0)","v":54.026078246359944}]
[282,1096246,2021,"Greater Geelong City Council","209-211 bailey street","Grovedale",3219,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1647,"Multi Unit 4","u4 roof ",153,"Above Ground RW Tank",3500,101.6,94,null,0.97360576194086434,0.11785291887793782,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1535) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1535)","v":0.5322259287338893},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1535) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1535)","v":0.15111448066717212},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1535)","v":5.890826383623958E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1535)","v":0.23135708870356331},0,439.66666666666669,0.80085003035822711,{"$f":"(IF(P1535=$P$2,_xlfn.IFS(AND(Q1535>'2. Assumptions'!$O$14,Q1535<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1535>'2. Assumptions'!$O$15,Q1535<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1535>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1535/1000","v":3061.158157891165},{"$f":"(IF(P1535='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1535>'2. Assumptions'!$O$21,Q1535<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1535>'2. Assumptions'!$O$22,Q1535<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1535>'2. Assumptions'!$O$23, Q1535<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1535>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1535/1000","v":0},{"$f":"IF(SUM(AD1535:AE1535)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1535='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1535,P1535='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1535),0)","v":0},{"$f":"IF(P1535='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1535,0)","v":0},{"$f":"IF(P1535='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1535,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1535:AE1535)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":214.17077072522724},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1535) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1535)","v":667},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1535) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1535)","v":151},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1535)","v":35},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1535)","v":466},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.089540833116484},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.501462324762713,1319,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},97.984091128546368,{"$f":"O1535*'2. Assumptions'!$D$35","v":0.25448999999999999},{"$f":"U1535*'2. Assumptions'!$D$40*BB1535*'2. Assumptions'!$D$38","v":0.11149781866034875},0.32040440699999995,134456.13665623174,8266.2799353303053,59244.675130169642,43.174196367679265]
[282,1096246,2021,"Greater Geelong City Council","209-211 bailey street","Grovedale",3220,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1647,"Multi Unit 5","u5 roof",117,"Above Ground RW Tank",3500,104,98.2,null,0.97360576194086434,9.2251705837755882E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1536) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1536)","v":0.5322259287338893},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1536) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1536)","v":0.15111448066717212},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1536)","v":5.890826383623958E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1536)","v":0.23135708870356331},0,439.66666666666669,0.80085003035822711,{"$f":"(IF(P1536=$P$2,_xlfn.IFS(AND(Q1536>'2. Assumptions'!$O$14,Q1536<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1536>'2. Assumptions'!$O$15,Q1536<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1536>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1536/1000","v":3061.158157891165},{"$f":"(IF(P1536='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1536>'2. Assumptions'!$O$21,Q1536<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1536>'2. Assumptions'!$O$22,Q1536<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1536>'2. Assumptions'!$O$23, Q1536<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1536>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1536/1000","v":0},{"$f":"IF(SUM(AD1536:AE1536)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1536='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1536,P1536='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1536),0)","v":0},{"$f":"IF(P1536='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1536,0)","v":0},{"$f":"IF(P1536='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1536,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1536:AE1536)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":214.17077072522724},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1536) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1536)","v":667},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1536) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1536)","v":151},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1536)","v":35},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1536)","v":466},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.089540833116484},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.424989193920467,1319,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},97.984091128546368,{"$f":"O1536*'2. Assumptions'!$D$35","v":0.19461000000000001},{"$f":"U1536*'2. Assumptions'!$D$40*BB1536*'2. Assumptions'!$D$38","v":8.5263037799090224E-2},0.32040440699999995,134456.13665623174,8266.2799353303053,59244.675130169642,43.174196367679265]
[283,1213166,2021,"Greater Geelong City Council","8 washington street","corio",3215,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},725,"Multi Unit 2","unit 1 roof area - raingarden",50,"Raingarden 100mm",1,130.1,0,null,0.9976754385964911,0.16303258145363408,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1544) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1544)","v":0.60791979949874675},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1544) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1544)","v":0.38975563909774436},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1544)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1544)","v":0},0,133,0.55034482758620684,{"$f":"(IF(P1544=$P$2,_xlfn.IFS(AND(Q1544>'2. Assumptions'!$O$14,Q1544<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1544>'2. Assumptions'!$O$15,Q1544<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1544>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1544/1000","v":0},{"$f":"(IF(P1544='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1544>'2. Assumptions'!$O$21,Q1544<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1544>'2. Assumptions'!$O$22,Q1544<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1544>'2. Assumptions'!$O$23, Q1544<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1544>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1544/1000","v":0},{"$f":"IF(SUM(AD1544:AE1544)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1544='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1544,P1544='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1544),0)","v":759.08025920987461},{"$f":"IF(P1544='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1544,0)","v":0},{"$f":"IF(P1544='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1544,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1544:AE1544)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":60.990479245434678},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1544) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1544)","v":160},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1544) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1544)","v":119},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1544)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1544)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.975952283346306},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},47.542766434364211,399,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},67.426247422158255,{"$f":"O1544*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U1544*'2. Assumptions'!$D$40*BB1544*'2. Assumptions'!$D$38","v":3.7338003289473676E-2},9.9319088749999992E-2,90291.715520265963,759.08025920987461,55497.2115746661,41.443101366629989]
[283,1213166,2021,"Greater Geelong City Council","8 washington street","corio",3221,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},725,"Multi Unit 8","unit 1 roof area - untreated",20,"none",0,0,0,null,0.9976754385964911,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1550) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1550)","v":0.60791979949874675},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1550) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1550)","v":0.38975563909774436},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1550)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1550)","v":0},0,133,0.55034482758620684,{"$f":"(IF(P1550=$P$2,_xlfn.IFS(AND(Q1550>'2. Assumptions'!$O$14,Q1550<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1550>'2. Assumptions'!$O$15,Q1550<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1550>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1550/1000","v":0},{"$f":"(IF(P1550='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1550>'2. Assumptions'!$O$21,Q1550<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1550>'2. Assumptions'!$O$22,Q1550<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1550>'2. Assumptions'!$O$23, Q1550<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1550>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1550/1000","v":0},{"$f":"IF(SUM(AD1550:AE1550)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1550='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1550,P1550='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1550),0)","v":0},{"$f":"IF(P1550='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1550,0)","v":0},{"$f":"IF(P1550='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1550,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1550:AE1550)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1550) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1550)","v":160},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1550) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1550)","v":119},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1550)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1550)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,399,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.426247422158255,{"$f":"O1550*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U1550*'2. Assumptions'!$D$40*BB1550*'2. Assumptions'!$D$38","v":1.4935201315789471E-2},9.9319088749999992E-2,90291.715520265963,0,55497.2115746661,41.443101366629989]
[284,1022289,2021,"Greater Geelong City Council","29 laura avenue","Belmont",3221,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},771,"Multi Unit 6","Driveway area D2",65.5,"Buffer Strip",0,0,0,null,1.0164869565217391,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1556) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1556)","v":0.59486956521739132},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1556) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1556)","v":0.27526956521739132},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1556)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1556)","v":0.14634782608695651},0,{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1556,$O$2:$O$104775)/J1556,0)","v":172.5},0.44747081712062259,{"$f":"(IF(P1556=$P$2,_xlfn.IFS(AND(Q1556>'2. Assumptions'!$O$14,Q1556<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1556>'2. Assumptions'!$O$15,Q1556<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1556>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1556/1000","v":0},{"$f":"(IF(P1556='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1556>'2. Assumptions'!$O$21,Q1556<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1556>'2. Assumptions'!$O$22,Q1556<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1556>'2. Assumptions'!$O$23, Q1556<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1556>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1556/1000","v":0},{"$f":"IF(SUM(AD1556:AE1556)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1556='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1556,P1556='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1556),0)","v":0},{"$f":"IF(P1556='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1556,0)","v":0},{"$f":"IF(P1556='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1556,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1556:AE1556)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1556) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1556)","v":131},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1556) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1556)","v":72},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1556)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1556)","v":142},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,345,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},105.44741021983506,{"$f":"O1556*'2. Assumptions'!$D$35","v":0.10894833333333333},{"$f":"U1556*'2. Assumptions'!$D$40*BB1556*'2. Assumptions'!$D$38","v":4.9835051895652169E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1556,$BC$2:$BC$104775)/J1556,0)","v":0.13124498399999998},138593.32150112154,0,71439.804483793792,54.354295631528359]
[286,1131964,2021,"Greater Geelong City Council","22 sparks road","Norlane",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,"Multi Unit 2","Unit 2 roof to RWT",115,"Above Ground RW Tank",3000,101.1,96.6,null,1.0134669603524231,0.51218061674008819,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1564) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1564)","v":1.0134669603524231},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1564) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1564)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1564)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1564)","v":0},0,113.5,0.40754039497307004,{"$f":"(IF(P1564=$P$2,_xlfn.IFS(AND(Q1564>'2. Assumptions'!$O$14,Q1564<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1564>'2. Assumptions'!$O$15,Q1564<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1564>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1564/1000","v":2623.8498496209986},{"$f":"(IF(P1564='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1564>'2. Assumptions'!$O$21,Q1564<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1564>'2. Assumptions'!$O$22,Q1564<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1564>'2. Assumptions'!$O$23, Q1564<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1564>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1564/1000","v":0},{"$f":"IF(SUM(AD1564:AE1564)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1564='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1564,P1564='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1564),0)","v":0},{"$f":"IF(P1564='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1564,0)","v":0},{"$f":"IF(P1564='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1564,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1564:AE1564)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.32104445885594},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1564) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1564)","v":227},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1564) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1564)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1564)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1564)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":48.807606445052357},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},96.341970982842469,227,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},97.615212890104686,{"$f":"O1564*'2. Assumptions'!$D$35","v":0.19128333333333333},{"$f":"U1564*'2. Assumptions'!$D$40*BB1564*'2. Assumptions'!$D$38","v":8.7236702279735706E-2},8.6098832250000021E-2,128681.49745465195,7828.9716270601384,90930.055872623489,68.977723586432944]
[289,1227952,2021,"Greater Geelong City Council","72 Dryden Way","Highton",3216,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},774,"Multi Unit 1 ","Unit 1 Treated",117.3,"Above Ground RW Tank",3000,135.6,80.3,null,1.0165379468216234,0.28008240887480179,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1575) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1575)","v":1.0165379468216234},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1575) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1575)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1575)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1575)","v":0},0,141.97500000000002,0.73372093023255824,{"$f":"(IF(P1575=$P$2,_xlfn.IFS(AND(Q1575>'2. Assumptions'!$O$14,Q1575<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1575>'2. Assumptions'!$O$15,Q1575<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1575>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1575/1000","v":2623.8498496209986},{"$f":"(IF(P1575='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1575>'2. Assumptions'!$O$21,Q1575<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1575>'2. Assumptions'!$O$22,Q1575<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1575>'2. Assumptions'!$O$23, Q1575<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1575>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1575/1000","v":0},{"$f":"IF(SUM(AD1575:AE1575)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1575='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1575,P1575='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1575),0)","v":0},{"$f":"IF(P1575='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1575,0)","v":0},{"$f":"IF(P1575='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1575,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1575:AE1575)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.99078285929474},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1575) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1575)","v":429.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1575) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1575)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1575)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1575)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.789866534047682},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.452912728276942,567.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},78.037166142115737,{"$f":"O1575*'2. Assumptions'!$D$35","v":0.19510899999999998},{"$f":"U1575*'2. Assumptions'!$D$40*BB1575*'2. Assumptions'!$D$38","v":8.9251066019889039E-2},0.1080257467875,102561.90762394162,7828.9716270601384,72473.200694096508,55.14331133692648]
[289,1227952,2021,"Greater Geelong City Council","72 Dryden Way","Highton",3217,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},774,"Multi Unit 2","Unit 2 Treated ",92.9,"Above Ground RW Tank",3000,138.69999999999999,87.8,null,1.0165379468216234,0.2268925867230146,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1576) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1576)","v":1.0165379468216234},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1576) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1576)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1576)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1576)","v":0},0,141.97500000000002,0.73372093023255824,{"$f":"(IF(P1576=$P$2,_xlfn.IFS(AND(Q1576>'2. Assumptions'!$O$14,Q1576<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1576>'2. Assumptions'!$O$15,Q1576<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1576>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1576/1000","v":2623.8498496209986},{"$f":"(IF(P1576='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1576>'2. Assumptions'!$O$21,Q1576<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1576>'2. Assumptions'!$O$22,Q1576<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1576>'2. Assumptions'!$O$23, Q1576<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1576>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1576/1000","v":0},{"$f":"IF(SUM(AD1576:AE1576)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1576='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1576,P1576='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1576),0)","v":0},{"$f":"IF(P1576='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1576,0)","v":0},{"$f":"IF(P1576='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1576,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1576:AE1576)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.99078285929474},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1576) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1576)","v":429.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1576) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1576)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1576)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1576)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.789866534047682},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.26078216390617,567.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},78.037166142115737,{"$f":"O1576*'2. Assumptions'!$D$35","v":0.15452366666666667},{"$f":"U1576*'2. Assumptions'!$D$40*BB1576*'2. Assumptions'!$D$38","v":7.0685626881907021E-2},0.1080257467875,102561.90762394162,7828.9716270601384,72473.200694096508,55.14331133692648]
[290,1311380,2021,"Greater Geelong City Council","1 Cottesloe Drive","Barwon Heads",3228,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},585.29,"Multi Unit 1","R1",64.25,"Raingarden 100mm",1,127.3,0,null,1.0474231851079296,0.25849451660819822,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1584) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1584)","v":0.52822925950507249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1584) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1584)","v":0.51919392560285704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1584)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1584)","v":0},0,158.20500000000001,0.54060380324283697,{"$f":"(IF(P1584=$P$2,_xlfn.IFS(AND(Q1584>'2. Assumptions'!$O$14,Q1584<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1584>'2. Assumptions'!$O$15,Q1584<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1584>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1584/1000","v":0},{"$f":"(IF(P1584='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1584>'2. Assumptions'!$O$21,Q1584<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1584>'2. Assumptions'!$O$22,Q1584<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1584>'2. Assumptions'!$O$23, Q1584<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1584>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1584/1000","v":0},{"$f":"IF(SUM(AD1584:AE1584)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1584='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1584,P1584='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1584),0)","v":759.08025920987461},{"$f":"IF(P1584='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1584,0)","v":0},{"$f":"IF(P1584='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1584,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1584:AE1584)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":45.785172061826792},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1584) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1584)","v":132.07999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1584) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1584)","v":129.15},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1584)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1584)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":18.406026494140228},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},36.998261816625849,316.41000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},64.222122865841243,{"$f":"O1584*'2. Assumptions'!$D$35","v":0.10686916666666667},{"$f":"U1584*'2. Assumptions'!$D$40*BB1584*'2. Assumptions'!$D$38","v":5.0371759322923586E-2},0.12403212737250001,81916.364439001904,759.08025920987461,56900.360872865189,44.609669778606431]
[291,1278074,2021,"Greater Geelong City Council","33 Sharland Road","Corio ",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},747,"Multi Unit 2","Dwelling 2",111,"Above Ground RW Tank",3000,121.8,89.3,null,1.1814376389231909,0.33390466781921463,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1590) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1590)","v":0.69445591504075077},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1590) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1590)","v":0.4869817238824401},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1590)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1590)","v":0},0,202.45,0.54203480589022757,{"$f":"(IF(P1590=$P$2,_xlfn.IFS(AND(Q1590>'2. Assumptions'!$O$14,Q1590<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1590>'2. Assumptions'!$O$15,Q1590<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1590>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1590/1000","v":2623.8498496209986},{"$f":"(IF(P1590='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1590>'2. Assumptions'!$O$21,Q1590<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1590>'2. Assumptions'!$O$22,Q1590<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1590>'2. Assumptions'!$O$23, Q1590<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1590>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1590/1000","v":0},{"$f":"IF(SUM(AD1590:AE1590)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1590='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1590,P1590='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1590),0)","v":0},{"$f":"IF(P1590='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1590,0)","v":0},{"$f":"IF(P1590='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1590,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1590:AE1590)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":159.53966872579301},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1590) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1590)","v":244.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1590) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1590)","v":160.69999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1590)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1590)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.36988805498315},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},99.813753720962922,404.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},66.468090811287198,{"$f":"O1590*'2. Assumptions'!$D$35","v":0.18462999999999999},{"$f":"U1590*'2. Assumptions'!$D$40*BB1590*'2. Assumptions'!$D$38","v":9.815797407347493E-2},0.17902776442499999,75164.123441771531,7828.9716270601384,47970.502865033552,42.420606995653316]
[294,1047020,2021,"Greater Geelong City Council","1 Pettitt Crescent ","Norlane ",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},750.8,"Multi Unit 1","Roof ",88.96,"Above Ground RW Tank",2000,109.6,88.9,null,1.0929732620320856,0.54311586452762917,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1596) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1596)","v":1.0929732620320856},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1596) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1596)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1596)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1596)","v":0},0,89.759999999999991,0.23910495471497067,{"$f":"(IF(P1596=$P$2,_xlfn.IFS(AND(Q1596>'2. Assumptions'!$O$14,Q1596<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1596>'2. Assumptions'!$O$15,Q1596<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1596>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1596/1000","v":2186.5415413508317},{"$f":"(IF(P1596='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1596>'2. Assumptions'!$O$21,Q1596<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1596>'2. Assumptions'!$O$22,Q1596<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1596>'2. Assumptions'!$O$23, Q1596<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1596>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1596/1000","v":0},{"$f":"IF(SUM(AD1596:AE1596)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1596='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1596,P1596='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1596),0)","v":0},{"$f":"IF(P1596='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1596,0)","v":0},{"$f":"IF(P1596='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1596,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1596:AE1596)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.531026560463957},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1596) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1596)","v":179.51999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1596) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1596)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1596)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1596)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.118087909371475},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},111.22750833509855,179.51999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},110.23617581874295,{"$f":"O1596*'2. Assumptions'!$D$35","v":0.14797013333333331},{"$f":"U1596*'2. Assumptions'!$D$40*BB1596*'2. Assumptions'!$D$38","v":7.2777329690695183E-2},7.3431802079999997E-2,134748.14537045563,7391.6633187899715,100660.24677887044,82.349190271724297]
[296,1257973,2021,"Greater Geelong City Council","2 Anzac Street","Leopold ",3224,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603.19000000000005,"Multi Unit 7","D1 Raingarden ",41.57,"Raingarden 100mm",1,131.35,0,null,1.0404293019575666,0.16001112120501698,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1608) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1608)","v":0.50044015941859099},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1608) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1608)","v":0.53998914253897545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1608)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1608)","v":0},0,170.62,0.56572555911072797,{"$f":"(IF(P1608=$P$2,_xlfn.IFS(AND(Q1608>'2. Assumptions'!$O$14,Q1608<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1608>'2. Assumptions'!$O$15,Q1608<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1608>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1608/1000","v":0},{"$f":"(IF(P1608='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1608>'2. Assumptions'!$O$21,Q1608<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1608>'2. Assumptions'!$O$22,Q1608<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1608>'2. Assumptions'!$O$23, Q1608<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1608>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1608/1000","v":0},{"$f":"IF(SUM(AD1608:AE1608)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1608='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1608,P1608='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1608),0)","v":759.08025920987461},{"$f":"IF(P1608='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1608,0)","v":0},{"$f":"IF(P1608='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1608,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1608:AE1608)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":44.021965155468529},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1608) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1608)","v":116.71},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1608) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1608)","v":139.35},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1608)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1608)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.05876083041414},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.183986570079639,341.24,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},92.800394481674516,{"$f":"O1608*'2. Assumptions'!$D$35","v":6.9144766666666663E-2},{"$f":"U1608*'2. Assumptions'!$D$40*BB1608*'2. Assumptions'!$D$38","v":3.2373108592658469E-2},0.13287225855375001,119164.1015122674,759.08025920987461,70346.754448361738,54.783332232328476]
[296,1257973,2021,"Greater Geelong City Council","2 Anzac Street","Leopold ",3224,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603.19000000000005,"Multi Unit 10","D2 Raingarden 2 ",30.43,"Raingarden 100mm",1,133,0,null,1.0404293019575666,0.11860244988864142,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1611) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1611)","v":0.50044015941859099},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1611) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1611)","v":0.53998914253897545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1611)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1611)","v":0},0,170.62,0.56572555911072797,{"$f":"(IF(P1611=$P$2,_xlfn.IFS(AND(Q1611>'2. Assumptions'!$O$14,Q1611<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1611>'2. Assumptions'!$O$15,Q1611<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1611>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1611/1000","v":0},{"$f":"(IF(P1611='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1611>'2. Assumptions'!$O$21,Q1611<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1611>'2. Assumptions'!$O$22,Q1611<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1611>'2. Assumptions'!$O$23, Q1611<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1611>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1611/1000","v":0},{"$f":"IF(SUM(AD1611:AE1611)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1611='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1611,P1611='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1611),0)","v":759.08025920987461},{"$f":"IF(P1611='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1611,0)","v":0},{"$f":"IF(P1611='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1611,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1611:AE1611)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":44.021965155468529},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1611) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1611)","v":116.71},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1611) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1611)","v":139.35},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1611)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1611)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":17.05876083041414},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.11824915275092,341.24,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},92.800394481674516,{"$f":"O1611*'2. Assumptions'!$D$35","v":5.0615233333333329E-2},{"$f":"U1611*'2. Assumptions'!$D$40*BB1611*'2. Assumptions'!$D$38","v":2.3697707348438707E-2},0.13287225855375001,119164.1015122674,759.08025920987461,70346.754448361738,54.783332232328476]
[298,1229170,2021,"Greater Geelong City Council","79 Oylimpic avenue","Norlane ",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,"Multi Unit 1","House ",124,"Above Ground RW Tank",2500,109.5,87,null,1.0118292079207922,0.33608910891089111,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1616) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1616)","v":0.62273267326732684},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1616) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1616)","v":0.38909653465346539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1616)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1616)","v":0},0,202,0.5796269727403156,{"$f":"(IF(P1616=$P$2,_xlfn.IFS(AND(Q1616>'2. Assumptions'!$O$14,Q1616<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1616>'2. Assumptions'!$O$15,Q1616<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1616>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1616/1000","v":2186.5415413508322},{"$f":"(IF(P1616='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1616>'2. Assumptions'!$O$21,Q1616<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1616>'2. Assumptions'!$O$22,Q1616<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1616>'2. Assumptions'!$O$23, Q1616<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1616>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1616/1000","v":0},{"$f":"IF(SUM(AD1616:AE1616)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1616='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1616,P1616='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1616),0)","v":0},{"$f":"IF(P1616='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1616,0)","v":0},{"$f":"IF(P1616='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1616,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1616:AE1616)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":168.99879468233024},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1616) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1616)","v":255},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1616) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1616)","v":149},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1616)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1616)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.271008310385731},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},84.871831606035173,404,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},57.983545940631025,{"$f":"O1616*'2. Assumptions'!$D$35","v":0.20625333333333332},{"$f":"U1616*'2. Assumptions'!$D$40*BB1616*'2. Assumptions'!$D$38","v":9.3911916103960394E-2},0.15298554075000001,76560.675097705054,7391.6633187899715,50796.979964885395,38.471304199974796]
[303,1030732,2021,"Greater Geelong City Council","26 Willis St","Portarlington",3223,"Residential ","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},868,"Multi Unit 2","roof no treatment ",98,"None ",0,0,0,null,0.77120792079207923,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1628) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1628)","v":0.57821782178217829},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1628) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1628)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1628)","v":8.7128712871287137E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1628)","v":0.10586138613861387},0,252.5,0.58179723502304148,{"$f":"(IF(P1628=$P$2,_xlfn.IFS(AND(Q1628>'2. Assumptions'!$O$14,Q1628<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1628>'2. Assumptions'!$O$15,Q1628<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1628>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1628/1000","v":0},{"$f":"(IF(P1628='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1628>'2. Assumptions'!$O$21,Q1628<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1628>'2. Assumptions'!$O$22,Q1628<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1628>'2. Assumptions'!$O$23, Q1628<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1628>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1628/1000","v":0},{"$f":"IF(SUM(AD1628:AE1628)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1628='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1628,P1628='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1628),0)","v":0},{"$f":"IF(P1628='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1628,0)","v":0},{"$f":"IF(P1628='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1628,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1628:AE1628)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1628) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1628)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1628) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1628)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1628)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1628)","v":81},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,505,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},172.96445254455199,{"$f":"O1628*'2. Assumptions'!$D$35","v":0.16300666666666666},{"$f":"U1628*'2. Assumptions'!$D$40*BB1628*'2. Assumptions'!$D$38","v":5.6570414613861392E-2},0.145755405,299635.71002735285,0,89424.425835181057,51.620171899007048]
[303,1030732,2021,"Greater Geelong City Council","26 Willis St","Portarlington",3223,"Residential ","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},868,"Multi Unit 6","driveway unit 2 ",31,"Buffer Strip",7,66,0,null,0.77120792079207923,4.0514851485148516E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1632) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1632)","v":0.57821782178217829},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1632) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1632)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1632)","v":8.7128712871287137E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1632)","v":0.10586138613861387},0,252.5,0.58179723502304148,{"$f":"(IF(P1632=$P$2,_xlfn.IFS(AND(Q1632>'2. Assumptions'!$O$14,Q1632<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1632>'2. Assumptions'!$O$15,Q1632<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1632>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1632/1000","v":0},{"$f":"(IF(P1632='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1632>'2. Assumptions'!$O$21,Q1632<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1632>'2. Assumptions'!$O$22,Q1632<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1632>'2. Assumptions'!$O$23, Q1632<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1632>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1632/1000","v":0},{"$f":"IF(SUM(AD1632:AE1632)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1632='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1632,P1632='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1632),0)","v":0},{"$f":"IF(P1632='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1632,0)","v":3036.3210368394984},{"$f":"IF(P1632='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1632,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11326.406437558351},{"$f":"IF(SUM(AD1632:AE1632)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":1356.7484800918282},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1632) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1632)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1632) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1632)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1632)","v":20},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1632)","v":81},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":177.31762314071418},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},463.31378949670477,505,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14362.727474397849},172.96445254455199,{"$f":"O1632*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U1632*'2. Assumptions'!$D$40*BB1632*'2. Assumptions'!$D$38","v":1.7894722990099012E-2},0.145755405,299635.71002735285,3036.3210368394984,89424.425835181057,51.620171899007048]
[304,1065142,2021,"Greater Geelong City Council","24 Griffen St ","Hamyln Heights",3215,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766.32,"Multi Unit 2","unit 1 - rear roof ",63.76,"Above Ground RW Tank",2000,161.1,78,null,1.1207744827799802,0.15906429633300298,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1636) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1636)","v":0.47848216055500498},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1636) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1636)","v":0.64229232222497523},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1636)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1636)","v":0},0,215.25333333333333,0.84267668858962308,{"$f":"(IF(P1636=$P$2,_xlfn.IFS(AND(Q1636>'2. Assumptions'!$O$14,Q1636<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1636>'2. Assumptions'!$O$15,Q1636<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1636>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1636/1000","v":2186.5415413508317},{"$f":"(IF(P1636='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1636>'2. Assumptions'!$O$21,Q1636<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1636>'2. Assumptions'!$O$22,Q1636<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1636>'2. Assumptions'!$O$23, Q1636<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1636>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1636/1000","v":0},{"$f":"IF(SUM(AD1636:AE1636)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1636='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1636,P1636='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1636),0)","v":0},{"$f":"IF(P1636='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1636,0)","v":0},{"$f":"IF(P1636='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1636,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1636:AE1636)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":206.79557060211206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1636) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1636)","v":236.98000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1636) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1636)","v":317.43},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1636)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1636)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.753730869652991},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},155.18819230693799,645.76,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},71.736195609047584,{"$f":"O1636*'2. Assumptions'!$D$35","v":0.10605413333333333},{"$f":"U1636*'2. Assumptions'!$D$40*BB1636*'2. Assumptions'!$D$38","v":5.3488244895005567E-2},0.18057595683499997,85512.243690388117,7391.6633187899715,50742.362111098606,42.567752370600594]
[305,1037378,2021,"Greater Geelong City Council","7 Malcolm Street ","Bell Park ",3215,"Residential ","Dwelling",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},630,"Multi unit 5","Driveway area D1",8,"None ",0,0,0,null,1.0035428571428571,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1648) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1648)","v":0.46019047619047626},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1648) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1648)","v":0.36232380952380955},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1648)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1648)","v":0.18102857142857143},0,65.625,0.41666666666666669,{"$f":"(IF(P1648=$P$2,_xlfn.IFS(AND(Q1648>'2. Assumptions'!$O$14,Q1648<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1648>'2. Assumptions'!$O$15,Q1648<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1648>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1648/1000","v":0},{"$f":"(IF(P1648='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1648>'2. Assumptions'!$O$21,Q1648<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1648>'2. Assumptions'!$O$22,Q1648<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1648>'2. Assumptions'!$O$23, Q1648<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1648>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1648/1000","v":0},{"$f":"IF(SUM(AD1648:AE1648)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1648='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1648,P1648='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1648),0)","v":0},{"$f":"IF(P1648='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1648,0)","v":0},{"$f":"IF(P1648='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1648,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1648:AE1648)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1648) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1648)","v":80},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1648) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1648)","v":72.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1648)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1648)","v":72},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,262.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.987975436879665,{"$f":"O1648*'2. Assumptions'!$D$35","v":1.3306666666666666E-2},{"$f":"U1648*'2. Assumptions'!$D$40*BB1648*'2. Assumptions'!$D$38","v":6.0092146285714281E-3},4.9294338749999986E-2,133112.86964053716,0,57231.017467326979,42.98918342158602]
[307,1093279,2021,"Greater Geelong City Council","31 apex Avenue ","Belmont ",3216,"Residential ","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},728,"Multi Unit 1 ","Roof area 1R1",92,"Above Ground RW Tank",2500,132.9,83.9,null,1.0036659551760938,0.26097758804695836,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1653) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1653)","v":0.57453148345784411},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1653) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1653)","v":0.31000853788687299},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1653)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1653)","v":0.11912593383137673},0,234.25,0.64354395604395609,{"$f":"(IF(P1653=$P$2,_xlfn.IFS(AND(Q1653>'2. Assumptions'!$O$14,Q1653<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1653>'2. Assumptions'!$O$15,Q1653<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1653>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1653/1000","v":2186.5415413508322},{"$f":"(IF(P1653='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1653>'2. Assumptions'!$O$21,Q1653<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1653>'2. Assumptions'!$O$22,Q1653<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1653>'2. Assumptions'!$O$23, Q1653<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1653>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1653/1000","v":0},{"$f":"IF(SUM(AD1653:AE1653)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1653='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1653,P1653='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1653),0)","v":0},{"$f":"IF(P1653='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1653,0)","v":0},{"$f":"IF(P1653='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1653,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1653:AE1653)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":183.17720476880638},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1653) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1653)","v":205},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1653) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1653)","v":111},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1653)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1653)","v":87},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":51.337107898284685},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},114.39246868639522,468.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.242904679413499,{"$f":"O1653*'2. Assumptions'!$D$35","v":0.15302666666666667},{"$f":"U1653*'2. Assumptions'!$D$40*BB1653*'2. Assumptions'!$D$38","v":6.9114445005336173E-2},0.17597889937499997,93502.12144519281,7391.6633187899715,50876.553290306736,38.220703743956086]
[308,1308680,2021,"Greater Geelong City Council","75 Fraser Crescent","Ocean Grove",3226,"Residential ","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},644.44000000000005,"Subdivision 1","Footprint unit 1",128.66,"Above Ground RW Tank",2500,104.8,87,null,1.0123473944507073,0.49032939379613799,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1660) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1660)","v":1.0123473944507073},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1660) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1660)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1660)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1660)","v":0},0,137.495,0.42671156352802431,{"$f":"(IF(P1660=$P$2,_xlfn.IFS(AND(Q1660>'2. Assumptions'!$O$14,Q1660<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1660>'2. Assumptions'!$O$15,Q1660<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1660>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1660/1000","v":2186.5415413508322},{"$f":"(IF(P1660='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1660>'2. Assumptions'!$O$21,Q1660<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1660>'2. Assumptions'!$O$22,Q1660<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1660>'2. Assumptions'!$O$23, Q1660<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1660>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1660/1000","v":0},{"$f":"IF(SUM(AD1660:AE1660)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1660='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1660,P1660='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1660),0)","v":0},{"$f":"IF(P1660='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1660,0)","v":0},{"$f":"IF(P1660='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1660,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1660:AE1660)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.95746733618718},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1660) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1660)","v":274.99},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1660) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1660)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1660)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1660)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.27087210134318},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.797816875084422,274.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},76.54174420268636,{"$f":"O1660*'2. Assumptions'!$D$35","v":0.21400446666666664},{"$f":"U1660*'2. Assumptions'!$D$40*BB1660*'2. Assumptions'!$D$38","v":9.7491088903865958E-2},0.1041857396925,101012.93276997253,7391.6633187899715,70946.977394470363,53.75950630051981]
[310,1141619,2021,"Greater Geelong City Council","19 Townsend Road ","Whittington",3219,"Residential ","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},772.98,"Multi Unit 3","Townhouse 3 ",106.04,"Above Ground RW Tank",4000,115,98,null,0.99718615618255946,0.24367756374390537,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1668) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1668)","v":0.73263416193749509},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1668) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1668)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1668)","v":5.7757972983774282E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1668)","v":0.2067940212612901},0,125.11,0.64741649201790474,{"$f":"(IF(P1668=$P$2,_xlfn.IFS(AND(Q1668>'2. Assumptions'!$O$14,Q1668<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1668>'2. Assumptions'!$O$15,Q1668<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1668>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1668/1000","v":3498.4664661613315},{"$f":"(IF(P1668='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1668>'2. Assumptions'!$O$21,Q1668<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1668>'2. Assumptions'!$O$22,Q1668<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1668>'2. Assumptions'!$O$23, Q1668<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1668>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1668/1000","v":0},{"$f":"IF(SUM(AD1668:AE1668)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1668='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1668,P1668='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1668),0)","v":0},{"$f":"IF(P1668='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1668,0)","v":0},{"$f":"IF(P1668='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1668,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD1668:AE1668)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":166.29163056588979},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1668) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1668)","v":330.62},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1668) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1668)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1668)","v":13.02},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1668)","v":156.80000000000001},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.84923156398893},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},114.89148377674482,500.44,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},175.29493204927175,{"$f":"O1668*'2. Assumptions'!$D$35","v":0.17637986666666666},{"$f":"U1668*'2. Assumptions'!$D$40*BB1668*'2. Assumptions'!$D$38","v":7.914760257119656E-2},9.3381333060000016E-2,234855.81357671384,8703.5882436004722,98180.287043981254,73.281161253140581]
[311,1306060,2021,"Greater Geelong City Council","77 (lot 48) Leviens Road ","St leonards ",3437,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1622,"Multi Unit 6","unit 2 - planter",42.8,"Raingarden 300mm",0.5,127,0,null,0.99499661016949137,8.3753466872110938E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1676) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1676)","v":0.64028597842835122},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1676) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1676)","v":0.3547106317411402},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1676)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1676)","v":0},0,162.25,0.4001233045622688,{"$f":"(IF(P1676=$P$2,_xlfn.IFS(AND(Q1676>'2. Assumptions'!$O$14,Q1676<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1676>'2. Assumptions'!$O$15,Q1676<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1676>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1676/1000","v":0},{"$f":"(IF(P1676='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1676>'2. Assumptions'!$O$21,Q1676<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1676>'2. Assumptions'!$O$22,Q1676<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1676>'2. Assumptions'!$O$23, Q1676<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1676>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1676/1000","v":0},{"$f":"IF(SUM(AD1676:AE1676)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1676='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1676,P1676='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1676),0)","v":433.76014811992837},{"$f":"IF(P1676='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1676,0)","v":0},{"$f":"IF(P1676='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1676,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD1676:AE1676)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":35.036705081934386},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1676) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1676)","v":277.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1676) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1676)","v":179.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1676)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1676)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":6.9352074741858063},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},29.037130359207861,649,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1242.7891793740964},70.5595415451956,{"$f":"O1676*'2. Assumptions'!$D$35","v":7.1190666666666666E-2},{"$f":"U1676*'2. Assumptions'!$D$40*BB1676*'2. Assumptions'!$D$38","v":3.1875512404067795E-2},0.12083649269999999,94741.955512814937,433.76014811992837,65657.843310937824,48.899004646778927]
[311,1306060,2021,"Greater Geelong City Council","77 (lot 48) Leviens Road ","St leonards ",3437,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1622,"Multi Unit 12","unit 4 - planter ",75.2,"Raingarden 300mm",1,128.80000000000001,0,null,0.99499661016949137,0.14924129429892141,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1682) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1682)","v":0.64028597842835122},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1682) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1682)","v":0.3547106317411402},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1682)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1682)","v":0},0,162.25,0.4001233045622688,{"$f":"(IF(P1682=$P$2,_xlfn.IFS(AND(Q1682>'2. Assumptions'!$O$14,Q1682<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1682>'2. Assumptions'!$O$15,Q1682<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1682>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1682/1000","v":0},{"$f":"(IF(P1682='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1682>'2. Assumptions'!$O$21,Q1682<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1682>'2. Assumptions'!$O$22,Q1682<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1682>'2. Assumptions'!$O$23, Q1682<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1682>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1682/1000","v":0},{"$f":"IF(SUM(AD1682:AE1682)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1682='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1682,P1682='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1682),0)","v":867.52029623985675},{"$f":"IF(P1682='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1682,0)","v":0},{"$f":"IF(P1682='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1682,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1682:AE1682)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":70.073410163868772},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1682) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1682)","v":277.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1682) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1682)","v":179.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1682)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1682)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":13.870414948371613},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},33.052903706757881,649,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},70.5595415451956,{"$f":"O1682*'2. Assumptions'!$D$35","v":0.12508266666666668},{"$f":"U1682*'2. Assumptions'!$D$40*BB1682*'2. Assumptions'!$D$38","v":5.6005573195932204E-2},0.12083649269999999,94741.955512814937,867.52029623985675,65657.843310937824,48.899004646778927]
[313,1336698,2021,"Greater Geelong City Council","56 Drysdale Street ","Portarlington",3223,"Residential ","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},843,"Multi Unit 4","Driveway - TH2",28.6,"Raingarden 300mm",2,134,0,null,1.0384576457645764,8.4321232123212311E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1688)","v":0.86981518151815174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1688)","v":0.16864246424642462},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1688)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1688)","v":0},0,227.25000000000003,0.5391459074733097,{"$f":"(IF(P1688=$P$2,_xlfn.IFS(AND(Q1688>'2. Assumptions'!$O$14,Q1688<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1688>'2. Assumptions'!$O$15,Q1688<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1688>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1688/1000","v":0},{"$f":"(IF(P1688='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1688>'2. Assumptions'!$O$21,Q1688<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1688>'2. Assumptions'!$O$22,Q1688<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1688>'2. Assumptions'!$O$23, Q1688<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1688>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1688/1000","v":0},{"$f":"IF(SUM(AD1688:AE1688)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1688='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1688,P1688='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1688),0)","v":1735.0405924797135},{"$f":"IF(P1688='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1688,0)","v":0},{"$f":"IF(P1688='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1688,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD1688:AE1688)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":294.77490973047014},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1688)","v":384},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1688)","v":57.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1688)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1688)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":86.908334221964779},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},173.81666844392956,454.50000000000006,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4971.1567174963857},83.162783048378969,{"$f":"O1688*'2. Assumptions'!$D$35","v":4.7571333333333334E-2},{"$f":"U1688*'2. Assumptions'!$D$40*BB1688*'2. Assumptions'!$D$38","v":2.2230366668646865E-2},0.17663814074999998,106991.28946614054,1735.0405924797135,64047.580010663798,49.783258317362005]
[315,1026000,2021,"Greater Geelong City Council","588 Thompson Road","Norlane",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},604,"Multi unit 2","Roof",89.97,"Above Ground RW Tank",2000,109.2,88.9,null,1.0978982706002034,0.55525737538148523,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1696) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1696)","v":1.0978982706002034},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1696) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1696)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1696)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1696)","v":0},89.97,88.47,0.29294701986754967,{"$f":"(IF(P1696=$P$2,_xlfn.IFS(AND(Q1696>'2. Assumptions'!$O$14,Q1696<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1696>'2. Assumptions'!$O$15,Q1696<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1696>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1696/1000","v":2186.5415413508317},{"$f":"(IF(P1696='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1696>'2. Assumptions'!$O$21,Q1696<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1696>'2. Assumptions'!$O$22,Q1696<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1696>'2. Assumptions'!$O$23, Q1696<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1696>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1696/1000","v":0},{"$f":"IF(SUM(AD1696:AE1696)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1696='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1696,P1696='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1696),0)","v":0},{"$f":"IF(P1696='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1696,0)","v":0},{"$f":"IF(P1696='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1696,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1696:AE1696)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.124917822131536},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1696) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1696)","v":176.94},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1696) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1696)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1696)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1696)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.921776542841449},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.97887230732874,176.94,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},111.8435530856829,{"$f":"O1696*'2. Assumptions'!$D$35","v":0.14965009999999998},{"$f":"U1696*'2. Assumptions'!$D$40*BB1696*'2. Assumptions'!$D$38","v":7.3935263693316364E-2},7.2702598409999986E-2,136099.66298163796,7391.6633187899715,101669.86435760286,83.549941435401507]
[316,1280916,2021,"Greater Geelong City Council","26 Coxon Parade","North Geelong ",3215,"Residential","Multi unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},638,"Multi Unit 1","Dwelling 2 charged",103,"Above Ground RW Tank",2000,96.8,91,null,1.0122757125154895,0.24709789343246591,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1697) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1697)","v":0.24709789343246591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1697) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1697)","v":0.76517781908302351},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1697)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1697)","v":0},0,201.75,0.63244514106583072,{"$f":"(IF(P1697=$P$2,_xlfn.IFS(AND(Q1697>'2. Assumptions'!$O$14,Q1697<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1697>'2. Assumptions'!$O$15,Q1697<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1697>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1697/1000","v":2186.5415413508317},{"$f":"(IF(P1697='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1697>'2. Assumptions'!$O$21,Q1697<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1697>'2. Assumptions'!$O$22,Q1697<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1697>'2. Assumptions'!$O$23, Q1697<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1697>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1697/1000","v":0},{"$f":"IF(SUM(AD1697:AE1697)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1697='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1697,P1697='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1697),0)","v":0},{"$f":"IF(P1697='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1697,0)","v":0},{"$f":"IF(P1697='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1697,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1697:AE1697)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":400.44044908843807},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1697) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1697)","v":103},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1697) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1697)","v":237.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1697)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1697)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":96.066011082430734},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},96.066011082430734,403.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},59.870208356380736,{"$f":"O1697*'2. Assumptions'!$D$35","v":0.17132333333333333},{"$f":"U1697*'2. Assumptions'!$D$40*BB1697*'2. Assumptions'!$D$38","v":7.8041902194237928E-2},0.15286362881250001,79016.929205020293,7391.6633187899715,39074.51683193443,29.606306998882818]
[317,1264336,2021,"Greater Geelong City Council","16 Stringybark Place ","Ocean Grove ",3226,"Residential","Multi unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},632,"Multi unit 7","Pavement area 2P1",26.5,"None ",0,0,0,null,1.0088235294117647,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1708) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1708)","v":0.82455242966751907},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1708) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1708)","v":0.18427109974424552},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1708)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1708)","v":0},0,195.5,0.61867088607594933,{"$f":"(IF(P1708=$P$2,_xlfn.IFS(AND(Q1708>'2. Assumptions'!$O$14,Q1708<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1708>'2. Assumptions'!$O$15,Q1708<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1708>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1708/1000","v":0},{"$f":"(IF(P1708='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1708>'2. Assumptions'!$O$21,Q1708<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1708>'2. Assumptions'!$O$22,Q1708<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1708>'2. Assumptions'!$O$23, Q1708<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1708>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1708/1000","v":0},{"$f":"IF(SUM(AD1708:AE1708)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1708='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1708,P1708='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1708),0)","v":0},{"$f":"IF(P1708='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1708,0)","v":0},{"$f":"IF(P1708='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1708,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1708:AE1708)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1708) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1708)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1708) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1708)","v":55},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1708)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1708)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,391,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},63.967312818710027,{"$f":"O1708*'2. Assumptions'!$D$35","v":4.407833333333333E-2},{"$f":"U1708*'2. Assumptions'!$D$40*BB1708*'2. Assumptions'!$D$38","v":2.0010266911764704E-2},0.14762291250000001,84713.20233610626,0,56118.793771841229,42.375548760031009]
[319,1402626,2021,"Greater Geelong City Council","50 Thomson St","Belmont ",3216,"Commercial","Retail",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1038,"Retail 1 ","Medical centre",598.5,"Above Ground RW Tank",15000,87.6,98,null,0.99589995431703981,0.61412657694064732,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1713) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1713)","v":0.61412657694064732},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1713) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1713)","v":0.3817733773763925},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1713)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1713)","v":0},0,853.70999999999992,0.82245664739884383,{"$f":"(IF(P1713=$P$2,_xlfn.IFS(AND(Q1713>'2. Assumptions'!$O$14,Q1713<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1713>'2. Assumptions'!$O$15,Q1713<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1713>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1713/1000","v":8199.5307800656192},{"$f":"(IF(P1713='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1713>'2. Assumptions'!$O$21,Q1713<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1713>'2. Assumptions'!$O$22,Q1713<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1713>'2. Assumptions'!$O$23, Q1713<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1713>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1713/1000","v":0},{"$f":"IF(SUM(AD1713:AE1713)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1713='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1713,P1713='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1713),0)","v":0},{"$f":"IF(P1713='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1713,0)","v":0},{"$f":"IF(P1713='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1713,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD1713:AE1713)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":410.76961946509061},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1713) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1713)","v":598.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1713) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1713)","v":255.21},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1713)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1713)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.149463711496807},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.149463711496807,853.70999999999992,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":25226.454031330839},45.448587750338909,{"$f":"O1713*'2. Assumptions'!$D$35","v":0.99550499999999997},{"$f":"U1713*'2. Assumptions'!$D$40*BB1713*'2. Assumptions'!$D$38","v":0.4461405228100731},0.63638199787500005,60969.533987293929,13404.652557504758,27874.76845169572,20.778719749789911]
[320,1338859,2021,"Greater Geelong City Council","10 Alkira Ave","Norlane ",3214,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},3214,"Multi unit 3","Dwelling 3 roof",118.04,"Above Ground RW Tank",3000,125.4,95.2,null,1.1472774115876598,0.4455144018058691,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1718) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1718)","v":1.1472774115876598},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1718) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1718)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1718)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1718)","v":0},0,110.75,0.1033758556316117,{"$f":"(IF(P1718=$P$2,_xlfn.IFS(AND(Q1718>'2. Assumptions'!$O$14,Q1718<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1718>'2. Assumptions'!$O$15,Q1718<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1718>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1718/1000","v":2623.8498496209986},{"$f":"(IF(P1718='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1718>'2. Assumptions'!$O$21,Q1718<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1718>'2. Assumptions'!$O$22,Q1718<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1718>'2. Assumptions'!$O$23, Q1718<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1718>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1718/1000","v":0},{"$f":"IF(SUM(AD1718:AE1718)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1718='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1718,P1718='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1718),0)","v":0},{"$f":"IF(P1718='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1718,0)","v":0},{"$f":"IF(P1718='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1718,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1718:AE1718)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":96.570598803080756},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1718) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1718)","v":332.25},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1718) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1718)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1718)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1718)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.346355644926668},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.860781625100671,332.25,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},92.908728204688089,{"$f":"O1718*'2. Assumptions'!$D$35","v":0.19633986666666667},{"$f":"U1718*'2. Assumptions'!$D$40*BB1718*'2. Assumptions'!$D$38","v":0.10136533230935982},9.5105138539999981E-2,108192.27863635903,7828.9716270601384,79253.685663996803,68.058083565508142]
[321,1142189,2021,"Greater Geelong City Council","100 & 102 Bellarine Hwy","Newcomb",3219,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1683,"Multi unit 10","Roof area 3R1",41.5,"Raingarden 100mm",1.2,132,0,null,1.002273640167364,9.168200836820084E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1728) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1728)","v":0.5861062761506276},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1728) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1728)","v":0.41616736401673643},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1728)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1728)","v":0},0,199.16666666666666,0.35502079619726679,{"$f":"(IF(P1728=$P$2,_xlfn.IFS(AND(Q1728>'2. Assumptions'!$O$14,Q1728<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1728>'2. Assumptions'!$O$15,Q1728<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1728>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1728/1000","v":0},{"$f":"(IF(P1728='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1728>'2. Assumptions'!$O$21,Q1728<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1728>'2. Assumptions'!$O$22,Q1728<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1728>'2. Assumptions'!$O$23, Q1728<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1728>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1728/1000","v":0},{"$f":"IF(SUM(AD1728:AE1728)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1728='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1728,P1728='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1728),0)","v":910.89631105184947},{"$f":"IF(P1728='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1728,0)","v":0},{"$f":"IF(P1728='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1728,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD1728:AE1728)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":68.543721413655462},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1728) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1728)","v":237.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1728) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1728)","v":189.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1728)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1728)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":15.053118659957006},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.736529784622959,597.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2852.5659860618525},55.227454515629795,{"$f":"O1728*'2. Assumptions'!$D$35","v":6.902833333333333E-2},{"$f":"U1728*'2. Assumptions'!$D$40*BB1728*'2. Assumptions'!$D$38","v":3.1133375516108786E-2},0.14941519574999998,73616.796264599034,910.89631105184947,42653.736656762383,31.998910855426452]
[322,1228107,2021,"Greater Geelong City Council","9 Lyrebird Court","Ocean Grove",3226,"Residential ","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},632,"Multi Unit 4","Roof area 2R1",98.5,"Above Ground RW Tank",2500,154,76.099999999999994,null,0.98984367245657567,0.37640198511166256,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1733) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1733)","v":0.67717617866004964},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1733) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1733)","v":0.31266749379652603},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1733)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1733)","v":0},0,201.5,0.63765822784810122,{"$f":"(IF(P1733=$P$2,_xlfn.IFS(AND(Q1733>'2. Assumptions'!$O$14,Q1733<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1733>'2. Assumptions'!$O$15,Q1733<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1733>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1733/1000","v":2186.5415413508322},{"$f":"(IF(P1733='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1733>'2. Assumptions'!$O$21,Q1733<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1733>'2. Assumptions'!$O$22,Q1733<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1733>'2. Assumptions'!$O$23, Q1733<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1733>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1733/1000","v":0},{"$f":"IF(SUM(AD1733:AE1733)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1733='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1733,P1733='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1733),0)","v":0},{"$f":"IF(P1733='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1733,0)","v":0},{"$f":"IF(P1733='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1733,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1733:AE1733)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":155.41165579646869},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1733) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1733)","v":189.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1733) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1733)","v":100.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1733)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1733)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.536185325321163},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},106.84372709795289,403,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},64.02603196459836,{"$f":"O1733*'2. Assumptions'!$D$35","v":0.16383833333333334},{"$f":"U1733*'2. Assumptions'!$D$40*BB1733*'2. Assumptions'!$D$38","v":7.2978451900124072E-2},0.14929094474999999,86416.798168641588,7391.6633187899715,54596.369469353544,40.450340337468219]
[324,1125754,2021,"Greater Geelong City Council","2-4 smithton grove","Ocean Grove ",3226,"Commercial","retail",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},925,"Retail 3","verandah to tank",84,"Above Ground RW Tank",2500,138.9,83.3,null,1.0045008576329331,0.20013036020583194,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1739) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1739)","v":0.36006174957118353},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1739) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1739)","v":0.64443910806174953},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1739)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1739)","v":0},0,291.5,0.63027027027027027,{"$f":"(IF(P1739=$P$2,_xlfn.IFS(AND(Q1739>'2. Assumptions'!$O$14,Q1739<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1739>'2. Assumptions'!$O$15,Q1739<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1739>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1739/1000","v":2186.5415413508322},{"$f":"(IF(P1739='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1739>'2. Assumptions'!$O$21,Q1739<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1739>'2. Assumptions'!$O$22,Q1739<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1739>'2. Assumptions'!$O$23, Q1739<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1739>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1739/1000","v":0},{"$f":"IF(SUM(AD1739:AE1739)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1739='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1739,P1739='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1739),0)","v":0},{"$f":"IF(P1739='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1739,0)","v":0},{"$f":"IF(P1739='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1739,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1739:AE1739)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":292.28617401548689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1739) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1739)","v":140},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1739) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1739)","v":393},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1739)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1739)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":75.17219370820257},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.28698951367096,583,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},43.178701379202657,{"$f":"O1739*'2. Assumptions'!$D$35","v":0.13971999999999998},{"$f":"U1739*'2. Assumptions'!$D$40*BB1739*'2. Assumptions'!$D$38","v":6.3156986922813033E-2},0.21916978199999998,57428.498295616206,7391.6633187899715,37189.175914770254,27.961384487134978]
[325,1324672,2021,"Greater Geelong City Council","9 Harpur Road","Corio",3214,"Residential ","Multi unit",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},999.2,"Multi unit 5","U3 roof - untreated",1.2,"None ",0,0,0,null,1.0712367531003384,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1745) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1745)","v":1.0712367531003384},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1745) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1745)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1745)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1745)","v":0},0,88.7,0.62139711769415529,{"$f":"(IF(P1745=$P$2,_xlfn.IFS(AND(Q1745>'2. Assumptions'!$O$14,Q1745<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1745>'2. Assumptions'!$O$15,Q1745<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1745>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1745/1000","v":0},{"$f":"(IF(P1745='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1745>'2. Assumptions'!$O$21,Q1745<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1745>'2. Assumptions'!$O$22,Q1745<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1745>'2. Assumptions'!$O$23, Q1745<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1745>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1745/1000","v":0},{"$f":"IF(SUM(AD1745:AE1745)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1745='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1745,P1745='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1745),0)","v":0},{"$f":"IF(P1745='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1745,0)","v":0},{"$f":"IF(P1745='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1745,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1745:AE1745)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1745) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1745)","v":485.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1745) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1745)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1745)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1745)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,620.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},111.55354161770424,{"$f":"O1745*'2. Assumptions'!$D$35","v":1.9959999999999999E-3},{"$f":"U1745*'2. Assumptions'!$D$40*BB1745*'2. Assumptions'!$D$38","v":9.6218485163472394E-4},7.1121496950000002E-2,139125.29355852326,0,103930.0863420588,83.333295589514904]
[326,1063664,2021,"Greater Geelong City Council","26 Kardinia St","Belmont",3216,"Residential","Multi Unit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},520.13,"Multi unit 1","roof area",203.13,"Above Ground RW Tank",2000,88,70.900000000000006,null,1.0215519238193282,0.76675846094453737,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1753) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1753)","v":0.76675846094453737},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1753) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1753)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1753)","v":0.25479346287479088},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1753)","v":0},0,233.13,0.44821486935958316,{"$f":"(IF(P1753=$P$2,_xlfn.IFS(AND(Q1753>'2. Assumptions'!$O$14,Q1753<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1753>'2. Assumptions'!$O$15,Q1753<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1753>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1753/1000","v":2186.5415413508317},{"$f":"(IF(P1753='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1753>'2. Assumptions'!$O$21,Q1753<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1753>'2. Assumptions'!$O$22,Q1753<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1753>'2. Assumptions'!$O$23, Q1753<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1753>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1753/1000","v":0},{"$f":"IF(SUM(AD1753:AE1753)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1753='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1753,P1753='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1753),0)","v":0},{"$f":"IF(P1753='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1753,0)","v":0},{"$f":"IF(P1753='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1753,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1753:AE1753)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":129.04714646775963},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1753) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1753)","v":203.13},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1753) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1753)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1753)","v":30},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1753)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":48.711658255749356},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},48.711658255749356,233.13,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},50.314147806196829,{"$f":"O1753*'2. Assumptions'!$D$35","v":0.33787289999999998},{"$f":"U1753*'2. Assumptions'!$D$40*BB1753*'2. Assumptions'!$D$38","v":0.15531961995063698},0.17825856839999998,65801.814652398316,7391.6633187899715,42682.623680545257,32.636483476386289]
[327,1287889,2021,"Greater Geelong City Council","156 Ballarat Road","Hamlyn Heights",3215,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},733,"Multi Unit 6","Roof area 3R2",57,"Raingarden 100mm",1,128.75,0,null,1.0214137235116043,0.14810797174571141,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1760) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1760)","v":0.59031079717457113},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1760) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1760)","v":0.43110292633703329},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1760)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1760)","v":0},0,165.16666666666666,0.67598908594815821,{"$f":"(IF(P1760=$P$2,_xlfn.IFS(AND(Q1760>'2. Assumptions'!$O$14,Q1760<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1760>'2. Assumptions'!$O$15,Q1760<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1760>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1760/1000","v":0},{"$f":"(IF(P1760='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1760>'2. Assumptions'!$O$21,Q1760<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1760>'2. Assumptions'!$O$22,Q1760<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1760>'2. Assumptions'!$O$23, Q1760<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1760>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1760/1000","v":0},{"$f":"IF(SUM(AD1760:AE1760)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1760='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1760,P1760='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1760),0)","v":759.08025920987461},{"$f":"IF(P1760='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1760,0)","v":0},{"$f":"IF(P1760='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1760,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1760:AE1760)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":55.140853297288459},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1760) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1760)","v":177},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1760) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1760)","v":165.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1760)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1760)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":14.363373545125139},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},41.704181082775627,495.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},74.300327728810743,{"$f":"O1760*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U1760*'2. Assumptions'!$D$40*BB1760*'2. Assumptions'!$D$38","v":4.3578105806760838E-2},0.12627456974999998,97184.5517866718,759.08025920987461,64547.7834067207,49.348598857718535]
[328,1303670,2021,"Greater Geelong City Council","35 Radstock Avenue","Highton",3216,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},685,"Multi unit 3","D2 roof to RWt",68,"Above Ground RW Tank",3000,172,82,null,1.041377245508982,0.35017964071856283,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1765) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1765)","v":1.041377245508982},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1765) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1765)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1765)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1765)","v":0},0,111.33333333333333,0.48759124087591244,{"$f":"(IF(P1765=$P$2,_xlfn.IFS(AND(Q1765>'2. Assumptions'!$O$14,Q1765<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1765>'2. Assumptions'!$O$15,Q1765<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1765>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1765/1000","v":2623.8498496209986},{"$f":"(IF(P1765='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1765>'2. Assumptions'!$O$21,Q1765<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1765>'2. Assumptions'!$O$22,Q1765<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1765>'2. Assumptions'!$O$23, Q1765<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1765>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1765/1000","v":0},{"$f":"IF(SUM(AD1765:AE1765)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1765='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1765,P1765='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1765),0)","v":0},{"$f":"IF(P1765='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1765,0)","v":0},{"$f":"IF(P1765='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1765,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1765:AE1765)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":106.39109612589786},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1765) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1765)","v":203},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1765) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1765)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1765)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1765)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":54.577963857275293},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},162.93127445627772,334,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},99.51491014694804,{"$f":"O1765*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U1765*'2. Assumptions'!$D$40*BB1765*'2. Assumptions'!$D$38","v":5.3004019041916164E-2},8.6781089999999991E-2,127669.82603038155,7828.9716270601384,90215.179678662011,70.320104434671904]
[329,1329291,2021,"Greater Geelong City Council","8 Alder Crescent","Bell Park ",3215,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},651,"Multi Unit 5","unit 1 roof garden",64,"Raingarden 100mm",1,127.4,0,null,0.99594638694638693,0.19006060606060607,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1773) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1773)","v":0.64037296037296043},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1773) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1773)","v":0.35557342657342655},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1773)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1773)","v":0},0,214.5,0.65898617511520741,{"$f":"(IF(P1773=$P$2,_xlfn.IFS(AND(Q1773>'2. Assumptions'!$O$14,Q1773<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1773>'2. Assumptions'!$O$15,Q1773<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1773>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1773/1000","v":0},{"$f":"(IF(P1773='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1773>'2. Assumptions'!$O$21,Q1773<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1773>'2. Assumptions'!$O$22,Q1773<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1773>'2. Assumptions'!$O$23, Q1773<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1773>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1773/1000","v":0},{"$f":"IF(SUM(AD1773:AE1773)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1773='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1773,P1773='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1773),0)","v":759.08025920987461},{"$f":"IF(P1773='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1773,0)","v":0},{"$f":"IF(P1773='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1773,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1773:AE1773)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":66.853655084017561},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1773) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1773)","v":217},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1773) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1773)","v":119},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1773)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1773)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":19.975952283346306},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},37.14278627684704,429,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},64.223133134764126,{"$f":"O1773*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U1773*'2. Assumptions'!$D$40*BB1773*'2. Assumptions'!$D$38","v":4.770981572027972E-2},0.15990242924999998,86151.674630714886,759.08025920987461,56442.921079262967,42.076271303217617]
[330,1281720,2021,"Greater Geelong City Council","7 Buchan Ct","Corio",3214,"Residential","Dwelling",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},649.20000000000005,"Dwelling 7","U3 roof to RWT",50.28,"Above Ground RW Tank",2000,170,81,null,1.0855902827799337,0.19861049794362992,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1781) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1781)","v":0.71993958686711446},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1781) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1781)","v":0.36565069591281929},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1781)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1781)","v":0},0,107.59249999999999,0.66292359827479963,{"$f":"(IF(P1781=$P$2,_xlfn.IFS(AND(Q1781>'2. Assumptions'!$O$14,Q1781<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1781>'2. Assumptions'!$O$15,Q1781<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1781>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1781/1000","v":2186.5415413508317},{"$f":"(IF(P1781='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1781>'2. Assumptions'!$O$21,Q1781<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1781>'2. Assumptions'!$O$22,Q1781<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1781>'2. Assumptions'!$O$23, Q1781<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1781>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1781/1000","v":0},{"$f":"IF(SUM(AD1781:AE1781)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1781='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1781,P1781='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1781),0)","v":0},{"$f":"IF(P1781='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1781,0)","v":0},{"$f":"IF(P1781='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1781,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1781:AE1781)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.4392979909401},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1781) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1781)","v":183.26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1781) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1781)","v":118.84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1781)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1781)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.993228972445522},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},196.79393678381794,430.36999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.05941365065944,{"$f":"O1781*'2. Assumptions'!$D$35","v":8.3632399999999996E-2},{"$f":"U1781*'2. Assumptions'!$D$40*BB1781*'2. Assumptions'!$D$38","v":4.0855734344504041E-2},8.7425827316250024E-2,140369.7035524371,7391.6633187899715,93230.385438798694,75.755685368402496]
[330,1281720,2021,"Greater Geelong City Council","7 Buchan Ct","Corio",3214,"Residential","Dwelling",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},649.20000000000005,"Dwelling 11","U4 to rain garden ",17.53,"Raingarden 100mm",1,133.30000000000001,0,null,1.0855902827799337,5.4296279945163485E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1785) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1785)","v":0.71993958686711446},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1785) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1785)","v":0.36565069591281929},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1785)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1785)","v":0},0,107.59249999999999,0.66292359827479963,{"$f":"(IF(P1785=$P$2,_xlfn.IFS(AND(Q1785>'2. Assumptions'!$O$14,Q1785<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1785>'2. Assumptions'!$O$15,Q1785<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1785>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1785/1000","v":0},{"$f":"(IF(P1785='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1785>'2. Assumptions'!$O$21,Q1785<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1785>'2. Assumptions'!$O$22,Q1785<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1785>'2. Assumptions'!$O$23, Q1785<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1785>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1785/1000","v":0},{"$f":"IF(SUM(AD1785:AE1785)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1785='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1785,P1785='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1785),0)","v":759.08025920987461},{"$f":"IF(P1785='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1785,0)","v":0},{"$f":"IF(P1785='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1785,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1785:AE1785)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":65.01118002206627},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1785) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1785)","v":183.26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1785) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1785)","v":118.84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1785)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1785)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":20.002846867369662},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},135.60401150702856,430.36999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},114.05941365065944,{"$f":"O1785*'2. Assumptions'!$D$35","v":2.9158233333333335E-2},{"$f":"U1785*'2. Assumptions'!$D$40*BB1785*'2. Assumptions'!$D$38","v":1.4244252646363482E-2},8.7425827316250024E-2,140369.7035524371,759.08025920987461,93230.385438798694,75.755685368402496]
[331,1096246,2021,"Greater Geelong City Council","209-211 bailey street","Grovedale",3216,"Residential","Multi Unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1647,"Multi Unit 6","u6 roof ",3500,"Above Ground RW Tank",3500,107.7,92.4,null,1.05211747932706,0.21497005988023954,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1793) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1793)","v":1.0502994011976048},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1793) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1793)","v":3.011120615911035E-4},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1793)","v":5.0641573994867402E-4},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1793)","v":1.0105503279155973E-3},0,2922.5,10.646630236794172,{"$f":"(IF(P1793=$P$2,_xlfn.IFS(AND(Q1793>'2. Assumptions'!$O$14,Q1793<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1793>'2. Assumptions'!$O$15,Q1793<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1793>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1793/1000","v":3061.158157891165},{"$f":"(IF(P1793='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1793>'2. Assumptions'!$O$21,Q1793<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1793>'2. Assumptions'!$O$22,Q1793<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1793>'2. Assumptions'!$O$23, Q1793<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1793>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1793/1000","v":0},{"$f":"IF(SUM(AD1793:AE1793)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1793='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1793,P1793='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1793),0)","v":0},{"$f":"IF(P1793='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1793,0)","v":0},{"$f":"IF(P1793='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1793,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1793:AE1793)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.52832747206453},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1793) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1793)","v":17500},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1793) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1793)","v":4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1793)","v":4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1793)","v":27},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0.65135564203935392},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},3.2567782101967699,17535,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},7.3704600056203393,{"$f":"O1793*'2. Assumptions'!$D$35","v":5.8216666666666663},{"$f":"U1793*'2. Assumptions'!$D$40*BB1793*'2. Assumptions'!$D$38","v":2.7562847664670653},2.3014977799999992,9359.1962389055407,8266.2799353303053,4123.8916604537535,3.247605646362643]
[332,1358426,2021,"Greater Geelong City Council","111 The avenue ","Ocean grove",3226,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},815.28,"Subdivison 2","Dwelling 1 - brick path",5.04,"None",0,0,0,null,0.99589817777628076,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1800)","v":0.99589817777628076},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1800)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1800)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1800)","v":0},0,148.44499999999999,0.36415709940143265,{"$f":"(IF(P1800=$P$2,_xlfn.IFS(AND(Q1800>'2. Assumptions'!$O$14,Q1800<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1800>'2. Assumptions'!$O$15,Q1800<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1800>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1800/1000","v":0},{"$f":"(IF(P1800='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1800>'2. Assumptions'!$O$21,Q1800<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1800>'2. Assumptions'!$O$22,Q1800<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1800>'2. Assumptions'!$O$23, Q1800<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1800>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1800/1000","v":0},{"$f":"IF(SUM(AD1800:AE1800)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1800='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1800,P1800='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1800),0)","v":0},{"$f":"IF(P1800='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1800,0)","v":0},{"$f":"IF(P1800='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1800,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1800:AE1800)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1800)","v":291.85000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1800)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,296.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},80.19912027237217,{"$f":"O1800*'2. Assumptions'!$D$35","v":8.3832000000000004E-3},{"$f":"U1800*'2. Assumptions'!$D$40*BB1800*'2. Assumptions'!$D$38","v":3.7569661217703525E-3},0.11065532459249999,107587.75913110642,0,71738.967224228109,53.476362990519583]
[334,1090699,2021,"Greater Geelong City Council","113 cox road","Norlane",3214,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},615.25,"Subdivision 1","Roof - lot 1",166,"Above Ground RW Tank",5000,105.9,95.5,null,1.0341836734693879,0.59793877551020413,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1805) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1805)","v":1.0341836734693879},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1805) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1805)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1805)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1805)","v":0},0,147,0.47785453067858596,{"$f":"(IF(P1805=$P$2,_xlfn.IFS(AND(Q1805>'2. Assumptions'!$O$14,Q1805<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1805>'2. Assumptions'!$O$15,Q1805<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1805>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1805/1000","v":4373.0830827016644},{"$f":"(IF(P1805='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1805>'2. Assumptions'!$O$21,Q1805<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1805>'2. Assumptions'!$O$22,Q1805<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1805>'2. Assumptions'!$O$23, Q1805<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1805>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1805/1000","v":0},{"$f":"IF(SUM(AD1805:AE1805)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1805='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1805,P1805='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1805),0)","v":0},{"$f":"IF(P1805='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1805,0)","v":0},{"$f":"IF(P1805='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1805,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1805:AE1805)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":134.67226458453658},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1805) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1805)","v":294},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1805) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1805)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1805)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1805)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":47.372740579073948},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.901118856914096,294,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},80.274337397015728,{"$f":"O1805*'2. Assumptions'!$D$35","v":0.27611333333333332},{"$f":"U1805*'2. Assumptions'!$D$40*BB1805*'2. Assumptions'!$D$38","v":0.1284983556122449},0.1137907125,103702.02750388185,9578.2048601408042,73028.901775769453,56.530685484063412]
[336,1088136,2021,"Greater Geelong City Council","2 Karrin Court","Norlane",3214,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},676.32,"Multi Unit 3","unit 3 - roof ",85.19,"Above Ground RW Tank",2500,116.2,94.6,null,1.1285252988816046,0.19088079444658701,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1813) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1813)","v":0.57264238333976103},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1813) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1813)","v":0.55588291554184344},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1813)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1813)","v":0},0,172.86666666666665,0.76679678258812378,{"$f":"(IF(P1813=$P$2,_xlfn.IFS(AND(Q1813>'2. Assumptions'!$O$14,Q1813<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1813>'2. Assumptions'!$O$15,Q1813<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1813>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1813/1000","v":2186.5415413508322},{"$f":"(IF(P1813='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1813>'2. Assumptions'!$O$21,Q1813<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1813>'2. Assumptions'!$O$22,Q1813<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1813>'2. Assumptions'!$O$23, Q1813<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1813>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1813/1000","v":0},{"$f":"IF(SUM(AD1813:AE1813)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1813='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1813,P1813='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1813),0)","v":0},{"$f":"IF(P1813='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1813,0)","v":0},{"$f":"IF(P1813='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1813,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1813:AE1813)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":183.78149129950415},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1813) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1813)","v":255.57},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1813) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1813)","v":263.02999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1813)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1813)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.178961220598509},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.53688366179553,518.59999999999991,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.047431548171048,{"$f":"O1813*'2. Assumptions'!$D$35","v":0.14169936666666666},{"$f":"U1813*'2. Assumptions'!$D$40*BB1813*'2. Assumptions'!$D$38","v":7.1960094053475337E-2},0.14602067839000002,82925.693359352925,7391.6633187899715,54086.290462479796,45.686753711511123]
[338,1339603,2021,"Greater Geelong City Council","338 Shannon Ave","Newtown",3220,"Residential","Multi unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1107.77,"Multi unit 1","Unit 1 - roof ",78,"Above Ground RW Tank",3000,154,86,null,1.0729102152787466,0.18617194401822665,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1818) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1818)","v":0.53042885262162709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1818) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1818)","v":0.54248136265711944},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1818)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1818)","v":0},0,215.06999999999996,0.58244039827762073,{"$f":"(IF(P1818=$P$2,_xlfn.IFS(AND(Q1818>'2. Assumptions'!$O$14,Q1818<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1818>'2. Assumptions'!$O$15,Q1818<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1818>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1818/1000","v":2623.8498496209986},{"$f":"(IF(P1818='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1818>'2. Assumptions'!$O$21,Q1818<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1818>'2. Assumptions'!$O$22,Q1818<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1818>'2. Assumptions'!$O$23, Q1818<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1818>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1818/1000","v":0},{"$f":"IF(SUM(AD1818:AE1818)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1818='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1818,P1818='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1818),0)","v":0},{"$f":"IF(P1818='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1818,0)","v":0},{"$f":"IF(P1818='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1818,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1818:AE1818)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":208.87488695736815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1818) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1818)","v":217.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1818) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1818)","v":261.72000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1818)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1818)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.986316903022939},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},142.04264952598569,645.20999999999992,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},99.631757831900444,{"$f":"O1818*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U1818*'2. Assumptions'!$D$40*BB1818*'2. Assumptions'!$D$38","v":6.2639717098619069E-2},0.17271697380000003,124063.09400556913,7828.9716270601384,64460.954689062484,51.766871354227902]
[338,1339603,2021,"Greater Geelong City Council","338 Shannon Ave","Newtown",3220,"Residential","Multi unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1107.77,"Multi unit 8","unit 3 roof xtank ",85.42,"None ",0,0,0,null,1.0729102152787466,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1825) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1825)","v":0.53042885262162709},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1825) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1825)","v":0.54248136265711944},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1825)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1825)","v":0},0,215.06999999999996,0.58244039827762073,{"$f":"(IF(P1825=$P$2,_xlfn.IFS(AND(Q1825>'2. Assumptions'!$O$14,Q1825<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1825>'2. Assumptions'!$O$15,Q1825<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1825>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1825/1000","v":0},{"$f":"(IF(P1825='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1825>'2. Assumptions'!$O$21,Q1825<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1825>'2. Assumptions'!$O$22,Q1825<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1825>'2. Assumptions'!$O$23, Q1825<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1825>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1825/1000","v":0},{"$f":"IF(SUM(AD1825:AE1825)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1825='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1825,P1825='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1825),0)","v":0},{"$f":"IF(P1825='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1825,0)","v":0},{"$f":"IF(P1825='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1825,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1825:AE1825)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1825) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1825)","v":217.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1825) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1825)","v":261.72000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1825)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1825)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,645.20999999999992,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.631757831900444,{"$f":"O1825*'2. Assumptions'!$D$35","v":0.14208193333333333},{"$f":"U1825*'2. Assumptions'!$D$40*BB1825*'2. Assumptions'!$D$38","v":6.8598520955949233E-2},0.17271697380000003,124063.09400556913,0,64460.954689062484,51.766871354227902]
[339,1396012,2021,"Greater Geelong City Council","410 Pakington Street","Newtown",3220,"Residential","Mixed Use",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},7025,"Mixed use 5","ramp",27,"None",0,0,0,null,1.1135407303370788,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1830) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1830)","v":0.95730337078651706},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1830) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1830)","v":0.15623735955056181},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1830)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1830)","v":0},0,890,0.25338078291814947,{"$f":"(IF(P1830=$P$2,_xlfn.IFS(AND(Q1830>'2. Assumptions'!$O$14,Q1830<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1830>'2. Assumptions'!$O$15,Q1830<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1830>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1830/1000","v":0},{"$f":"(IF(P1830='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1830>'2. Assumptions'!$O$21,Q1830<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1830>'2. Assumptions'!$O$22,Q1830<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1830>'2. Assumptions'!$O$23, Q1830<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1830>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1830/1000","v":0},{"$f":"IF(SUM(AD1830:AE1830)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1830='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1830,P1830='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1830),0)","v":0},{"$f":"IF(P1830='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1830,0)","v":0},{"$f":"IF(P1830='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1830,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1830:AE1830)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1830) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1830)","v":1000},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1830) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1830)","v":215},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1830)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1830)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1780,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},27.916587618695875,{"$f":"O1830*'2. Assumptions'!$D$35","v":4.4909999999999999E-2},{"$f":"U1830*'2. Assumptions'!$D$40*BB1830*'2. Assumptions'!$D$38","v":2.2504101389747191E-2},0.74180186062499998,33493.79975901611,0,14766.293137404287,12.307487330180527]
[341,1424615,2021,"Greater Geelong City Council","313 Princes Hwy","Corio",3214,"Residential","Multi unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},739,"Multi Unit 2","Roof U2 ",106,"Above Ground RW Tank",2000,115,78,null,0.99569264069264063,0.26385281385281384,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1838) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1838)","v":0.83283549783549782},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1838) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1838)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1838)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1838)","v":0.16285714285714284},0,154,0.62516914749661701,{"$f":"(IF(P1838=$P$2,_xlfn.IFS(AND(Q1838>'2. Assumptions'!$O$14,Q1838<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1838>'2. Assumptions'!$O$15,Q1838<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1838>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1838/1000","v":2186.5415413508317},{"$f":"(IF(P1838='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1838>'2. Assumptions'!$O$21,Q1838<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1838>'2. Assumptions'!$O$22,Q1838<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1838>'2. Assumptions'!$O$23, Q1838<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1838>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1838/1000","v":0},{"$f":"IF(SUM(AD1838:AE1838)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1838='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1838,P1838='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1838),0)","v":0},{"$f":"IF(P1838='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1838,0)","v":0},{"$f":"IF(P1838='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1838,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1838:AE1838)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":118.8085662439522},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1838) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1838)","v":328},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1838) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1838)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1838)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1838)","v":114},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.167070553324287},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.347161712173261,462,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},90.898932225629196,{"$f":"O1838*'2. Assumptions'!$D$35","v":0.17631333333333332},{"$f":"U1838*'2. Assumptions'!$D$40*BB1838*'2. Assumptions'!$D$38","v":7.8999249805194793E-2},0.11477249499999999,121966.81411122845,7391.6633187899715,71961.349407188798,53.631062435258627]
[342,1357539,2021,"Greater Geelong City Council","6 Takoma Crt","Norlane",3214,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1038.5,"Multi unit 5","D3 roof area - tank",38.200000000000003,"Above Ground RW Tank",1000,159.4,76,null,1.0002797365085601,0.10870057304032706,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1846) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1846)","v":0.42898236249709915},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1846) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1846)","v":0.48280254208543844},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1846)","v":8.8494831926022463E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1846)","v":0},0,186.72333333333333,0.53940298507462681,{"$f":"(IF(P1846=$P$2,_xlfn.IFS(AND(Q1846>'2. Assumptions'!$O$14,Q1846<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1846>'2. Assumptions'!$O$15,Q1846<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1846>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1846/1000","v":1093.2707706754159},{"$f":"(IF(P1846='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1846>'2. Assumptions'!$O$21,Q1846<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1846>'2. Assumptions'!$O$22,Q1846<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1846>'2. Assumptions'!$O$23, Q1846<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1846>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1846/1000","v":0},{"$f":"IF(SUM(AD1846:AE1846)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1846='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1846,P1846='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1846),0)","v":0},{"$f":"IF(P1846='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1846,0)","v":0},{"$f":"IF(P1846='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1846,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD1846:AE1846)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":181.43222907736293},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1846) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1846)","v":160.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1846) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1846)","v":203.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1846)","v":56.17},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1846)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":48.614132581337934},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},203.74666560922,560.16999999999996,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},69.07772444973115,{"$f":"O1846*'2. Assumptions'!$D$35","v":6.3539333333333337E-2},{"$f":"U1846*'2. Assumptions'!$D$40*BB1846*'2. Assumptions'!$D$38","v":2.8600698422068305E-2},0.13980151164999999,92262.399856069795,6298.3925481145561,57908.551428728839,43.356675797693875]
[342,1357539,2021,"Greater Geelong City Council","6 Takoma Crt","Norlane",3214,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1038.5,"Multi unit 9","D3 concrete area",32.4,"Infiltration Sand",0,0,0,null,1.0002797365085601,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1850) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1850)","v":0.42898236249709915},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1850) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1850)","v":0.48280254208543844},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1850)","v":8.8494831926022463E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1850)","v":0},0,186.72333333333333,0.53940298507462681,{"$f":"(IF(P1850=$P$2,_xlfn.IFS(AND(Q1850>'2. Assumptions'!$O$14,Q1850<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1850>'2. Assumptions'!$O$15,Q1850<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1850>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1850/1000","v":0},{"$f":"(IF(P1850='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1850>'2. Assumptions'!$O$21,Q1850<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1850>'2. Assumptions'!$O$22,Q1850<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1850>'2. Assumptions'!$O$23, Q1850<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1850>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1850/1000","v":0},{"$f":"IF(SUM(AD1850:AE1850)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1850='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1850,P1850='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1850),0)","v":0},{"$f":"IF(P1850='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1850,0)","v":0},{"$f":"IF(P1850='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1850,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1850:AE1850)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1850) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1850)","v":160.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1850) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1850)","v":203.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1850)","v":56.17},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1850)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,560.16999999999996,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.07772444973115,{"$f":"O1850*'2. Assumptions'!$D$35","v":5.3891999999999995E-2},{"$f":"U1850*'2. Assumptions'!$D$40*BB1850*'2. Assumptions'!$D$38","v":2.4258184001963692E-2},0.13980151164999999,92262.399856069795,0,57908.551428728839,43.356675797693875]
[344,1322268,2021,"Greater Geelong City Council","23 wattlebird crescent","Barwon Heads",3227,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},819.39,"Multi Unit 1","23a roof ",148,"Above Ground RW Tank",3000,101.6,90.7,null,1.0319946666666666,{"$f":"IFERROR(O1858/SUMIF($A$2:$A$104775,A1858,$O$2:$O$104775)*R1858/100,0)","v":0.4009813333333333},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1858) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1858)","v":0.81565333333333334},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1858) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1858)","v":0.21634133333333333},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1858)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1858)","v":0},0,187.5,0.45765752572035295,{"$f":"(IF(P1858=$P$2,_xlfn.IFS(AND(Q1858>'2. Assumptions'!$O$14,Q1858<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1858>'2. Assumptions'!$O$15,Q1858<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1858>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1858/1000","v":2623.8498496209986},{"$f":"(IF(P1858='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1858>'2. Assumptions'!$O$21,Q1858<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1858>'2. Assumptions'!$O$22,Q1858<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1858>'2. Assumptions'!$O$23, Q1858<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1858>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1858/1000","v":0},{"$f":"IF(SUM(AD1858:AE1858)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1858='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1858,P1858='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1858),0)","v":0},{"$f":"IF(P1858='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1858,0)","v":0},{"$f":"IF(P1858='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1858,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1858:AE1858)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":135.83376920374937},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1858) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1858)","v":311},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1858) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1858)","v":64},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1858)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1858)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.624844575649149},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1858+AE1858+AF1858+AG1858+AH1858+AI1858+AK1858+AJ1858)/O1858,0)","v":74.860315290722198},375,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},65.428777727391932,{"$f":"O1858*'2. Assumptions'!$D$35","v":0.24617333333333333},{"$f":"U1858*'2. Assumptions'!$D$40*BB1858*'2. Assumptions'!$D$38","v":0.11432230518399999},0.1448340015,84703.147719674002,{"$f":"SUM(AD1858:AI1858,AK1858)","v":7828.9716270601384},56675.308778685336,43.778729368880398]
[345,1152746,2021,"Greater Geelong City Council","61 Lake View Crescent ","St leonards ",3223,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,"Multi Unit 6","Dwelling 3 roof untreated",17.399999999999999,"None ",0,0,0,null,1.0488408744280631,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1867) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1867)","v":0.94991357397051346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1867) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1867)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1867)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1867)","v":9.8927300457549577E-2},0,131.13333333333333,0.50892626131953422,{"$f":"(IF(P1867=$P$2,_xlfn.IFS(AND(Q1867>'2. Assumptions'!$O$14,Q1867<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1867>'2. Assumptions'!$O$15,Q1867<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1867>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1867/1000","v":0},{"$f":"(IF(P1867='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1867>'2. Assumptions'!$O$21,Q1867<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1867>'2. Assumptions'!$O$22,Q1867<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1867>'2. Assumptions'!$O$23, Q1867<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1867>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1867/1000","v":0},{"$f":"IF(SUM(AD1867:AE1867)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1867='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1867,P1867='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1867),0)","v":0},{"$f":"IF(P1867='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1867,0)","v":0},{"$f":"IF(P1867='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1867,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1867:AE1867)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1867) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1867)","v":263.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1867) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1867)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1867)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1867)","v":59.300000000000004},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,393.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},92.702491189664173,{"$f":"O1867*'2. Assumptions'!$D$35","v":2.8941999999999996E-2},{"$f":"U1867*'2. Assumptions'!$D$40*BB1867*'2. Assumptions'!$D$38","v":1.3659998664463649E-2},0.10294719299999999,118083.71188911026,0,76013.956659409829,59.675318761387132]
[345,1152746,2021,"Greater Geelong City Council","61 Lake View Crescent ","St leonards ",3223,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},773,"Multi Unit 9","Dwelling 3 driveway to Buffer Strip ",19.100000000000001,"Buffer Strip",1,66,0,null,1.0488408744280631,3.2043721403152009E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1870) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1870)","v":0.94991357397051346},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1870) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1870)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1870)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1870)","v":9.8927300457549577E-2},0,131.13333333333333,0.50892626131953422,{"$f":"(IF(P1870=$P$2,_xlfn.IFS(AND(Q1870>'2. Assumptions'!$O$14,Q1870<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1870>'2. Assumptions'!$O$15,Q1870<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1870>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1870/1000","v":0},{"$f":"(IF(P1870='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1870>'2. Assumptions'!$O$21,Q1870<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1870>'2. Assumptions'!$O$22,Q1870<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1870>'2. Assumptions'!$O$23, Q1870<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1870>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1870/1000","v":0},{"$f":"IF(SUM(AD1870:AE1870)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1870='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1870,P1870='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1870),0)","v":0},{"$f":"IF(P1870='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1870,0)","v":433.76014811992837},{"$f":"IF(P1870='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1870,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1870:AE1870)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":207.40667147879108},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1870) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1870)","v":263.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1870) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1870)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1870)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1870)","v":59.300000000000004},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":34.600644361353524},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},107.42503720566827,393.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2051.8182106282643},92.702491189664173,{"$f":"O1870*'2. Assumptions'!$D$35","v":3.1769666666666668E-2},{"$f":"U1870*'2. Assumptions'!$D$40*BB1870*'2. Assumptions'!$D$38","v":1.499459623512964E-2},0.10294719299999999,118083.71188911026,433.76014811992837,76013.956659409829,59.675318761387132]
[346,1394790,2021,"Greater Geelong City Council","17 Crane Court","Ocean Grove ",3226,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},632,"Multi Unit 8","Dwelling 2 - roof ",161.6,"Above Ground RW Tank",3000,118.6,75.599999999999994,null,{"$f":"SUM(W1878:Z1878)","v":1.0169479699248121},0.57641383458646611,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1878) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1878)","v":1.0169479699248121},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1878) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1878)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1878)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1878)","v":0},0,166.25,0.52610759493670889,{"$f":"(IF(P1878=$P$2,_xlfn.IFS(AND(Q1878>'2. Assumptions'!$O$14,Q1878<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1878>'2. Assumptions'!$O$15,Q1878<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1878>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1878/1000","v":2623.8498496209986},{"$f":"(IF(P1878='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1878>'2. Assumptions'!$O$21,Q1878<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1878>'2. Assumptions'!$O$22,Q1878<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1878>'2. Assumptions'!$O$23, Q1878<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1878>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1878/1000","v":0},{"$f":"IF(SUM(AD1878:AE1878)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1878='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1878,P1878='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1878),0)","v":0},{"$f":"IF(P1878='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1878,0)","v":0},{"$f":"IF(P1878='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1878,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD1878:AE1878)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":108.94683888150182},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1878) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1878)","v":293.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1878) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1878)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1878)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1878)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.710437927252848},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.560189746453489,332.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},63.080077607570679,{"$f":"O1878*'2. Assumptions'!$D$35","v":0.26879466666666663},{"$f":"U1878*'2. Assumptions'!$D$40*BB1878*'2. Assumptions'!$D$38","v":0.12300758576697743},0.12654709859999999,82870.828476336363,7828.9716270601384,60138.221714433326,45.776345701804843]
[348,1134509,2021,"Greater Geelong City Council","51 Spring St","Geelong West",3218,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},464,"Multi unit 2","Roof",168,"Above Ground RW Tank",5000,103.9,98.2,null,1.0295035971223023,0.62788489208633103,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1886) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1886)","v":1.0295035971223023},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1886) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1886)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1886)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1886)","v":0},278,139,0.59913793103448276,{"$f":"(IF(P1886=$P$2,_xlfn.IFS(AND(Q1886>'2. Assumptions'!$O$14,Q1886<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1886>'2. Assumptions'!$O$15,Q1886<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1886>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1886/1000","v":4373.0830827016644},{"$f":"(IF(P1886='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1886>'2. Assumptions'!$O$21,Q1886<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1886>'2. Assumptions'!$O$22,Q1886<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1886>'2. Assumptions'!$O$23, Q1886<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1886>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1886/1000","v":0},{"$f":"IF(SUM(AD1886:AE1886)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1886='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1886,P1886='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1886),0)","v":0},{"$f":"IF(P1886='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1886,0)","v":0},{"$f":"IF(P1886='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1886,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1886:AE1886)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":135.28447855042489},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1886) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1886)","v":278},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1886) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1886)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1886)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1886)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.099229245495465},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.902296013379399,278,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},87.955729674086697,{"$f":"O1886*'2. Assumptions'!$D$35","v":0.27943999999999997},{"$f":"U1886*'2. Assumptions'!$D$40*BB1886*'2. Assumptions'!$D$38","v":0.12945801833093526},0.1071110985,114141.73317154478,9578.2048601408042,79216.198958741763,61.04269129111789]
[349,1361472,2021,"Greater Geelong City Council","21 Newland St","Newcomb",3219,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},533,"Multi Unit 4","Roof non treated",25,"None ",0,0,0,null,0.99595945945945952,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1890) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1890)","v":0.78220945945945952},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1890) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1890)","v":0.21375},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1890)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1890)","v":0},0,148,0.55534709193245779,{"$f":"(IF(P1890=$P$2,_xlfn.IFS(AND(Q1890>'2. Assumptions'!$O$14,Q1890<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1890>'2. Assumptions'!$O$15,Q1890<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1890>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1890/1000","v":0},{"$f":"(IF(P1890='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1890>'2. Assumptions'!$O$21,Q1890<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1890>'2. Assumptions'!$O$22,Q1890<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1890>'2. Assumptions'!$O$23, Q1890<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1890>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1890/1000","v":0},{"$f":"IF(SUM(AD1890:AE1890)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1890='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1890,P1890='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1890),0)","v":0},{"$f":"IF(P1890='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1890,0)","v":0},{"$f":"IF(P1890='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1890,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1890:AE1890)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1890) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1890)","v":151},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1890) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1890)","v":74},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1890)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1890)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD1890+AE1890+AF1890+AG1890+AH1890+AI1890+AK1890+AJ1890)/O1890,0)","v":0},296,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.266012768568231,{"$f":"O1890*'2. Assumptions'!$D$35","v":4.1583333333333333E-2},{"$f":"U1890*'2. Assumptions'!$D$40*BB1890*'2. Assumptions'!$D$38","v":1.8636891385135138E-2},0.110330397,92915.19081317271,0,68027.720027794814,50.713009173455767]
[351,1369005,2021,"Greater Geelong City Council","6 the avenue","ocean grove",3226,"Residential ","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1135,"Multi Unit 1 ","Roofs",369,"Above Ground RW Tank",10000,105.8,95.5,null,1.0184578313253012,0.78393975903614466,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1898)","v":1.0184578313253012},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1898)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1898)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1898)","v":0},0,249,0.43876651982378856,{"$f":"(IF(P1898=$P$2,_xlfn.IFS(AND(Q1898>'2. Assumptions'!$O$14,Q1898<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1898>'2. Assumptions'!$O$15,Q1898<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1898>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1898/1000","v":5466.3538533770798},{"$f":"(IF(P1898='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1898>'2. Assumptions'!$O$21,Q1898<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1898>'2. Assumptions'!$O$22,Q1898<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1898>'2. Assumptions'!$O$23, Q1898<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1898>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1898/1000","v":0},{"$f":"IF(SUM(AD1898:AE1898)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1898='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1898,P1898='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1898),0)","v":0},{"$f":"IF(P1898='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1898,0)","v":0},{"$f":"IF(P1898='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1898,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD1898:AE1898)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":188.48362245146717},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1898)","v":471},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1898)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.756395193685371},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},52.02239061307808,498,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},54.175471410638579,{"$f":"O1898*'2. Assumptions'!$D$35","v":0.61377000000000004},{"$f":"U1898*'2. Assumptions'!$D$40*BB1898*'2. Assumptions'!$D$38","v":0.28129448840963855},0.189816606,71066.977044405721,10671.47563081622,44700.694361089707,34.076040519941316]
[353,1404068,2021,"Greater Geelong City Council","1 Traum Street","Portarlington",3223,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},942,"Dwelling 1","Dwelling A roof ",200.7,"Above Ground RW Tank",5000,116.2,89,null,1.0094799737360471,0.51042547603414312,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1907) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1907)","v":1.0094799737360471},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1907) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1907)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1907)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1907)","v":0},0,228.45,0.48503184713375797,{"$f":"(IF(P1907=$P$2,_xlfn.IFS(AND(Q1907>'2. Assumptions'!$O$14,Q1907<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1907>'2. Assumptions'!$O$15,Q1907<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1907>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1907/1000","v":4373.0830827016644},{"$f":"(IF(P1907='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1907>'2. Assumptions'!$O$21,Q1907<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1907>'2. Assumptions'!$O$22,Q1907<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1907>'2. Assumptions'!$O$23, Q1907<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1907>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1907/1000","v":0},{"$f":"IF(SUM(AD1907:AE1907)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1907='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1907,P1907='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1907),0)","v":0},{"$f":"IF(P1907='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1907,0)","v":0},{"$f":"IF(P1907='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1907,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1907:AE1907)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.96792499708806},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1907) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1907)","v":456.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1907) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1907)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1907)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1907)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.482787765917575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.395045990272749,456.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},60.96557553183515,{"$f":"O1907*'2. Assumptions'!$D$35","v":0.33383099999999999},{"$f":"U1907*'2. Assumptions'!$D$40*BB1907*'2. Assumptions'!$D$38","v":0.15164806910052525},0.17261585144999997,80685.438870496859,9578.2048601408042,55488.559015191218,41.926919939333793]
[354,1336314,2021,"Greater Geelong City Council","50 Technology CI","Corio",3214,"Industrial","Industrial",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},11621,"Industrial 2","Warehouse 2 roof ",822,"Above Ground RW Tank",20000,90.7,98,null,1.2650123098566781,6.5554734898443684E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1910) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1910)","v":0.26752703772091796},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1910) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1910)","v":0.9974852721357601},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1910)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1910)","v":0},0,3791,0.97865932363824115,{"$f":"(IF(P1910=$P$2,_xlfn.IFS(AND(Q1910>'2. Assumptions'!$O$14,Q1910<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1910>'2. Assumptions'!$O$15,Q1910<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1910>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1910/1000","v":10932.70770675416},{"$f":"(IF(P1910='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1910>'2. Assumptions'!$O$21,Q1910<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1910>'2. Assumptions'!$O$22,Q1910<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1910>'2. Assumptions'!$O$23, Q1910<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1910>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1910/1000","v":0},{"$f":"IF(SUM(AD1910:AE1910)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1910='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1910,P1910='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1910),0)","v":0},{"$f":"IF(P1910='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1910,0)","v":0},{"$f":"IF(P1910='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1910,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17049.573010819186},{"$f":"IF(SUM(AD1910:AE1910)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":1240.5251737446185},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1910) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1910)","v":4193},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1910) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1910)","v":7180},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1910)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1910)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":7.9149540889607648},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},40.373968972034653,11373,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":33187.402495012488},136.50093925467164,{"$f":"O1910*'2. Assumptions'!$D$35","v":1.3672599999999999},{"$f":"U1910*'2. Assumptions'!$D$40*BB1910*'2. Assumptions'!$D$38","v":0.77832032884858882},3.5895527575000004,144161.43059417341,16137.8294841933,52190.618662071516,49.417298637317273]
[355,1410929,2021,"Greater Geelong City Council","1 Blair Court","Norlane",3214,"Residential","Dwelling",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1138.4000000000001,"Dwelling 5","U5 Roof - Tank ",80.5,"Above Ground RW Tank",2000,152.5,77.599999999999994,null,1.0131789487943645,0.16629978325657002,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1918)","v":0.89686223245732855},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1918)","v":0.11631671633703602},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1918)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1918)","v":0},0,147.64000000000001,0.64845397048489106,{"$f":"(IF(P1918=$P$2,_xlfn.IFS(AND(Q1918>'2. Assumptions'!$O$14,Q1918<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1918>'2. Assumptions'!$O$15,Q1918<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1918>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1918/1000","v":2186.5415413508317},{"$f":"(IF(P1918='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1918>'2. Assumptions'!$O$21,Q1918<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1918>'2. Assumptions'!$O$22,Q1918<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1918>'2. Assumptions'!$O$23, Q1918<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1918>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1918/1000","v":0},{"$f":"IF(SUM(AD1918:AE1918)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1918='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1918,P1918='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1918),0)","v":0},{"$f":"IF(P1918='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1918,0)","v":0},{"$f":"IF(P1918='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1918,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1918:AE1918)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":110.32685716265955},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1918)","v":493.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1918)","v":65},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1918)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1918)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":20.062447569931805},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},122.91675952161945,738.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},75.165115559745658,{"$f":"O1918*'2. Assumptions'!$D$35","v":0.13389833333333334},{"$f":"U1918*'2. Assumptions'!$D$40*BB1918*'2. Assumptions'!$D$38","v":6.1048337675392847E-2},0.11196492639,99114.767624515647,7391.6633187899715,68729.517989137137,52.12202263935194]
[357,1421077,2021,"Greater Geelong City Council","150 The terrace","Ocean Grove",3226,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},816,"Multi Unit 3","Building area unit 2",225.2,"Above Ground RW Tank",5000,91.1,94.3,null,1.0163053872053871,0.34538249158249151,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1928)","v":0.71351245791245788},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1928)","v":0.30279292929292928},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1928)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1928)","v":0},0,297,0.7279411764705882,{"$f":"(IF(P1928=$P$2,_xlfn.IFS(AND(Q1928>'2. Assumptions'!$O$14,Q1928<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1928>'2. Assumptions'!$O$15,Q1928<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1928>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1928/1000","v":4373.0830827016644},{"$f":"(IF(P1928='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1928>'2. Assumptions'!$O$21,Q1928<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1928>'2. Assumptions'!$O$22,Q1928<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1928>'2. Assumptions'!$O$23, Q1928<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1928>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1928/1000","v":0},{"$f":"IF(SUM(AD1928:AE1928)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1928='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1928,P1928='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1928),0)","v":0},{"$f":"IF(P1928='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1928,0)","v":0},{"$f":"IF(P1928='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1928,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD1928:AE1928)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":195.19751303286341},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1928)","v":450.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1928)","v":143.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1928)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1928)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.922703663960348},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},61.845407327920697,594,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},54.898060781030139,{"$f":"O1928*'2. Assumptions'!$D$35","v":0.37458266666666662},{"$f":"U1928*'2. Assumptions'!$D$40*BB1928*'2. Assumptions'!$D$38","v":0.17131067193919189},0.22592926094999996,72167.385417041325,9578.2048601408042,45754.521020800421,34.805673802527537]
[358,1394922,2021,"Greater Geelong City Council","7 Second Avenue","St leonards ",2065,"Residential ","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},412,"Dwelling 1","House ",132,"Raingarden 100mm",1,109.6,0,null,1.1019076923076923,0.55643076923076917,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1930) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1930)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1930) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1930)","v":1.1019076923076923},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1930)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1930)","v":0},0,260,0.6310679611650486,{"$f":"(IF(P1930=$P$2,_xlfn.IFS(AND(Q1930>'2. Assumptions'!$O$14,Q1930<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1930>'2. Assumptions'!$O$15,Q1930<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1930>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1930/1000","v":0},{"$f":"(IF(P1930='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1930>'2. Assumptions'!$O$21,Q1930<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1930>'2. Assumptions'!$O$22,Q1930<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1930>'2. Assumptions'!$O$23, Q1930<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1930>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1930/1000","v":0},{"$f":"IF(SUM(AD1930:AE1930)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1930='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1930,P1930='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1930),0)","v":759.08025920987461},{"$f":"IF(P1930='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1930,0)","v":0},{"$f":"IF(P1930='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1930,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1930:AE1930)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":21.572935176991471},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1930) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1930)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1930) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1930)","v":260},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1930)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1930)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":9.1428396989161946},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},18.008623649380382,260,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},18.285679397832389,{"$f":"O1930*'2. Assumptions'!$D$35","v":0.21956000000000001},{"$f":"U1930*'2. Assumptions'!$D$40*BB1930*'2. Assumptions'!$D$38","v":0.10887068381538462},0.214442256,22170.428217451794,759.08025920987461,7079.5772565447605,5.8390789169990356]
[360,1151829,2021,"Greater Geelong City Council","18 Castleton Road","Herne Hill",3218,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},905.71,"Multi Unit 4","Unit 2 dwelling to tank ",60.66,"Above Ground RW Tank",2000,164,78,null,{"$f":"SUM(W1942:Z1942)","v":1.0597111296190769},0.21803883750493139,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1942) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1942)","v":0.64748345241748118},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1942) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1942)","v":0.41222767720159559},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1942)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1942)","v":0},0,152.08666666666667,0.5037594815117421,{"$f":"(IF(P1942=$P$2,_xlfn.IFS(AND(Q1942>'2. Assumptions'!$O$14,Q1942<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1942>'2. Assumptions'!$O$15,Q1942<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1942>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1942/1000","v":2186.5415413508317},{"$f":"(IF(P1942='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1942>'2. Assumptions'!$O$21,Q1942<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1942>'2. Assumptions'!$O$22,Q1942<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1942>'2. Assumptions'!$O$23, Q1942<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1942>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1942/1000","v":0},{"$f":"IF(SUM(AD1942:AE1942)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1942='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1942,P1942='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1942),0)","v":0},{"$f":"IF(P1942='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1942,0)","v":0},{"$f":"IF(P1942='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1942,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1942:AE1942)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.81933622468003},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1942) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1942)","v":181.76},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1942) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1942)","v":140.43},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1942)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1942)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":54.438815699220768},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},163.11900991576601,456.26,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},117.31708848311216,{"$f":"O1942*'2. Assumptions'!$D$35","v":0.1008978},{"$f":"U1942*'2. Assumptions'!$D$40*BB1942*'2. Assumptions'!$D$38","v":4.8115134726335863E-2},0.12063419809999999,147904.70042039361,7391.6633187899715,82311.001428057352,65.288574401097961]
[361,1083606,2021,"Greater Geelong City Council","64 St Albans Street","Albans Park",3219,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},339,"Subdivision 2","Lot 1 carport",21.7,"None ",0,0,0,null,1.0072823834196891,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1949) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1949)","v":1.0072823834196891},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1949) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1949)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1949)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1949)","v":0},0,154.39999999999998,0.45545722713864301,{"$f":"(IF(P1949=$P$2,_xlfn.IFS(AND(Q1949>'2. Assumptions'!$O$14,Q1949<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1949>'2. Assumptions'!$O$15,Q1949<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1949>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1949/1000","v":0},{"$f":"(IF(P1949='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1949>'2. Assumptions'!$O$21,Q1949<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1949>'2. Assumptions'!$O$22,Q1949<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1949>'2. Assumptions'!$O$23, Q1949<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1949>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1949/1000","v":0},{"$f":"IF(SUM(AD1949:AE1949)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1949='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1949,P1949='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1949),0)","v":0},{"$f":"IF(P1949='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1949,0)","v":0},{"$f":"IF(P1949='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1949,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1949:AE1949)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1949) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1949)","v":132.69999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1949) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1949)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1949)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1949)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,154.39999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},78.906042355479414,{"$f":"O1949*'2. Assumptions'!$D$35","v":3.6094333333333332E-2},{"$f":"U1949*'2. Assumptions'!$D$40*BB1949*'2. Assumptions'!$D$38","v":1.6360733748575131E-2},0.1164100134,104656.74372721977,0,74766.663016297462,56.370390178759543]
[362,1232685,2021,"Greater Geelong City Council","19 Carina way","Highton",3216,"Residential","Multi unit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1111,"Multi Unit 1","U1 Treated",89.3,"Above Ground RW Tank",2000,166.8,70,null,1.096853512278698,0.21266761850371224,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1950) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1950)","v":1.096853512278698},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1950) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1950)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1950)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1950)","v":0},0,116.73333333333331,0.6304230423042303,{"$f":"(IF(P1950=$P$2,_xlfn.IFS(AND(Q1950>'2. Assumptions'!$O$14,Q1950<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1950>'2. Assumptions'!$O$15,Q1950<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1950>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1950/1000","v":2186.5415413508317},{"$f":"(IF(P1950='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1950>'2. Assumptions'!$O$21,Q1950<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1950>'2. Assumptions'!$O$22,Q1950<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1950>'2. Assumptions'!$O$23, Q1950<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1950>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1950/1000","v":0},{"$f":"IF(SUM(AD1950:AE1950)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1950='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1950,P1950='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1950),0)","v":0},{"$f":"IF(P1950='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1950,0)","v":0},{"$f":"IF(P1950='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1950,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD1950:AE1950)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":90.210762246036467},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1950) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1950)","v":486.69999999999993},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1950) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1950)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1950)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1950)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":20.330386565626398},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},110.80402174121352,700.39999999999986,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.764127425674204,{"$f":"O1950*'2. Assumptions'!$D$35","v":0.14853566666666665},{"$f":"U1950*'2. Assumptions'!$D$40*BB1950*'2. Assumptions'!$D$38","v":7.3314840456896055E-2},9.5837465949999992E-2,103245.62574153044,7391.6633187899715,77127.073900788717,63.320930772044314]
[366,1415930,2021,"Greater Geelong City Council","6 Stoddart St","hamlyn heights",3215,"Residential","Multi unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},868.57,"Multi unit 1 ","U1 - front portin & driveway",34.76,"Raingarden 100mm",1,132,0,null,1.0000285764292192,7.3005457525179396E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1962)","v":0.79641938614775087},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1962)","v":0.20360919028146829},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1962)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1962)","v":0},0,209.49666666666667,0.7235916506441622,{"$f":"(IF(P1962=$P$2,_xlfn.IFS(AND(Q1962>'2. Assumptions'!$O$14,Q1962<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1962>'2. Assumptions'!$O$15,Q1962<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1962>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1962/1000","v":0},{"$f":"(IF(P1962='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1962>'2. Assumptions'!$O$21,Q1962<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1962>'2. Assumptions'!$O$22,Q1962<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1962>'2. Assumptions'!$O$23, Q1962<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1962>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1962/1000","v":0},{"$f":"IF(SUM(AD1962:AE1962)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1962='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1962,P1962='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1962),0)","v":759.08025920987461},{"$f":"IF(P1962='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1962,0)","v":0},{"$f":"IF(P1962='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1962,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD1962:AE1962)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":116.75005035048109},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1962)","v":531.99},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1962)","v":96.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1962)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":24.633557738012545},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.387178415368552,628.49,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},62.465521912008526,{"$f":"O1962*'2. Assumptions'!$D$35","v":5.7817466666666664E-2},{"$f":"U1962*'2. Assumptions'!$D$40*BB1962*'2. Assumptions'!$D$38","v":2.6018603497534723E-2},0.15681273601999998,83451.886334604715,759.08025920987461,52907.137676825943,39.602124206064865]
[367,1402700,2021,"Greater Geelong City Council","87-91 prosperity drive","Corio",3214,"Industrial","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},5672,"subdivision 3","crushrock",2691,"Raingarden 100mm",15,99,0,null,1.0441039315937941,0.46969146685472496,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1970) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1970)","v":0.24361071932299008},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1970) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1970)","v":0.80049321227080394},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1970)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1970)","v":0},1360,{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1970,$O$2:$O$104775)/J1970,0)","v":5672},1,{"$f":"(IF(P1970=$P$2,_xlfn.IFS(AND(Q1970>'2. Assumptions'!$O$14,Q1970<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1970>'2. Assumptions'!$O$15,Q1970<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1970>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1970/1000","v":0},{"$f":"(IF(P1970='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1970>'2. Assumptions'!$O$21,Q1970<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1970>'2. Assumptions'!$O$22,Q1970<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1970>'2. Assumptions'!$O$23, Q1970<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1970>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1970/1000","v":0},{"$f":"IF(SUM(AD1970:AE1970)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1970='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1970,P1970='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1970),0)","v":11386.203888148118},{"$f":"IF(P1970='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1970,0)","v":0},{"$f":"IF(P1970='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1970,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":24270.870937625041},{"$f":"IF(SUM(AD1970:AE1970)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":445.43881546006787},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1970) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1970)","v":1360},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1970) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1970)","v":4312},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1970)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1970)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":8.2692659614501771},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},13.250492317269847,5672,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":35657.074825773161},15.957406873725693,{"$f":"O1970*'2. Assumptions'!$D$35","v":4.4760299999999997},{"$f":"U1970*'2. Assumptions'!$D$40*BB1970*'2. Assumptions'!$D$38","v":2.1030482344192967},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1970,$BC$2:$BC$104775)/J1970,0)","v":4.4327348887499998},20418.638619124689,11386.203888148118,7544.7515464980579,5.8963123073188397]
[368,1421209,2021,"Greater Geelong City Council","121 Aldebaran road","ocean Grove",3226,"Residential ","Multi unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},843.19,"Multi unit 2","Dwellin 2 roof ",139.27000000000001,"Above Ground RW Tank",4000,127.2,87.5,null,1.0028335315606152,0.37624551864752365,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1972) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1972)","v":0.77090124033642016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1972) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1972)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1972)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1972)","v":0.23193229122419504},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A1972,$N$2:$N$104775,$N$2)","v":0},235.42000000000002,{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1972,$O$2:$O$104775)/L1972,0)","v":0.55840320686915168},{"$f":"(IF(P1972=$P$2,_xlfn.IFS(AND(Q1972>'2. Assumptions'!$O$14,Q1972<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1972>'2. Assumptions'!$O$15,Q1972<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1972>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1972/1000","v":3498.4664661613315},{"$f":"(IF(P1972='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1972>'2. Assumptions'!$O$21,Q1972<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1972>'2. Assumptions'!$O$22,Q1972<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1972>'2. Assumptions'!$O$23, Q1972<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1972>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1972/1000","v":0},{"$f":"IF(SUM(AD1972:AE1972)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1972='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1972,P1972='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1972),0)","v":0},{"$f":"IF(P1972='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1972,0)","v":0},{"$f":"IF(P1972='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1972,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD1972:AE1972)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":158.03701307276842},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1972) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1972)","v":292.84000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1972) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1972)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1972)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1972)","v":178},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.603240471540843},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},87.478228905622316,{"$f":"SUMIF($A$2:$A$104775,A1972,$O$2:$O$104775)","v":470.84000000000003},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1972,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A1972,$O$2:$O$104775),0)","v":64.823805350558217},{"$f":"O1972*'2. Assumptions'!$D$35","v":0.23165243333333335},{"$f":"U1972*'2. Assumptions'!$D$40*BB1972*'2. Assumptions'!$D$38","v":0.10453897251642449},0.17671117189499999,{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1972, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A1972,$BC$2:$BC$104775),0)","v":86360.245885847238},8703.5882436004722,{"$f":"IFERROR(SUMIF($A$2:$A$104775, A1972, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A1972,$BC$2:$BC$104775),0)","v":52935.127787724443},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A1972,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A1972,$O$2:$O$104775),0)","v":39.734213175517645}]
[370,1274472,2021,"Greater Geelong City Council","2 Corinella Street","Bell Post Hill",3215,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},627,"Multi Unit 6","unit 2 roof (no treatment) ",6.48,"None",0,0,0,null,0.9981620758869193,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1982) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1982)","v":0.88005126840947012},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1982) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1982)","v":0.11811080747744913},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1982)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1982)","v":0},0,206.75500000000002,0.65950558213716115,{"$f":"(IF(P1982=$P$2,_xlfn.IFS(AND(Q1982>'2. Assumptions'!$O$14,Q1982<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1982>'2. Assumptions'!$O$15,Q1982<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1982>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1982/1000","v":0},{"$f":"(IF(P1982='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1982>'2. Assumptions'!$O$21,Q1982<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1982>'2. Assumptions'!$O$22,Q1982<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1982>'2. Assumptions'!$O$23, Q1982<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1982>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1982/1000","v":0},{"$f":"IF(SUM(AD1982:AE1982)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1982='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1982,P1982='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1982),0)","v":0},{"$f":"IF(P1982='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1982,0)","v":0},{"$f":"IF(P1982='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1982,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1982:AE1982)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1982) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1982)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1982) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1982)","v":37},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1982)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1982)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,413.51000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.797912826306515,{"$f":"O1982*'2. Assumptions'!$D$35","v":1.07784E-2},{"$f":"U1982*'2. Assumptions'!$D$40*BB1982*'2. Assumptions'!$D$38","v":4.8413655534328068E-3},0.15447168749999998,100114.41395306184,0,60039.809936520614,44.857201799586974]
[372,1067140,2021,"Greater Geelong City Council","3 Colite St","Barwon Heads",3227,"Residential ","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},665,"Multi Unit 1 ","D1 to RWT",69,"Above Ground RW Tank",2500,166.9,80,null,1.0082853107344634,0.32531355932203387,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1990) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1990)","v":1.0082853107344634},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1990) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1990)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1990)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1990)","v":0},0,118,0.53233082706766921,{"$f":"(IF(P1990=$P$2,_xlfn.IFS(AND(Q1990>'2. Assumptions'!$O$14,Q1990<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1990>'2. Assumptions'!$O$15,Q1990<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1990>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1990/1000","v":2186.5415413508322},{"$f":"(IF(P1990='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1990>'2. Assumptions'!$O$21,Q1990<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1990>'2. Assumptions'!$O$22,Q1990<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1990>'2. Assumptions'!$O$23, Q1990<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1990>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1990/1000","v":0},{"$f":"IF(SUM(AD1990:AE1990)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P1990='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1990,P1990='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1990),0)","v":0},{"$f":"IF(P1990='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1990,0)","v":0},{"$f":"IF(P1990='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1990,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD1990:AE1990)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.37628126787153},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1990) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1990)","v":247},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1990) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1990)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1990)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1990)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.607721130155305},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.52329158186029,354,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},89.187348467358987,{"$f":"O1990*'2. Assumptions'!$D$35","v":0.11477},{"$f":"U1990*'2. Assumptions'!$D$40*BB1990*'2. Assumptions'!$D$38","v":5.2074407300847461E-2},8.9054783500000012E-2,118175.65217199545,7391.6633187899715,83001.305806217249,62.641214566016707]
[372,1067140,2021,"Greater Geelong City Council","3 Colite St","Barwon Heads",3227,"Residential ","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},665,"Multi Unit 4","D2 to LPOD",4,"None",0,null,null,null,1.0082853107344634,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1993) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1993)","v":1.0082853107344634},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1993) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1993)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1993)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1993)","v":0},0,118,0.53233082706766921,{"$f":"(IF(P1993=$P$2,_xlfn.IFS(AND(Q1993>'2. Assumptions'!$O$14,Q1993<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q1993>'2. Assumptions'!$O$15,Q1993<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q1993>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q1993/1000","v":0},{"$f":"(IF(P1993='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q1993>'2. Assumptions'!$O$21,Q1993<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q1993>'2. Assumptions'!$O$22,Q1993<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q1993>'2. Assumptions'!$O$23, Q1993<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q1993>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q1993/1000","v":0},{"$f":"IF(SUM(AD1993:AE1993)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P1993='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q1993,P1993='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q1993),0)","v":0},{"$f":"IF(P1993='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q1993,0)","v":0},{"$f":"IF(P1993='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q1993,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD1993:AE1993)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A1993) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A1993)","v":247},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A1993) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A1993)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A1993)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A1993)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,354,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},89.187348467358987,{"$f":"O1993*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U1993*'2. Assumptions'!$D$40*BB1993*'2. Assumptions'!$D$38","v":3.0188062203389834E-3},8.9054783500000012E-2,118175.65217199545,0,83001.305806217249,62.641214566016707]
[374,1253186,2021,"Greater Geelong City Council","60 wilton avenue ","Newcombe",3219,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},654.86,"Multi Unit 6","TH02 entry + driveway",26,"None",0,0,0,null,0.9984632034632035,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2002) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2002)","v":0.42164502164502166},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2002) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2002)","v":0.57681818181818179},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2002)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2002)","v":0},0,231,0.70549430412607272,{"$f":"(IF(P2002=$P$2,_xlfn.IFS(AND(Q2002>'2. Assumptions'!$O$14,Q2002<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2002>'2. Assumptions'!$O$15,Q2002<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2002>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2002/1000","v":0},{"$f":"(IF(P2002='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2002>'2. Assumptions'!$O$21,Q2002<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2002>'2. Assumptions'!$O$22,Q2002<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2002>'2. Assumptions'!$O$23, Q2002<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2002>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2002/1000","v":0},{"$f":"IF(SUM(AD2002:AE2002)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2002='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2002,P2002='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2002),0)","v":0},{"$f":"IF(P2002='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2002,0)","v":0},{"$f":"IF(P2002='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2002,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2002:AE2002)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2002) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2002)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2002) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2002)","v":210},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2002)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2002)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,462,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.299655654716474,{"$f":"O2002*'2. Assumptions'!$D$35","v":4.3246666666666662E-2},{"$f":"U2002*'2. Assumptions'!$D$40*BB2002*'2. Assumptions'!$D$38","v":1.94310924025974E-2},0.1726377825,79346.596427925644,0,49851.14850815331,37.256241270674337]
[376,1229170,2021,"Greater Geelong City Council","79 Oylimpic avenue","Norlane",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,"Multi Unit 1","House ",124,"Above Ground RW Tank",2500,109.5,87,null,1.0118292079207922,0.33608910891089111,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2010) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2010)","v":0.62273267326732684},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2010) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2010)","v":0.38909653465346539},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2010)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2010)","v":0},0,202,0.5796269727403156,{"$f":"(IF(P2010=$P$2,_xlfn.IFS(AND(Q2010>'2. Assumptions'!$O$14,Q2010<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2010>'2. Assumptions'!$O$15,Q2010<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2010>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2010/1000","v":2186.5415413508322},{"$f":"(IF(P2010='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2010>'2. Assumptions'!$O$21,Q2010<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2010>'2. Assumptions'!$O$22,Q2010<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2010>'2. Assumptions'!$O$23, Q2010<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2010>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2010/1000","v":0},{"$f":"IF(SUM(AD2010:AE2010)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2010='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2010,P2010='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2010),0)","v":0},{"$f":"IF(P2010='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2010,0)","v":0},{"$f":"IF(P2010='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2010,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2010:AE2010)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":168.99879468233024},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2010) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2010)","v":255},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2010) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2010)","v":149},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2010)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2010)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.271008310385731},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},84.871831606035173,404,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},57.983545940631025,{"$f":"O2010*'2. Assumptions'!$D$35","v":0.20625333333333332},{"$f":"U2010*'2. Assumptions'!$D$40*BB2010*'2. Assumptions'!$D$38","v":9.3911916103960394E-2},0.15298554075000001,76560.675097705054,7391.6633187899715,50796.979964885395,38.471304199974796]
[377,1239812,2021,"Greater Geelong City Council","7 Takoma Court","Norlane",3214,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},657.4,"Multi Unit 2","U1 roof - RG ",28.5,"Raingarden 100mm",1,133.5,0,null,1.0626618153963996,0.14572003063960168,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2014) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2014)","v":0.58617387973956325},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2014) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2014)","v":0.26338759096131747},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2014)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2014)","v":0.21310034469551892},0,130.55000000000001,0.39717067234560394,{"$f":"(IF(P2014=$P$2,_xlfn.IFS(AND(Q2014>'2. Assumptions'!$O$14,Q2014<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2014>'2. Assumptions'!$O$15,Q2014<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2014>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2014/1000","v":0},{"$f":"(IF(P2014='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2014>'2. Assumptions'!$O$21,Q2014<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2014>'2. Assumptions'!$O$22,Q2014<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2014>'2. Assumptions'!$O$23, Q2014<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2014>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2014/1000","v":0},{"$f":"IF(SUM(AD2014:AE2014)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2014='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2014,P2014='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2014),0)","v":759.08025920987461},{"$f":"IF(P2014='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2014,0)","v":0},{"$f":"IF(P2014='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2014,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2014:AE2014)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":90.252479740677316},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2014) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2014)","v":99.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2014) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2014)","v":51.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2014)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2014)","v":86.6},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":46.068572126321911},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD2014+AE2014+AF2014+AG2014+AH2014+AI2014+AK2014+AJ2014)/#REF!,0)","v":0},261.10000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},113.02474300054705,{"$f":"O2014*'2. Assumptions'!$D$35","v":4.7404999999999996E-2},{"$f":"U2014*'2. Assumptions'!$D$40*BB2014*'2. Assumptions'!$D$38","v":2.2668967511489842E-2},0.10383977924999996,142097.56901733231,759.08025920987461,82931.741550069521,65.964103679642037]
[378,1256339,2021,"Greater Geelong City Council","Leafy Street","Lara",3212,"Residential ","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1671,"Multi Unit 3","lot 528 roof ",90,"Above Ground RW Tank",2000,109.2,88.9,null,1.3146147607461476,7.9708029197080282E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2022) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2022)","v":0.67836171938361722},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2022) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2022)","v":0.63625304136253036},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2022)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2022)","v":0},0,123.3,0.73788150807899466,{"$f":"(IF(P2022=$P$2,_xlfn.IFS(AND(Q2022>'2. Assumptions'!$O$14,Q2022<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2022>'2. Assumptions'!$O$15,Q2022<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2022>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2022/1000","v":2186.5415413508317},{"$f":"(IF(P2022='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2022>'2. Assumptions'!$O$21,Q2022<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2022>'2. Assumptions'!$O$22,Q2022<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2022>'2. Assumptions'!$O$23, Q2022<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2022>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2022/1000","v":0},{"$f":"IF(SUM(AD2022:AE2022)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2022='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2022,P2022='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2022),0)","v":0},{"$f":"IF(P2022='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2022,0)","v":0},{"$f":"IF(P2022='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2022,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2022:AE2022)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":145.86317091243183},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2022) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2022)","v":710},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2022) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2022)","v":523},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2022)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2022)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.936336819000516},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.94221268322629,1233,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},173.01874307447116,{"$f":"O2022*'2. Assumptions'!$D$35","v":0.1497},{"$f":"U2022*'2. Assumptions'!$D$40*BB2022*'2. Assumptions'!$D$38","v":8.8559023357664232E-2},0.12132586199999999,175833.99507256164,7391.6633187899715,90583.3124689463,89.132996497244591]
[378,1256339,2021,"Greater Geelong City Council","Leafy Street","Lara",3212,"Residential ","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1671,"Multi Unit 8","lot 533 roof",65,"Above Ground RW Tank",2000,132.69999999999999,87.7,null,1.3146147607461476,6.9955393349553932E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2027) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2027)","v":0.67836171938361722},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2027) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2027)","v":0.63625304136253036},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2027)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2027)","v":0},0,123.3,0.73788150807899466,{"$f":"(IF(P2027=$P$2,_xlfn.IFS(AND(Q2027>'2. Assumptions'!$O$14,Q2027<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2027>'2. Assumptions'!$O$15,Q2027<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2027>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2027/1000","v":2186.5415413508317},{"$f":"(IF(P2027='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2027>'2. Assumptions'!$O$21,Q2027<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2027>'2. Assumptions'!$O$22,Q2027<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2027>'2. Assumptions'!$O$23, Q2027<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2027>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2027/1000","v":0},{"$f":"IF(SUM(AD2027:AE2027)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2027='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2027,P2027='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2027),0)","v":0},{"$f":"IF(P2027='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2027,0)","v":0},{"$f":"IF(P2027='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2027,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2027:AE2027)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":145.86317091243183},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2027) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2027)","v":710},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2027) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2027)","v":523},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2027)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2027)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.936336819000516},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},152.2276790998518,1233,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},173.01874307447116,{"$f":"O2027*'2. Assumptions'!$D$35","v":0.10811666666666667},{"$f":"U2027*'2. Assumptions'!$D$40*BB2027*'2. Assumptions'!$D$38","v":6.3959294647201945E-2},0.12132586199999999,175833.99507256164,7391.6633187899715,90583.3124689463,89.132996497244591]
[380,1298250,2021,"Greater Geelong City Council","8 park street","Portarlington",3223,"Residential ","Multi Unit ",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},711,"Multi Unit 1","Roof area to RWT",290.47000000000003,"Above Ground RW Tank",9000,121,93.1,null,1.0237051816037048,1.0237051816037048,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2035) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2035)","v":1.0237051816037048},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2035) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2035)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2035)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2035)","v":0},0,343.33000000000004,0.48288326300984535,{"$f":"(IF(P2035=$P$2,_xlfn.IFS(AND(Q2035>'2. Assumptions'!$O$14,Q2035<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2035>'2. Assumptions'!$O$15,Q2035<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2035>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2035/1000","v":4919.7184680393711},{"$f":"(IF(P2035='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2035>'2. Assumptions'!$O$21,Q2035<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2035>'2. Assumptions'!$O$22,Q2035<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2035>'2. Assumptions'!$O$23, Q2035<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2035>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2035/1000","v":0},{"$f":"IF(SUM(AD2035:AE2035)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2035='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2035,P2035='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2035),0)","v":0},{"$f":"IF(P2035='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2035,0)","v":0},{"$f":"IF(P2035='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2035,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD2035:AE2035)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":214.38439614932554},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2035) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2035)","v":290.47000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2035) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2035)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2035)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2035)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":75.555622678089264},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},75.555622678089264,343.33000000000004,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21946.641719304593},63.922878045334201,{"$f":"O2035*'2. Assumptions'!$D$35","v":0.48314843333333335},{"$f":"U2035*'2. Assumptions'!$D$40*BB2035*'2. Assumptions'!$D$38","v":0.22257069960917047},0.26307432195000002,83423.731957677635,10124.84024547851,38486.615380891642,29.490112269474]
[381,1414735,2021,"Greater Geelong City Council","124-126 Princes Hwy","Norlane",3214,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1854.2,"Multi Unit 6","U6 roof A",71.91,"Above Ground RW Tank",2000,122.8,89.3,null,1.0148953518263188,0.10318230469023863,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2042) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2042)","v":1.0148953518263188},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2042) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2042)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2042)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2042)","v":0},0,85.581999999999979,0.4615575450328982,{"$f":"(IF(P2042=$P$2,_xlfn.IFS(AND(Q2042>'2. Assumptions'!$O$14,Q2042<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2042>'2. Assumptions'!$O$15,Q2042<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2042>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2042/1000","v":2186.5415413508317},{"$f":"(IF(P2042='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2042>'2. Assumptions'!$O$21,Q2042<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2042>'2. Assumptions'!$O$22,Q2042<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2042>'2. Assumptions'!$O$23, Q2042<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2042>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2042/1000","v":0},{"$f":"IF(SUM(AD2042:AE2042)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2042='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2042,P2042='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2042),0)","v":0},{"$f":"IF(P2042='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2042,0)","v":0},{"$f":"IF(P2042='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2042,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2042:AE2042)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.495757800885897},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2042) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2042)","v":776.77999999999986},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2042) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2042)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2042)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2042)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":12.738225934615166},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},137.59976556098411,855.81999999999982,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},115.6177600604142,{"$f":"O2042*'2. Assumptions'!$D$35","v":0.11961029999999999},{"$f":"U2042*'2. Assumptions'!$D$40*BB2042*'2. Assumptions'!$D$38","v":5.4626371875248193E-2},6.5012295339000006E-2,152198.88930078445,7391.6633187899715,113696.3905096243,86.36936877836429]
[381,1414735,2021,"Greater Geelong City Council","124-126 Princes Hwy","Norlane",3214,"Residential","Multi Unit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1854.2,"Multi Unit 11","untreated balcony",79.040000000000006,"None",0,0,0,null,1.0148953518263188,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2047) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2047)","v":1.0148953518263188},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2047) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2047)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2047)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2047)","v":0},0,85.581999999999979,0.4615575450328982,{"$f":"(IF(P2047=$P$2,_xlfn.IFS(AND(Q2047>'2. Assumptions'!$O$14,Q2047<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2047>'2. Assumptions'!$O$15,Q2047<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2047>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2047/1000","v":0},{"$f":"(IF(P2047='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2047>'2. Assumptions'!$O$21,Q2047<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2047>'2. Assumptions'!$O$22,Q2047<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2047>'2. Assumptions'!$O$23, Q2047<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2047>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2047/1000","v":0},{"$f":"IF(SUM(AD2047:AE2047)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2047='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2047,P2047='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2047),0)","v":0},{"$f":"IF(P2047='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2047,0)","v":0},{"$f":"IF(P2047='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2047,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2047:AE2047)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2047) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2047)","v":776.77999999999986},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2047) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2047)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2047)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2047)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,855.81999999999982,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},115.6177600604142,{"$f":"O2047*'2. Assumptions'!$D$35","v":0.13146986666666668},{"$f":"U2047*'2. Assumptions'!$D$40*BB2047*'2. Assumptions'!$D$38","v":6.0042670463351669E-2},6.5012295339000006E-2,152198.88930078445,0,113696.3905096243,86.36936877836429]
[383,1280916,2021,"Greater Geelong City Council","26 Coxon parade","North Geelong ",3215,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},638,"Multi Unit 5","Dwelling 2 garage",30.5,"Raingarden 100mm",2,133.55000000000001,0,null,1.0122757125154895,0.10094857496902108,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2056) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2056)","v":0.24709789343246591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2056) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2056)","v":0.76517781908302351},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2056)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2056)","v":0},0,201.75,0.63244514106583072,{"$f":"(IF(P2056=$P$2,_xlfn.IFS(AND(Q2056>'2. Assumptions'!$O$14,Q2056<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2056>'2. Assumptions'!$O$15,Q2056<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2056>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2056/1000","v":0},{"$f":"(IF(P2056='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2056>'2. Assumptions'!$O$21,Q2056<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2056>'2. Assumptions'!$O$22,Q2056<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2056>'2. Assumptions'!$O$23, Q2056<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2056>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2056/1000","v":0},{"$f":"IF(SUM(AD2056:AE2056)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2056='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2056,P2056='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2056),0)","v":1518.1605184197492},{"$f":"IF(P2056='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2056,0)","v":0},{"$f":"IF(P2056='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2056,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD2056:AE2056)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":62.132964715755456},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2056) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2056)","v":103},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2056) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2056)","v":237.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2056)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2056)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":20.018006919732301},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},155.87792273562036,403.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},59.870208356380736,{"$f":"O2056*'2. Assumptions'!$D$35","v":5.0731666666666668E-2},{"$f":"U2056*'2. Assumptions'!$D$40*BB2056*'2. Assumptions'!$D$38","v":2.3109495309944241E-2},0.15286362881250001,79016.929205020293,1518.1605184197492,39074.51683193443,29.606306998882818]
[385,1027426,2021,"Greater Geelong City Council","36 Orbit Drive","Whittington",3219,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},218,"Subdivision 1","roof area",152.69999999999999,"Above Ground RW Tank",3000,85.2,97,null,0.91197362385321112,0.74598853211009186,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2062) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2062)","v":0.74598853211009186},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2062) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2062)","v":0.16598509174311929},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2062)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2062)","v":0},0,174.39999999999998,0.79999999999999993,{"$f":"(IF(P2062=$P$2,_xlfn.IFS(AND(Q2062>'2. Assumptions'!$O$14,Q2062<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2062>'2. Assumptions'!$O$15,Q2062<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2062>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2062/1000","v":2623.8498496209986},{"$f":"(IF(P2062='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2062>'2. Assumptions'!$O$21,Q2062<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2062>'2. Assumptions'!$O$22,Q2062<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2062>'2. Assumptions'!$O$23, Q2062<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2062>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2062/1000","v":0},{"$f":"IF(SUM(AD2062:AE2062)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2062='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2062,P2062='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2062),0)","v":0},{"$f":"IF(P2062='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2062,0)","v":0},{"$f":"IF(P2062='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2062,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2062:AE2062)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":148.51872630921108},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2062) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2062)","v":152.69999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2062) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2062)","v":21.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2062)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2062)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":72.556166751976988},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},72.556166751976988,174.39999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},77.158629499685176,{"$f":"O2062*'2. Assumptions'!$D$35","v":0.25399099999999997},{"$f":"U2062*'2. Assumptions'!$D$40*BB2062*'2. Assumptions'!$D$38","v":0.10423489171324542},0.1190475777,113034.34513094752,7828.9716270601384,72139.660900215138,49.243416779071183]
[386,1219559,2021,"Greater Geelong City Council","27 Buckley Falls Rd","Highton",3216,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1507,"Multi Unit 4","Roof area 2R1",127,"Above Ground RW Tank",3000,139.4,76,null,0.99642980561555072,0.1911857451403888,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2067) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2067)","v":0.75442656587473},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2067) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2067)","v":0.24200323974082075},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2067)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2067)","v":0},0,231.5,0.61446582614465828,{"$f":"(IF(P2067=$P$2,_xlfn.IFS(AND(Q2067>'2. Assumptions'!$O$14,Q2067<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2067>'2. Assumptions'!$O$15,Q2067<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2067>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2067/1000","v":2623.8498496209986},{"$f":"(IF(P2067='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2067>'2. Assumptions'!$O$21,Q2067<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2067>'2. Assumptions'!$O$22,Q2067<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2067>'2. Assumptions'!$O$23, Q2067<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2067>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2067/1000","v":0},{"$f":"IF(SUM(AD2067:AE2067)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2067='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2067,P2067='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2067),0)","v":0},{"$f":"IF(P2067='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2067,0)","v":0},{"$f":"IF(P2067='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2067,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2067:AE2067)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":146.85758911711719},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2067) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2067)","v":483.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2067) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2067)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2067)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2067)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":22.914843150003897},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},87.238792622258927,926,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},60.859513184309321,{"$f":"O2067*'2. Assumptions'!$D$35","v":0.21124333333333334},{"$f":"U2067*'2. Assumptions'!$D$40*BB2067*'2. Assumptions'!$D$38","v":9.4720119106911443E-2},0.17265911474999995,81599.962576940132,7828.9716270601384,51665.781399395128,38.533771400805946]
[386,1219559,2021,"Greater Geelong City Council","27 Buckley Falls Rd","Highton",3216,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1507,"Multi Unit 8","Roof area 3R2",17,"Raingarden 100mm",0.6,133,0,null,0.99642980561555072,2.4416846652267822E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2071) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2071)","v":0.75442656587473},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2071) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2071)","v":0.24200323974082075},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2071)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2071)","v":0},0,231.5,0.61446582614465828,{"$f":"(IF(P2071=$P$2,_xlfn.IFS(AND(Q2071>'2. Assumptions'!$O$14,Q2071<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2071>'2. Assumptions'!$O$15,Q2071<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2071>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2071/1000","v":0},{"$f":"(IF(P2071='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2071>'2. Assumptions'!$O$21,Q2071<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2071>'2. Assumptions'!$O$22,Q2071<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2071>'2. Assumptions'!$O$23, Q2071<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2071>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2071/1000","v":0},{"$f":"IF(SUM(AD2071:AE2071)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2071='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2071,P2071='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2071),0)","v":455.44815552592473},{"$f":"IF(P2071='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2071,0)","v":0},{"$f":"IF(P2071='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2071,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":970.83483750500159},{"$f":"IF(SUM(AD2071:AE2071)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":58.93652475720733},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2071) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2071)","v":483.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2071) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2071)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2071)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2071)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":8.389899959005449},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.898999590054487,926,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1426.2829930309263},60.859513184309321,{"$f":"O2071*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U2071*'2. Assumptions'!$D$40*BB2071*'2. Assumptions'!$D$38","v":1.2679071061555075E-2},0.17265911474999995,81599.962576940132,455.44815552592473,51665.781399395128,38.533771400805946]
[387,1141251,2021,"Greater Geelong City Council","47 Clifton springs road","Drysdale ",3222,"Residential","Subdivision",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1439.25,"Multi Unit 2","Unit 2",146.5,"Above Ground RW Tank",2000,91.5,81.599999999999994,null,0.87320922284259794,0.1375805690122342,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2079) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2079)","v":0.45345317760078829},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2079) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2079)","v":0.41975604524180965},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2079)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2079)","v":0},0,243.57999999999998,0.67696369636963694,{"$f":"(IF(P2079=$P$2,_xlfn.IFS(AND(Q2079>'2. Assumptions'!$O$14,Q2079<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2079>'2. Assumptions'!$O$15,Q2079<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2079>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2079/1000","v":2186.5415413508317},{"$f":"(IF(P2079='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2079>'2. Assumptions'!$O$21,Q2079<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2079>'2. Assumptions'!$O$22,Q2079<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2079>'2. Assumptions'!$O$23, Q2079<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2079>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2079/1000","v":0},{"$f":"IF(SUM(AD2079:AE2079)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2079='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2079,P2079='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2079),0)","v":0},{"$f":"IF(P2079='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2079,0)","v":0},{"$f":"IF(P2079='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2079,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2079:AE2079)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":218.20994162712788},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2079) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2079)","v":586.54999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2079) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2079)","v":321.27},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2079)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2079)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":16.869489628318757},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.54129106819363,974.31999999999994,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},55.252836047320756,{"$f":"O2079*'2. Assumptions'!$D$35","v":0.24367833333333333},{"$f":"U2079*'2. Assumptions'!$D$40*BB2079*'2. Assumptions'!$D$38","v":9.5751975633110789E-2},0.15920318242125001,84536.537522192069,7391.6633187899715,53762.542097242302,35.139041780677395]
[388,1178116,2021,"Greater Geelong City Council","25 Ontario Avenue","Corio",3214,"Residential","Multi Unit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},701.7,"Multi Unit 4","U2 roof to raingarden ",24.1,"Raingarden 100mm",1.5,133.4,0,null,0.99558757682177346,7.0564969271290606E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2087) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2087)","v":0.63919490781387178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2087) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2087)","v":0.35639266900790167},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2087)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2087)","v":0},0,113.9,0.64928031922473994,{"$f":"(IF(P2087=$P$2,_xlfn.IFS(AND(Q2087>'2. Assumptions'!$O$14,Q2087<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2087>'2. Assumptions'!$O$15,Q2087<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2087>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2087/1000","v":0},{"$f":"(IF(P2087='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2087>'2. Assumptions'!$O$21,Q2087<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2087>'2. Assumptions'!$O$22,Q2087<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2087>'2. Assumptions'!$O$23, Q2087<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2087>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2087/1000","v":0},{"$f":"IF(SUM(AD2087:AE2087)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2087='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2087,P2087='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2087),0)","v":1138.620388814812},{"$f":"IF(P2087='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2087,0)","v":0},{"$f":"IF(P2087='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2087,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2427.0870937625041},{"$f":"IF(SUM(AD2087:AE2087)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":100.04996714728325},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2087) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2087)","v":189.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2087) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2087)","v":122.89999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2087)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2087)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":29.013079597862625},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.95466732685958,455.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3565.7074825773161},88.614024602405479,{"$f":"O2087*'2. Assumptions'!$D$35","v":4.0086333333333335E-2},{"$f":"U2087*'2. Assumptions'!$D$40*BB2087*'2. Assumptions'!$D$38","v":1.7959254960151449E-2},8.4877972612500005E-2,118913.50713916044,1138.620388814812,74602.589335769895,55.593648239359631]
[389,1378943,2021,"Greater Geelong City Council","731 Barwon Heads Road","Armstrong creek ",3217,"Commercial","Retail",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4134,"Retail 1 ","Roof treated general practice",285,"Above Ground RW Tank",5000,139.5,64,null,1.0112405929304447,0.22666761687571263,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2092) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2092)","v":0.31081812998859748},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2092) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2092)","v":0.26765963511972635},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2092)","v":0.43276282782212094},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2092)","v":0},0,877,0.42428640541848089,{"$f":"(IF(P2092=$P$2,_xlfn.IFS(AND(Q2092>'2. Assumptions'!$O$14,Q2092<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2092>'2. Assumptions'!$O$15,Q2092<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2092>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2092/1000","v":4373.0830827016644},{"$f":"(IF(P2092='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2092>'2. Assumptions'!$O$21,Q2092<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2092>'2. Assumptions'!$O$22,Q2092<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2092>'2. Assumptions'!$O$23, Q2092<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2092>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2092/1000","v":0},{"$f":"IF(SUM(AD2092:AE2092)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2092='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2092,P2092='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2092),0)","v":0},{"$f":"IF(P2092='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2092,0)","v":0},{"$f":"IF(P2092='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2092,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD2092:AE2092)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":448.09438016883638},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2092) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2092)","v":375},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2092) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2092)","v":445},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2092)","v":462},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2092)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.140228613993976},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},48.868721860518384,1754,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},20.624396384765973,{"$f":"O2092*'2. Assumptions'!$D$35","v":0.47404999999999997},{"$f":"U2092*'2. Assumptions'!$D$40*BB2092*'2. Assumptions'!$D$38","v":0.21572037138540476},0.66381321299999996,27248.019887545925,9578.2048601408042,15186.164596397159,11.494614268963792]
[390,1202329,2021,"Greater Geelong City Council","9 Francis Avenue","Newcomb",3219,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,"Multi Unit 1","Roof area 1R1",102.5,"Above Ground RW Tank",2000,132,71.5,null,0.99564126611957793,0.31723329425556857,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2099) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2099)","v":0.63359906213364592},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2099) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2099)","v":0.36204220398593201},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2099)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2099)","v":0},0,213.25,0.69575856443719408,{"$f":"(IF(P2099=$P$2,_xlfn.IFS(AND(Q2099>'2. Assumptions'!$O$14,Q2099<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2099>'2. Assumptions'!$O$15,Q2099<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2099>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2099/1000","v":2186.5415413508317},{"$f":"(IF(P2099='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2099>'2. Assumptions'!$O$21,Q2099<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2099>'2. Assumptions'!$O$22,Q2099<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2099>'2. Assumptions'!$O$23, Q2099<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2099>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2099/1000","v":0},{"$f":"IF(SUM(AD2099:AE2099)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2099='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2099,P2099='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2099),0)","v":0},{"$f":"IF(P2099='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2099,0)","v":0},{"$f":"IF(P2099='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2099,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2099:AE2099)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":156.16814690617775},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2099) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2099)","v":205.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2099) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2099)","v":119.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2099)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2099)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":48.14987416783633},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},96.534625770637717,426.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},58.6619052538354,{"$f":"O2099*'2. Assumptions'!$D$35","v":0.17049166666666665},{"$f":"U2099*'2. Assumptions'!$D$40*BB2099*'2. Assumptions'!$D$38","v":7.6386842488276666E-2},0.15892189424999997,78715.71978434558,7391.6633187899715,51765.375958705161,38.577498728819847]
[391,1119930,2021,"Greater Geelong City Council","19 McNaughton Street","Bell Post Hill",315,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},216,"Multi Unit 3","driveway",6,"Infiltration Sand",1,220,0,null,1.0919842931937174,6.9109947643979056E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2107) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2107)","v":0.58235602094240835},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2107) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2107)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2107)","v":0.50962827225130891},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2107)","v":0},0,191,0.8842592592592593,{"$f":"(IF(P2107=$P$2,_xlfn.IFS(AND(Q2107>'2. Assumptions'!$O$14,Q2107<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2107>'2. Assumptions'!$O$15,Q2107<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2107>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2107/1000","v":0},{"$f":"(IF(P2107='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2107>'2. Assumptions'!$O$21,Q2107<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2107>'2. Assumptions'!$O$22,Q2107<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2107>'2. Assumptions'!$O$23, Q2107<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2107>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2107/1000","v":0},{"$f":"IF(SUM(AD2107:AE2107)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2107='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2107,P2107='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2107),0)","v":0},{"$f":"IF(P2107='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2107,0)","v":0},{"$f":"IF(P2107='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2107,0)","v":216.88007405996419},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2107:AE2107)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":36.005422706679269},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2107) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2107)","v":98},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2107) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2107)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2107)","v":45},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2107)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":40.776403034851114},305.82302276138336,191,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1834.9381365683003},95.474269087137458,{"$f":"O2107*'2. Assumptions'!$D$35","v":9.9799999999999993E-3},{"$f":"U2107*'2. Assumptions'!$D$40*BB2107*'2. Assumptions'!$D$38","v":4.904101460732984E-3},0.15611389649999996,116809.49489107948,216.88007405996419,55567.147514596829,45.417821549183245]
[392,1186090,2021,"Greater Geelong City Council","81 Drysdale street","Portarlington",3223,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1059,"Multi Unit 1","Dwelling 1 roof ",219.6,"Above Ground RW Tank",6000,108.6,97,null,1.0008777372262774,0.435192700729927,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2112) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2112)","v":0.86899817518248179},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2112) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2112)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2112)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2112)","v":0.13187956204379561},0,274,0.51746931067044377,{"$f":"(IF(P2112=$P$2,_xlfn.IFS(AND(Q2112>'2. Assumptions'!$O$14,Q2112<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2112>'2. Assumptions'!$O$15,Q2112<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2112>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2112/1000","v":3279.8123120262476},{"$f":"(IF(P2112='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2112>'2. Assumptions'!$O$21,Q2112<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2112>'2. Assumptions'!$O$22,Q2112<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2112>'2. Assumptions'!$O$23, Q2112<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2112>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2112/1000","v":0},{"$f":"IF(SUM(AD2112:AE2112)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2112='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2112,P2112='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2112),0)","v":0},{"$f":"IF(P2112='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2112,0)","v":0},{"$f":"IF(P2112='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2112,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5219.2570441283233},{"$f":"IF(SUM(AD2112:AE2112)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":157.70103465080297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2112) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2112)","v":438.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2112) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2112)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2112)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2112)","v":109.5},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.252431319483946},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},62.405241956255516,548,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13704.191133593709},79.968846628126883,{"$f":"O2112*'2. Assumptions'!$D$35","v":0.36526799999999998},{"$f":"U2112*'2. Assumptions'!$D$40*BB2112*'2. Assumptions'!$D$38","v":0.16451487419452554},0.20526901424999999,106745.11229162182,8484.9340894653869,49788.199740161705,37.29917767133248]
[393,1397493,2021,"Greater Geelong City Council","60 Radstock Avenue","Highton",3216,"Residential","Dwelling",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,"Dwelling 6","Untreated tile surface",0.74,"None",0,0,0,null,1.2414064208693525,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2121) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2121)","v":1.2414064208693525},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2121) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2121)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2121)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2121)","v":0},0,81.842500000000001,0.41970512820512823,{"$f":"(IF(P2121=$P$2,_xlfn.IFS(AND(Q2121>'2. Assumptions'!$O$14,Q2121<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2121>'2. Assumptions'!$O$15,Q2121<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2121>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2121/1000","v":0},{"$f":"(IF(P2121='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2121>'2. Assumptions'!$O$21,Q2121<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2121>'2. Assumptions'!$O$22,Q2121<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2121>'2. Assumptions'!$O$23, Q2121<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2121>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2121/1000","v":0},{"$f":"IF(SUM(AD2121:AE2121)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2121='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2121,P2121='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2121),0)","v":0},{"$f":"IF(P2121='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2121,0)","v":0},{"$f":"IF(P2121='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2121,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2121:AE2121)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2121) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2121)","v":295.61},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2121) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2121)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2121)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2121)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,327.37,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},120.90049963637922,{"$f":"O2121*'2. Assumptions'!$D$35","v":1.2308666666666667E-3},{"$f":"U2121*'2. Assumptions'!$D$40*BB2121*'2. Assumptions'!$D$38","v":6.8760260245532558E-4},7.6047454042499976E-2,130113.48329900099,0,97198.03788117689,90.31570783871426]
[394,1412443,2021,"Greater Geelong City Council","107 Cox road","Norlane",3214,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},616,"Multi Unit 6","Driveway area D1",32,"Buffer Strip",1.8,66,0,null,0.99503365384615383,5.0769230769230775E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2127) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2127)","v":0.63502884615384614},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2127) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2127)","v":0.26163942307692312},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2127)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2127)","v":9.8365384615384618E-2},0,138.66666666666666,0.67532467532467533,{"$f":"(IF(P2127=$P$2,_xlfn.IFS(AND(Q2127>'2. Assumptions'!$O$14,Q2127<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2127>'2. Assumptions'!$O$15,Q2127<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2127>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2127/1000","v":0},{"$f":"(IF(P2127='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2127>'2. Assumptions'!$O$21,Q2127<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2127>'2. Assumptions'!$O$22,Q2127<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2127>'2. Assumptions'!$O$23, Q2127<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2127>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2127/1000","v":0},{"$f":"IF(SUM(AD2127:AE2127)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2127='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2127,P2127='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2127),0)","v":0},{"$f":"IF(P2127='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2127,0)","v":780.76826661587108},{"$f":"IF(P2127='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2127,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD2127:AE2127)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":375.46468135836864},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2127) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2127)","v":155.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2127) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2127)","v":84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2127)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2127)","v":62},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":59.568915792433486},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},115.41477434783988,416,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3693.2727791308762},79.59807146117295,{"$f":"O2127*'2. Assumptions'!$D$35","v":5.3226666666666665E-2},{"$f":"U2127*'2. Assumptions'!$D$40*BB2127*'2. Assumptions'!$D$38","v":2.3833046076923076E-2},0.103276533,106874.22323342304,780.76826661587108,59497.247072536222,44.312519716557262]
[396,1363837,2021,"Greater Geelong City Council","6 Roma Street","Bell Park ",3215,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650.9,"Subdivision 1","D1 roof & garage - RWT",85.44,"Above Ground RW Tank",3000,164,79,null,0.99719575996761778,0.35448694596235575,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2132)","v":0.67390467516697017},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2132) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2132)","v":0.32329108480064761},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2132)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2132)","v":0},0,197.64000000000001,0.60728222461207571,{"$f":"(IF(P2132=$P$2,_xlfn.IFS(AND(Q2132>'2. Assumptions'!$O$14,Q2132<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2132>'2. Assumptions'!$O$15,Q2132<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2132>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2132/1000","v":2623.8498496209986},{"$f":"(IF(P2132='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2132>'2. Assumptions'!$O$21,Q2132<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2132>'2. Assumptions'!$O$22,Q2132<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2132>'2. Assumptions'!$O$23, Q2132<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2132>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2132/1000","v":0},{"$f":"IF(SUM(AD2132:AE2132)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2132='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2132,P2132='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2132),0)","v":0},{"$f":"IF(P2132='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2132,0)","v":0},{"$f":"IF(P2132='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2132,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2132:AE2132)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":164.40495327149662},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2132)","v":173.61},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2132) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2132)","v":97.55},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2132)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2132)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":63.817330009946915},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},129.67376712344199,395.28000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},69.288498365295041,{"$f":"O2132*'2. Assumptions'!$D$35","v":0.1421152},{"$f":"U2132*'2. Assumptions'!$D$40*BB2132*'2. Assumptions'!$D$38","v":6.3772503690127505E-2},0.14751869884499999,92830.122039685171,7828.9716270601384,58731.265799018103,43.837077070385547]
[397,1387379,2021,"Greater Geelong City Council","81 Gertrude St","Geelong West",3218,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},864.39,"Multi Unit 4","Concrete driveway D1",17.86,"Raingarden 100mm",3.09,134,0,null,0.99651745425973748,4.4771953455307364E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2142)","v":0.86611224604332704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2142)","v":0.13040520821641038},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2142)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2142)","v":0},0,178.17999999999998,0.61840141602748755,{"$f":"(IF(P2142=$P$2,_xlfn.IFS(AND(Q2142>'2. Assumptions'!$O$14,Q2142<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2142>'2. Assumptions'!$O$15,Q2142<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2142>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2142/1000","v":0},{"$f":"(IF(P2142='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2142>'2. Assumptions'!$O$21,Q2142<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2142>'2. Assumptions'!$O$22,Q2142<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2142>'2. Assumptions'!$O$23, Q2142<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2142>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2142/1000","v":0},{"$f":"IF(SUM(AD2142:AE2142)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2142='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2142,P2142='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2142),0)","v":2345.5580009585124},{"$f":"IF(P2142='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2142,0)","v":0},{"$f":"IF(P2142='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2142,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4999.7994131507576},{"$f":"IF(SUM(AD2142:AE2142)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":563.27178297353612},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2142)","v":482.52},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2142)","v":52.019999999999996},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2142)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2142)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":141.20256466953614},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},411.27421131630854,534.54,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7345.3574141092704},88.996378323495833,{"$f":"O2142*'2. Assumptions'!$D$35","v":2.970713333333333E-2},{"$f":"U2142*'2. Assumptions'!$D$40*BB2142*'2. Assumptions'!$D$38","v":1.3321654597209564E-2},0.13290327078000003,119315.1575323516,2345.5580009585124,70387.454674138338,52.501531867055711]
[398,1179559,2021,"Greater Geelong City Council","10 the avenue","Belmont",3216,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},963,"Multi Unit 3","roof to tank unit 3",152.6,"Above Ground RW Tank",4000,105.2,95,null,1.0115484897147664,0.24552297927659247,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2147) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2147)","v":0.74254853559684941},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2147) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2147)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2147)","v":0.11482330809818767},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2147)","v":0.1541766460197293},0,217.95000000000002,0.67897196261682247,{"$f":"(IF(P2147=$P$2,_xlfn.IFS(AND(Q2147>'2. Assumptions'!$O$14,Q2147<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2147>'2. Assumptions'!$O$15,Q2147<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2147>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2147/1000","v":3498.4664661613315},{"$f":"(IF(P2147='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2147>'2. Assumptions'!$O$21,Q2147<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2147>'2. Assumptions'!$O$22,Q2147<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2147>'2. Assumptions'!$O$23, Q2147<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2147>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2147/1000","v":0},{"$f":"IF(SUM(AD2147:AE2147)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2147='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2147,P2147='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2147),0)","v":0},{"$f":"IF(P2147='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2147,0)","v":0},{"$f":"IF(P2147='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2147,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD2147:AE2147)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":164.07133481036942},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2147) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2147)","v":448.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2147) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2147)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2147)","v":34.22},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2147)","v":152.74},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":27.159242364095636},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.836782042503415,653.85,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},113.86315584720541,{"$f":"O2147*'2. Assumptions'!$D$35","v":0.25382466666666664},{"$f":"U2147*'2. Assumptions'!$D$40*BB2147*'2. Assumptions'!$D$38","v":0.1155401811985593},0.16501954451,150385.06433033189,8703.5882436004722,67199.731348113608,50.879876385685144]
[398,1179559,2021,"Greater Geelong City Council","10 the avenue","Belmont",3216,"Residential","Multi Unit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},963,"Multi Unit 8","paving 3",9.06,"Infiltration Sand",1,220,0,null,1.0115484897147664,3.0484055976141317E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2152)","v":0.74254853559684941},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2152)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2152)","v":0.11482330809818767},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2152)","v":0.1541766460197293},0,217.95000000000002,0.67897196261682247,{"$f":"(IF(P2152=$P$2,_xlfn.IFS(AND(Q2152>'2. Assumptions'!$O$14,Q2152<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2152>'2. Assumptions'!$O$15,Q2152<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2152>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2152/1000","v":0},{"$f":"(IF(P2152='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2152>'2. Assumptions'!$O$21,Q2152<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2152>'2. Assumptions'!$O$22,Q2152<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2152>'2. Assumptions'!$O$23, Q2152<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2152>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2152/1000","v":0},{"$f":"IF(SUM(AD2152:AE2152)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2152='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2152,P2152='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2152),0)","v":0},{"$f":"IF(P2152='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2152,0)","v":0},{"$f":"IF(P2152='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2152,0)","v":216.88007405996419},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2152:AE2152)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":159.80537113590287},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2152)","v":448.58000000000004},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2152)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2152)","v":34.22},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2152)","v":152.74},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":53.621804107782005},{"$f":"IFERROR((AD2152+AE2152+AF2152+AG2152+AH2152+AI2152+AK2152+AJ2152)/#REF!,0)","v":0},653.85,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1834.9381365683003},113.86315584720541,{"$f":"O2152*'2. Assumptions'!$D$35","v":1.5069800000000001E-2},{"$f":"U2152*'2. Assumptions'!$D$40*BB2152*'2. Assumptions'!$D$38","v":6.8597250436366148E-3},0.16501954451,150385.06433033189,216.88007405996419,67199.731348113608,50.879876385685144]
[401,1380070,2022,"Greater Geelong City Council","183 Fellows Road","Pt Lonsdale",3225,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},845.2,"Multi Unit 4","DW2 roof area - no tank ",15,"None",0,0,0,null,1.0059989552862516,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2163) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2163)","v":0.79696615127455073},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2163) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2163)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2163)","v":0.2090328040117008},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2163)","v":0},0,239.3,0.56625650733554189,{"$f":"(IF(P2163=$P$2,_xlfn.IFS(AND(Q2163>'2. Assumptions'!$O$14,Q2163<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2163>'2. Assumptions'!$O$15,Q2163<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2163>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2163/1000","v":0},{"$f":"(IF(P2163='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2163>'2. Assumptions'!$O$21,Q2163<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2163>'2. Assumptions'!$O$22,Q2163<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2163>'2. Assumptions'!$O$23, Q2163<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2163>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2163/1000","v":0},{"$f":"IF(SUM(AD2163:AE2163)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2163='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2163,P2163='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2163),0)","v":0},{"$f":"IF(P2163='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2163,0)","v":0},{"$f":"IF(P2163='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2163,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2163:AE2163)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2163) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2163)","v":334},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2163) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2163)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2163)","v":114.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2163)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,478.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},62.224310369975676,{"$f":"O2163*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U2163*'2. Assumptions'!$D$40*BB2163*'2. Assumptions'!$D$38","v":1.129485327047639E-2},0.18019055917500004,82636.279834582383,0,51932.668774518788,39.104791583496045]
[401,1380070,2022,"Greater Geelong City Council","183 Fellows Road","Pt Lonsdale",3225,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},845.2,"Multi Unit 5","DW1 - porous area",33,"Infiltration Sand",0,0,0,null,1.0059989552862516,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2164) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2164)","v":0.79696615127455073},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2164) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2164)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2164)","v":0.2090328040117008},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2164)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A2164,$N$2:$N$104775,$N$2)","v":0},239.3,{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2164,$O$2:$O$104775)/L2164,0)","v":0.56625650733554189},{"$f":"(IF(P2164=$P$2,_xlfn.IFS(AND(Q2164>'2. Assumptions'!$O$14,Q2164<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2164>'2. Assumptions'!$O$15,Q2164<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2164>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2164/1000","v":0},{"$f":"(IF(P2164='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2164>'2. Assumptions'!$O$21,Q2164<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2164>'2. Assumptions'!$O$22,Q2164<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2164>'2. Assumptions'!$O$23, Q2164<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2164>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2164/1000","v":0},{"$f":"IF(SUM(AD2164:AE2164)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2164='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2164,P2164='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2164),0)","v":0},{"$f":"IF(P2164='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2164,0)","v":0},{"$f":"IF(P2164='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2164,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2164:AE2164)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2164) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2164)","v":334},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2164) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2164)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2164)","v":114.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2164)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,{"$f":"SUMIF($A$2:$A$104775,A2164,$O$2:$O$104775)","v":478.6},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2164,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A2164,$O$2:$O$104775),0)","v":62.224310369975676},{"$f":"O2164*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U2164*'2. Assumptions'!$D$40*BB2164*'2. Assumptions'!$D$38","v":2.4848677195048061E-2},0.18019055917500004,{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2164, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A2164,$BC$2:$BC$104775),0)","v":82636.279834582383},0,{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2164, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A2164,$BC$2:$BC$104775),0)","v":51932.668774518788},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2164,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A2164,$O$2:$O$104775),0)","v":39.104791583496045}]
[402,1193434,2021,"Greater Geelong City Council","129 Ballarat Road","Bell Park ",3215,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},781,"Multi Unit 5","Driveway area D2",84,"None",0,0,0,null,1.0379976851851853,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2172)","v":0.46900000000000008},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2172) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2172)","v":0.56899768518518523},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2172)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2172)","v":0},0,162,0.41485275288092188,{"$f":"(IF(P2172=$P$2,_xlfn.IFS(AND(Q2172>'2. Assumptions'!$O$14,Q2172<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2172>'2. Assumptions'!$O$15,Q2172<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2172>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2172/1000","v":0},{"$f":"(IF(P2172='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2172>'2. Assumptions'!$O$21,Q2172<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2172>'2. Assumptions'!$O$22,Q2172<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2172>'2. Assumptions'!$O$23, Q2172<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2172>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2172/1000","v":0},{"$f":"IF(SUM(AD2172:AE2172)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2172='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2172,P2172='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2172),0)","v":0},{"$f":"IF(P2172='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2172,0)","v":0},{"$f":"IF(P2172='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2172,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2172:AE2172)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2172)","v":94.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2172) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2172)","v":145.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2172)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2172)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,324,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},48.989717108068938,{"$f":"O2172*'2. Assumptions'!$D$35","v":0.13971999999999998},{"$f":"U2172*'2. Assumptions'!$D$40*BB2172*'2. Assumptions'!$D$38","v":6.5263066458333338E-2},0.12586448531250002,63054.595200565163,0,36148.377675479511,28.085166364235153]
[404,1183052,2021,"Greater Geelong City Council","22 Stonehaven road","Norlane",3214,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},697,"Multi Unit 1","Roof 1",111,"Above Ground RW Tank",2000,94.8,89,null,1.151326923076923,{"$f":"IFERROR(O2178/SUMIF($A$2:$A$104775,A2178,$O$2:$O$104775)*R2178/100,0)","v":0.20236153846153843},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2178) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2178)","v":0.63903461538461537},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2178) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2178)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2178)","v":0.5122923076923076},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2178)","v":0},0,173.33333333333334,0.74605451936872313,{"$f":"(IF(P2178=$P$2,_xlfn.IFS(AND(Q2178>'2. Assumptions'!$O$14,Q2178<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2178>'2. Assumptions'!$O$15,Q2178<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2178>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2178/1000","v":2186.5415413508317},{"$f":"(IF(P2178='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2178>'2. Assumptions'!$O$21,Q2178<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2178>'2. Assumptions'!$O$22,Q2178<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2178>'2. Assumptions'!$O$23, Q2178<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2178>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2178/1000","v":0},{"$f":"IF(SUM(AD2178:AE2178)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2178='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2178,P2178='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2178),0)","v":0},{"$f":"IF(P2178='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2178,0)","v":0},{"$f":"IF(P2178='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2178,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2178:AE2178)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":154.83979902301522},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2178) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2178)","v":328},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2178) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2178)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2178)","v":142},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2178)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.167070553324287},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},89.142334608021315,520,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},59.626063236154373,{"$f":"O2178*'2. Assumptions'!$D$35","v":0.18462999999999999},{"$f":"U2178*'2. Assumptions'!$D$40*BB2178*'2. Assumptions'!$D$38","v":9.565627041346153E-2},0.14937315499999995,69190.372890408325,{"$f":"SUM(AD2178:AI2178,AK2178)","v":7391.6633187899715},49833.014081843321,42.944506941717478]
[404,1183052,2021,"Greater Geelong City Council","22 Stonehaven road","Norlane",3214,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},697,"Multi Unit 7","Paving 3",8,"None",0,0,0,null,1.151326923076923,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2184) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2184)","v":0.63903461538461537},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2184) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2184)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2184)","v":0.5122923076923076},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2184)","v":0},0,173.33333333333334,0.74605451936872313,{"$f":"(IF(P2184=$P$2,_xlfn.IFS(AND(Q2184>'2. Assumptions'!$O$14,Q2184<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2184>'2. Assumptions'!$O$15,Q2184<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2184>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2184/1000","v":0},{"$f":"(IF(P2184='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2184>'2. Assumptions'!$O$21,Q2184<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2184>'2. Assumptions'!$O$22,Q2184<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2184>'2. Assumptions'!$O$23, Q2184<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2184>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2184/1000","v":0},{"$f":"IF(SUM(AD2184:AE2184)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2184='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2184,P2184='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2184),0)","v":0},{"$f":"IF(P2184='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2184,0)","v":0},{"$f":"IF(P2184='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2184,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2184:AE2184)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2184) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2184)","v":328},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2184) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2184)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2184)","v":142},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2184)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,520,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.626063236154373,{"$f":"O2184*'2. Assumptions'!$D$35","v":1.3306666666666666E-2},{"$f":"U2184*'2. Assumptions'!$D$40*BB2184*'2. Assumptions'!$D$38","v":6.8941456153846148E-3},0.14937315499999995,69190.372890408325,0,49833.014081843321,42.944506941717478]
[405,1387634,2021,"Greater Geelong City Council","7 Joyce Parade","Herne Hill",3128,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},671,"Multi Unit 6","Pavement area 2P1",12.5,"None ",0,0,0,null,1.001968253968254,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2192) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2192)","v":0.60418594104308387},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2192) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2192)","v":0.3094829931972789},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2192)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2192)","v":8.8299319727891151E-2},0,220.5,0.65722801788375562,{"$f":"(IF(P2192=$P$2,_xlfn.IFS(AND(Q2192>'2. Assumptions'!$O$14,Q2192<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2192>'2. Assumptions'!$O$15,Q2192<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2192>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2192/1000","v":0},{"$f":"(IF(P2192='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2192>'2. Assumptions'!$O$21,Q2192<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2192>'2. Assumptions'!$O$22,Q2192<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2192>'2. Assumptions'!$O$23, Q2192<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2192>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2192/1000","v":0},{"$f":"IF(SUM(AD2192:AE2192)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2192='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2192,P2192='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2192),0)","v":0},{"$f":"IF(P2192='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2192,0)","v":0},{"$f":"IF(P2192='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2192,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2192:AE2192)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2192) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2192)","v":204.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2192) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2192)","v":104.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2192)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2192)","v":59},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,441,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},76.063066362173743,{"$f":"O2192*'2. Assumptions'!$D$35","v":2.0791666666666667E-2},{"$f":"U2192*'2. Assumptions'!$D$40*BB2192*'2. Assumptions'!$D$38","v":9.3746654761904767E-3},0.16536909899999999,101421.04077654381,0,56326.122538594063,42.243084509618562]
[408,1410963,2021,"Greater Geelong City Council","5-7 Glenburn Street","Newcomb",3219,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2054,"Multi Unit 2","Roof area 1R2",42.5,"Raingarden 100mm",1,131.05000000000001,0,null,0.99560139860139851,4.099834376150166E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2203) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2203)","v":0.91360471107839525},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2203) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2203)","v":8.199668752300332E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2203)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2203)","v":0},0,169.8125,0.66139240506329111,{"$f":"(IF(P2203=$P$2,_xlfn.IFS(AND(Q2203>'2. Assumptions'!$O$14,Q2203<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2203>'2. Assumptions'!$O$15,Q2203<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2203>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2203/1000","v":0},{"$f":"(IF(P2203='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2203>'2. Assumptions'!$O$21,Q2203<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2203>'2. Assumptions'!$O$22,Q2203<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2203>'2. Assumptions'!$O$23, Q2203<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2203>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2203/1000","v":0},{"$f":"IF(SUM(AD2203:AE2203)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2203='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2203,P2203='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2203),0)","v":759.08025920987461},{"$f":"IF(P2203='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2203,0)","v":0},{"$f":"IF(P2203='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2203,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2203:AE2203)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":289.90662836853369},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2203) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2203)","v":1041},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2203) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2203)","v":85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2203)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2203)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":27.966333196684829},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.932666393369658,1358.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},70.369100111129725,{"$f":"O2203*'2. Assumptions'!$D$35","v":7.0691666666666667E-2},{"$f":"U2203*'2. Assumptions'!$D$40*BB2203*'2. Assumptions'!$D$38","v":3.1671324991258742E-2},0.12654557353124998,94428.848668265098,759.08025920987461,65094.302519901998,48.508772004403028]
[408,1410963,2021,"Greater Geelong City Council","5-7 Glenburn Street","Newcomb",3219,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2054,"Multi Unit 3","Roof Area 2R1",130,"Above Ground RW Tank",3000,110.6,90.8,null,0.99560139860139851,0.10583732057416267,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2204) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2204)","v":0.91360471107839525},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2204) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2204)","v":8.199668752300332E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2204)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2204)","v":0},0,169.8125,0.66139240506329111,{"$f":"(IF(P2204=$P$2,_xlfn.IFS(AND(Q2204>'2. Assumptions'!$O$14,Q2204<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2204>'2. Assumptions'!$O$15,Q2204<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2204>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2204/1000","v":2623.8498496209986},{"$f":"(IF(P2204='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2204>'2. Assumptions'!$O$21,Q2204<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2204>'2. Assumptions'!$O$22,Q2204<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2204>'2. Assumptions'!$O$23, Q2204<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2204>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2204/1000","v":0},{"$f":"IF(SUM(AD2204:AE2204)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2204='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2204,P2204='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2204),0)","v":0},{"$f":"IF(P2204='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2204,0)","v":0},{"$f":"IF(P2204='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2204,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2204:AE2204)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":121.27046334895904},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2204) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2204)","v":1041},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2204) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2204)","v":85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2204)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2204)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":10.642965094166076},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},85.225589715591425,1358.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},70.369100111129725,{"$f":"O2204*'2. Assumptions'!$D$35","v":0.21623333333333333},{"$f":"U2204*'2. Assumptions'!$D$40*BB2204*'2. Assumptions'!$D$38","v":9.6876994090909094E-2},0.12654557353124998,94428.848668265098,7828.9716270601384,65094.302519901998,48.508772004403028]
[408,1410963,2021,"Greater Geelong City Council","5-7 Glenburn Street","Newcomb",3219,"Residential","Multi Unit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2054,"Multi Unit 11","Driveway area D1",19,"None",0,0,0,null,0.99560139860139851,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2212) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2212)","v":0.91360471107839525},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2212) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2212)","v":8.199668752300332E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2212)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2212)","v":0},0,169.8125,0.66139240506329111,{"$f":"(IF(P2212=$P$2,_xlfn.IFS(AND(Q2212>'2. Assumptions'!$O$14,Q2212<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2212>'2. Assumptions'!$O$15,Q2212<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2212>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2212/1000","v":0},{"$f":"(IF(P2212='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2212>'2. Assumptions'!$O$21,Q2212<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2212>'2. Assumptions'!$O$22,Q2212<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2212>'2. Assumptions'!$O$23, Q2212<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2212>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2212/1000","v":0},{"$f":"IF(SUM(AD2212:AE2212)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2212='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2212,P2212='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2212),0)","v":0},{"$f":"IF(P2212='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2212,0)","v":0},{"$f":"IF(P2212='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2212,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2212:AE2212)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2212) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2212)","v":1041},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2212) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2212)","v":85},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2212)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2212)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1358.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.369100111129725,{"$f":"O2212*'2. Assumptions'!$D$35","v":3.1603333333333331E-2},{"$f":"U2212*'2. Assumptions'!$D$40*BB2212*'2. Assumptions'!$D$38","v":1.4158945290209789E-2},0.12654557353124998,94428.848668265098,0,65094.302519901998,48.508772004403028]
[409,1205666,2021,"Greater Geelong City Council","42 Heather Avenue","keilor East",3033,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},585,"Multi Unit 4","Hardpaved areas to nature strip ",18,"Buffer Strip",1,66,0,null,0.99558857142857149,3.3942857142857143E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2218)","v":0.96164571428571433},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2218)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2218)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2218)","v":3.3942857142857143E-2},0,175,0.59829059829059827,{"$f":"(IF(P2218=$P$2,_xlfn.IFS(AND(Q2218>'2. Assumptions'!$O$14,Q2218<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2218>'2. Assumptions'!$O$15,Q2218<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2218>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2218/1000","v":0},{"$f":"(IF(P2218='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2218>'2. Assumptions'!$O$21,Q2218<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2218>'2. Assumptions'!$O$22,Q2218<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2218>'2. Assumptions'!$O$23, Q2218<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2218>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2218/1000","v":0},{"$f":"IF(SUM(AD2218:AE2218)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2218='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2218,P2218='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2218),0)","v":0},{"$f":"IF(P2218='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2218,0)","v":433.76014811992837},{"$f":"IF(P2218='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2218,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2218:AE2218)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":604.49189707061657},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2218)","v":208},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2218)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2218)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2218)","v":18},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":113.98990059045913},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD2218+AE2218+AF2218+AG2218+AH2218+AI2218+AK2218+AJ2218)/O2218,0)","v":113.98990059045913},350,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2051.8182106282643},66.000092711214251,{"$f":"O2218*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U2218*'2. Assumptions'!$D$40*BB2218*'2. Assumptions'!$D$38","v":1.3413564822857143E-2},0.13040965800000001,88567.184375734592,433.76014811992837,58343.404235060072,43.47739081628535]
[410,1241460,2021,"Greater Geelong City Council","32 Curletts road","Lara",3212,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},834.3,"Multi Unit 6","proposed new driveway",13.6,"None ",0,0,0,null,1.0366680069750742,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2224) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2224)","v":0.55717714637398696},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2224) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2224)","v":0.47949086060108725},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2224)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2224)","v":0},0,243.72499999999999,0.58426225578329138,{"$f":"(IF(P2224=$P$2,_xlfn.IFS(AND(Q2224>'2. Assumptions'!$O$14,Q2224<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2224>'2. Assumptions'!$O$15,Q2224<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2224>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2224/1000","v":0},{"$f":"(IF(P2224='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2224>'2. Assumptions'!$O$21,Q2224<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2224>'2. Assumptions'!$O$22,Q2224<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2224>'2. Assumptions'!$O$23, Q2224<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2224>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2224/1000","v":0},{"$f":"IF(SUM(AD2224:AE2224)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2224='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2224,P2224='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2224),0)","v":0},{"$f":"IF(P2224='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2224,0)","v":0},{"$f":"IF(P2224='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2224,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2224:AE2224)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2224) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2224)","v":205},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2224) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2224)","v":183.51},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2224)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2224)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,487.45,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.22825571470996,{"$f":"O2224*'2. Assumptions'!$D$35","v":2.2621333333333334E-2},{"$f":"U2224*'2. Assumptions'!$D$40*BB2224*'2. Assumptions'!$D$38","v":1.0552865643803465E-2},0.18911743963499997,71175.385252923807,0,45105.74870338972,34.999625428678975]
[412,1194750,2022,"Greater Geelong City Council","46 Lascelles steert ","Manifold Heights",3218,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},780,"Multi Unit 1","DW 1 - roof ",200.8,"Above Ground RW Tank",4000,116.6,80.5,null,1.0027113978494624,0.50351139784946242,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2232) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2232)","v":1.0027113978494624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2232) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2232)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2232)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2232)","v":0},0,232.5,0.59615384615384615,{"$f":"(IF(P2232=$P$2,_xlfn.IFS(AND(Q2232>'2. Assumptions'!$O$14,Q2232<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2232>'2. Assumptions'!$O$15,Q2232<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2232>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2232/1000","v":3498.4664661613315},{"$f":"(IF(P2232='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2232>'2. Assumptions'!$O$21,Q2232<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2232>'2. Assumptions'!$O$22,Q2232<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2232>'2. Assumptions'!$O$23, Q2232<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2232>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2232/1000","v":0},{"$f":"IF(SUM(AD2232:AE2232)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2232='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2232,P2232='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2232),0)","v":0},{"$f":"IF(P2232='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2232,0)","v":0},{"$f":"IF(P2232='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2232,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD2232:AE2232)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":121.50149051676657},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2232) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2232)","v":340.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2232) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2232)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2232)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2232)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.801037142774085},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},60.672773604014047,465,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},52.40039974058503,{"$f":"O2232*'2. Assumptions'!$D$35","v":0.33399733333333337},{"$f":"U2232*'2. Assumptions'!$D$40*BB2232*'2. Assumptions'!$D$38","v":0.15070631984309679},0.17449810440000002,69817.909951381793,8703.5882436004722,49877.838349746977,37.434788144518159]
[416,1415806,2022,"Greater Geelong City Council","8 Sheepwash Rd","Barwon Heads",3227,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},748.82,"Multi Unit 2","Swimming pools",28.3,"None",0,0,0,null,0.99672950261185556,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2244) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2244)","v":0.86890756302521011},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2244) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2244)","v":0.12782193958664545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2244)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2244)","v":0},0,220.15,0.58799177372399236,{"$f":"(IF(P2244=$P$2,_xlfn.IFS(AND(Q2244>'2. Assumptions'!$O$14,Q2244<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2244>'2. Assumptions'!$O$15,Q2244<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2244>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2244/1000","v":0},{"$f":"(IF(P2244='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2244>'2. Assumptions'!$O$21,Q2244<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2244>'2. Assumptions'!$O$22,Q2244<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2244>'2. Assumptions'!$O$23, Q2244<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2244>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2244/1000","v":0},{"$f":"IF(SUM(AD2244:AE2244)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2244='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2244,P2244='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2244),0)","v":0},{"$f":"IF(P2244='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2244,0)","v":0},{"$f":"IF(P2244='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2244,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2244:AE2244)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2244) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2244)","v":370},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2244) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2244)","v":42},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2244)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2244)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,440.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.440370216164965,{"$f":"O2244*'2. Assumptions'!$D$35","v":4.7072333333333334E-2},{"$f":"U2244*'2. Assumptions'!$D$40*BB2244*'2. Assumptions'!$D$38","v":2.1113272525550762E-2},0.16424335500000001,95757.892324403118,0,40066.038843148352,29.891349721367266]
[418,1199740,2021,"Greater Geelong City Council","131 Powell St East","Ocean grove",3226,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},815.33,"Subdivision 2","Unit 1 - treated roof to raingarden ",93,"Raingarden 100mm",1.1000000000000001,121.65,0,null,0.99796275288334291,0.21390527509926266,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2249) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2249)","v":0.56434108527131788},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2249) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2249)","v":0.43362166761202503},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2249)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2249)","v":0},0,264.45,0.64869439368108617,{"$f":"(IF(P2249=$P$2,_xlfn.IFS(AND(Q2249>'2. Assumptions'!$O$14,Q2249<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2249>'2. Assumptions'!$O$15,Q2249<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2249>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2249/1000","v":0},{"$f":"(IF(P2249='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2249>'2. Assumptions'!$O$21,Q2249<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2249>'2. Assumptions'!$O$22,Q2249<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2249>'2. Assumptions'!$O$23, Q2249<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2249>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2249/1000","v":0},{"$f":"IF(SUM(AD2249:AE2249)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2249='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2249,P2249='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2249),0)","v":834.9882851308621},{"$f":"IF(P2249='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2249,0)","v":0},{"$f":"IF(P2249='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2249,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1779.8638687591697},{"$f":"IF(SUM(AD2249:AE2249)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":60.302617447374018},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2249) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2249)","v":280},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2249) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2249)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2249)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2249)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},28.116689826774536,528.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2614.8521538900318},47.304410268029486,{"$f":"O2249*'2. Assumptions'!$D$35","v":0.15468999999999999},{"$f":"U2249*'2. Assumptions'!$D$40*BB2249*'2. Assumptions'!$D$38","v":6.9468686209585948E-2},0.19753757062500005,63327.959617000553,834.9882851308621,41646.00980913188,31.108533196902375]
[419,1202934,2021,"Greater Geelong City Council","51 Deakin street","Bell Park ",3215,"Residential","Multi Unit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},659,"Multi Unit 2","roof unit 1 ",146,"Above Ground RW Tank",2200,93.8,84.3,null,1.0028673028533448,0.3250913924891991,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2256) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2256)","v":0.65257190333760628},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2256) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2256)","v":0.35029539951573851},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2256)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2256)","v":0},0,210.63,0.63924127465857361,{"$f":"(IF(P2256=$P$2,_xlfn.IFS(AND(Q2256>'2. Assumptions'!$O$14,Q2256<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2256>'2. Assumptions'!$O$15,Q2256<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2256>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2256/1000","v":1924.1565563887323},{"$f":"(IF(P2256='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2256>'2. Assumptions'!$O$21,Q2256<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2256>'2. Assumptions'!$O$22,Q2256<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2256>'2. Assumptions'!$O$23, Q2256<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2256>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2256/1000","v":0},{"$f":"IF(SUM(AD2256:AE2256)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2256='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2256,P2256='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2256),0)","v":0},{"$f":"IF(P2256='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2256,0)","v":0},{"$f":"IF(P2256='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2256,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2756.550544315382},{"$f":"IF(SUM(AD2256:AE2256)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":151.49026226200928},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2256) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2256)","v":285.63},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2256) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2256)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2256)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2256)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.610611203806513},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.711156699611337,421.26,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9885.8288781432548},54.092660872168793,{"$f":"O2256*'2. Assumptions'!$D$35","v":0.24284666666666666},{"$f":"U2256*'2. Assumptions'!$D$40*BB2256*'2. Assumptions'!$D$38","v":0.10959434172311637},0.15810860409000002,72061.461962053494,7129.2783338278723,48321.285232301096,36.272187988006735]
[422,1270392,2021,"Greater Geelong City Council","12 Saintfield Street","Lara",3212,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},686,"Multi Unit 3","Roof 3",98,"Above Ground RW Tank",3000,113.5,95.8,null,1.0017833001988072,0.22113320079522861,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2264) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2264)","v":0.71260834990059641},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2264) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2264)","v":0.28917495029821072},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2264)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2264)","v":0},0,167.66666666666666,0.73323615160349853,{"$f":"(IF(P2264=$P$2,_xlfn.IFS(AND(Q2264>'2. Assumptions'!$O$14,Q2264<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2264>'2. Assumptions'!$O$15,Q2264<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2264>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2264/1000","v":2623.8498496209986},{"$f":"(IF(P2264='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2264>'2. Assumptions'!$O$21,Q2264<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2264>'2. Assumptions'!$O$22,Q2264<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2264>'2. Assumptions'!$O$23, Q2264<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2264>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2264/1000","v":0},{"$f":"IF(SUM(AD2264:AE2264)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2264='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2264,P2264='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2264),0)","v":0},{"$f":"IF(P2264='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2264,0)","v":0},{"$f":"IF(P2264='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2264,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2264:AE2264)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":155.47567839434339},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2264) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2264)","v":323},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2264) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2264)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2264)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2264)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.301320938163727},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},113.05435370435596,503,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},102.93310532731945,{"$f":"O2264*'2. Assumptions'!$D$35","v":0.16300666666666666},{"$f":"U2264*'2. Assumptions'!$D$40*BB2264*'2. Assumptions'!$D$38","v":7.3483810419483098E-2},0.12572230149999999,137274.37736955972,7828.9716270601384,80192.820377871336,60.131367445419983]
[423,1198142,2021,"Greater Geelong City Council","65 Selvin St","North Geelong ",3215,"Industrial","Industrial",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},613.11,"Industrial 1","Warehouse roof 1",189.45,"Above Ground RW Tank",2100,85,76.2,null,1.0309717038522876,0.26476463721412008,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2270)","v":0.52952927442824016},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2270) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2270)","v":0.5014424294240476},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2270)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2270)","v":0},0,304.10500000000002,0.99200795942000619,{"$f":"(IF(P2270=$P$2,_xlfn.IFS(AND(Q2270>'2. Assumptions'!$O$14,Q2270<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2270>'2. Assumptions'!$O$15,Q2270<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2270>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2270/1000","v":1836.6948947346991},{"$f":"(IF(P2270='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2270>'2. Assumptions'!$O$21,Q2270<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2270>'2. Assumptions'!$O$22,Q2270<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2270>'2. Assumptions'!$O$23, Q2270<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2270>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2270/1000","v":0},{"$f":"IF(SUM(AD2270:AE2270)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2270='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2270,P2270='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2270),0)","v":0},{"$f":"IF(P2270='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2270,0)","v":0},{"$f":"IF(P2270='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2270,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2631.2527923010462},{"$f":"IF(SUM(AD2270:AE2270)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":182.67298771950604},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2270)","v":378.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2270) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2270)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2270)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2270)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.529346699590622},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},51.058693399181244,608.21,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9673.0694644748855},51.833203805948457,{"$f":"O2270*'2. Assumptions'!$D$35","v":0.31511849999999997},{"$f":"U2270*'2. Assumptions'!$D$40*BB2270*'2. Assumptions'!$D$38","v":0.14619521558716969},0.23467245202499995,67169.095935166406,7041.8166721738389,39063.986074449378,30.144987415404181]
[425,1324895,2021,"Greater Geelong City Council","2 Lomond Terrace","East Geelong",3219,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928.63,"Multi Unit 1","D1 treated",80.58,"Above Ground RW Tank",2000,152.5,77.599999999999994,null,1.0042443593577965,0.20193663418401719,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2276) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2276)","v":0.49610300231705906},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2276) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2276)","v":0.4111666310617389},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2276)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2276)","v":9.6974725978998547E-2},0,202.84333333333336,0.65529866577646645,{"$f":"(IF(P2276=$P$2,_xlfn.IFS(AND(Q2276>'2. Assumptions'!$O$14,Q2276<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2276>'2. Assumptions'!$O$15,Q2276<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2276>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2276/1000","v":2186.5415413508317},{"$f":"(IF(P2276='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2276>'2. Assumptions'!$O$21,Q2276<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2276>'2. Assumptions'!$O$22,Q2276<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2276>'2. Assumptions'!$O$23, Q2276<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2276>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2276/1000","v":0},{"$f":"IF(SUM(AD2276:AE2276)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2276='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2276,P2276='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2276),0)","v":0},{"$f":"IF(P2276='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2276,0)","v":0},{"$f":"IF(P2276='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2276,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2276:AE2276)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":199.45049909548032},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2276) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2276)","v":196.66000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2276) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2276)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2276)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2276)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.314243575156944},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},122.79472749429594,608.53000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},65.557227590370431,{"$f":"O2276*'2. Assumptions'!$D$35","v":0.13403139999999999},{"$f":"U2276*'2. Assumptions'!$D$40*BB2276*'2. Assumptions'!$D$38","v":6.0570124842072852E-2},0.15247264858999998,87214.636142910531,7391.6633187899715,54879.506124146945,41.251657200432888]
[425,1324895,2021,"Greater Geelong City Council","2 Lomond Terrace","East Geelong",3219,"Residential","Multi Unit ",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},928.63,"Multi Unit 9","D2/D3 driveway untreated",88.21,"None",0,0,0,null,1.0042443593577965,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2284) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2284)","v":0.49610300231705906},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2284) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2284)","v":0.4111666310617389},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2284)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2284)","v":9.6974725978998547E-2},0,202.84333333333336,0.65529866577646645,{"$f":"(IF(P2284=$P$2,_xlfn.IFS(AND(Q2284>'2. Assumptions'!$O$14,Q2284<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2284>'2. Assumptions'!$O$15,Q2284<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2284>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2284/1000","v":0},{"$f":"(IF(P2284='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2284>'2. Assumptions'!$O$21,Q2284<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2284>'2. Assumptions'!$O$22,Q2284<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2284>'2. Assumptions'!$O$23, Q2284<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2284>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2284/1000","v":0},{"$f":"IF(SUM(AD2284:AE2284)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2284='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2284,P2284='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2284),0)","v":0},{"$f":"IF(P2284='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2284,0)","v":0},{"$f":"IF(P2284='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2284,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2284:AE2284)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2284) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2284)","v":196.66000000000003},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2284) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2284)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2284)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2284)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,608.53000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.557227590370431,{"$f":"O2284*'2. Assumptions'!$D$35","v":0.14672263333333332},{"$f":"U2284*'2. Assumptions'!$D$40*BB2284*'2. Assumptions'!$D$38","v":6.6305419611805E-2},0.15247264858999998,87214.636142910531,0,54879.506124146945,41.251657200432888]
[426,1193492,2021,"Greater Geelong City Council","6 Cosgrove Street","Breakwater",3219,"Residential","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},832,"Subdivision 1","Existing dwelling rooftop ",115.47,"Raingarden 100mm",2,128.6,0,null,0.99712397530075592,0.39522628553177902,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2285) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2285)","v":0.57008463749600768},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2285) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2285)","v":0.42703933780474823},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2285)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2285)","v":0},0,125.24,0.4515865384615384,{"$f":"(IF(P2285=$P$2,_xlfn.IFS(AND(Q2285>'2. Assumptions'!$O$14,Q2285<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2285>'2. Assumptions'!$O$15,Q2285<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2285>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2285/1000","v":0},{"$f":"(IF(P2285='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2285>'2. Assumptions'!$O$21,Q2285<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2285>'2. Assumptions'!$O$22,Q2285<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2285>'2. Assumptions'!$O$23, Q2285<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2285>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2285/1000","v":0},{"$f":"IF(SUM(AD2285:AE2285)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2285='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2285,P2285='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2285),0)","v":1518.1605184197492},{"$f":"IF(P2285='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2285,0)","v":0},{"$f":"IF(P2285='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2285,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD2285:AE2285)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":111.3311168913947},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2285) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2285)","v":190.69},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2285) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2285)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2285)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2285)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},41.173262695387727,375.71999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},69.753730841104812,{"$f":"O2285*'2. Assumptions'!$D$35","v":0.19206509999999999},{"$f":"U2285*'2. Assumptions'!$D$40*BB2285*'2. Assumptions'!$D$38","v":8.6180722212841745E-2},9.3472535290000006E-2,93460.150871446051,1518.1605184197492,60027.769245167197,44.80156323178592]
[427,1139169,2021,"Greater Geelong City Council","11 Bonview Ave","Herne Hill",3218,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},720,"Multi Unit 7","D2 untreated",17.149999999999999,"Infiltration Sand",1,222,0,null,0.99618630499179872,9.3208803584106548E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2296) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2296)","v":0.58286704041912507},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2296) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2296)","v":0.23124958993316522},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2296)","v":0.18206967463950843},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2296)","v":0},0,204.23499999999999,0.56731944444444438,{"$f":"(IF(P2296=$P$2,_xlfn.IFS(AND(Q2296>'2. Assumptions'!$O$14,Q2296<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2296>'2. Assumptions'!$O$15,Q2296<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2296>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2296/1000","v":0},{"$f":"(IF(P2296='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2296>'2. Assumptions'!$O$21,Q2296<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2296>'2. Assumptions'!$O$22,Q2296<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2296>'2. Assumptions'!$O$23, Q2296<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2296>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2296/1000","v":0},{"$f":"IF(SUM(AD2296:AE2296)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2296='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2296,P2296='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2296),0)","v":0},{"$f":"IF(P2296='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2296,0)","v":0},{"$f":"IF(P2296='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2296,0)","v":216.88007405996419},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2296:AE2296)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":100.78219451984046},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2296) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2296)","v":182.45},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2296) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2296)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2296)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2296)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},106.99347735092131,408.46999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1834.9381365683003},69.071782993986716,{"$f":"O2296*'2. Assumptions'!$D$35","v":2.8526166666666665E-2},{"$f":"U2296*'2. Assumptions'!$D$40*BB2296*'2. Assumptions'!$D$38","v":1.2787819455261097E-2},0.15228689833499998,92633.547297973331,216.88007405996419,54946.444792990354,40.970566514357536]
[429,1120767,2021,"Greater Geelong City Council","42 cameron Crescent","Lara",3212,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},310.73,"Dwelling 1","Unit 1 roof ",156.56,"Above Ground RW Tank",5000,110.6,97,null,1.0973298618229528,0.70997318463241621,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2304) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2304)","v":0.70997318463241621},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2304) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2304)","v":0.38735667719053668},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2304)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2304)","v":0},0,243.89,0.78489363756315766,{"$f":"(IF(P2304=$P$2,_xlfn.IFS(AND(Q2304>'2. Assumptions'!$O$14,Q2304<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2304>'2. Assumptions'!$O$15,Q2304<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2304>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2304/1000","v":4373.0830827016644},{"$f":"(IF(P2304='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2304>'2. Assumptions'!$O$21,Q2304<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2304>'2. Assumptions'!$O$22,Q2304<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2304>'2. Assumptions'!$O$23, Q2304<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2304>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2304/1000","v":0},{"$f":"IF(SUM(AD2304:AE2304)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2304='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2304,P2304='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2304),0)","v":0},{"$f":"IF(P2304='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2304,0)","v":0},{"$f":"IF(P2304='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2304,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD2304:AE2304)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":196.17058829424172},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2304) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2304)","v":156.56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2304) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2304)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2304)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2304)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":88.960051930555309},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},88.960051930555309,243.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},105.83983492082002,{"$f":"O2304*'2. Assumptions'!$D$35","v":0.26041146666666665},{"$f":"U2304*'2. Assumptions'!$D$40*BB2304*'2. Assumptions'!$D$38","v":0.12859077543050063},0.20031939332999998,128860.60061251682,9578.2048601408042,66761.415027644936,54.834581804051737]
[430,1372961,2021,"Greater Geelong City Council","14 Minerva Close","Ocean grove",3226,"Residential","Multi Unit ",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},578.5,"Multi Unit 4","Driveway area 1D1",16,"None ",0,0,0,null,1.0227674714104193,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2310) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2310)","v":0.68301143583227442},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2310) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2310)","v":0.33975603557814493},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2310)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2310)","v":0},0,196.75,0.68020743301642173,{"$f":"(IF(P2310=$P$2,_xlfn.IFS(AND(Q2310>'2. Assumptions'!$O$14,Q2310<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2310>'2. Assumptions'!$O$15,Q2310<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2310>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2310/1000","v":0},{"$f":"(IF(P2310='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2310>'2. Assumptions'!$O$21,Q2310<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2310>'2. Assumptions'!$O$22,Q2310<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2310>'2. Assumptions'!$O$23, Q2310<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2310>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2310/1000","v":0},{"$f":"IF(SUM(AD2310:AE2310)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2310='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2310,P2310='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2310),0)","v":0},{"$f":"IF(P2310='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2310,0)","v":0},{"$f":"IF(P2310='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2310,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2310:AE2310)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2310) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2310)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2310) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2310)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2310)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2310)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,393.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.571768441507345,{"$f":"O2310*'2. Assumptions'!$D$35","v":2.6613333333333333E-2},{"$f":"U2310*'2. Assumptions'!$D$40*BB2310*'2. Assumptions'!$D$38","v":1.2248663237611181E-2},0.15062028074999997,85654.10565314308,0,54114.515903263229,41.426905097839118]
[431,1512448,2023,"Hume City Council","1475-1477 Sydney Road","Campbellfield",3061,"Industrial","Industrial",70,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},6611.9,null,"Driveway",2244.1999999999998,"Raingarden 100mm",40,126.2,0,null,0.95507210114789542,0.47116626185326893,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2316)","v":0.48390583929462649},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2316)","v":0.47116626185326893},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2316)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2316)","v":0},3343.4,85.871428571428567,0.90911840771941499,{"$f":"(IF(P2316=$P$2,_xlfn.IFS(AND(Q2316>'2. Assumptions'!$O$14,Q2316<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2316>'2. Assumptions'!$O$15,Q2316<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2316>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2316/1000","v":0},{"$f":"(IF(P2316='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2316>'2. Assumptions'!$O$21,Q2316<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2316>'2. Assumptions'!$O$22,Q2316<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2316>'2. Assumptions'!$O$23, Q2316<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2316>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2316/1000","v":0},{"$f":"IF(SUM(AD2316:AE2316)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2316='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2316,P2316='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2316),0)","v":30363.210368394983},{"$f":"IF(P2316='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2316,0)","v":0},{"$f":"IF(P2316='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2316,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":64722.322500333437},{"$f":"IF(SUM(AD2316:AE2316)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":2018.0887420657477},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2316)","v":3343.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2316)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2316)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2316)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.369455872350251,6011,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":95085.53286872842},22.852612210739107,{"$f":"O2316*'2. Assumptions'!$D$35","v":3.7328526666666662},{"$f":"U2316*'2. Assumptions'!$D$40*BB2316*'2. Assumptions'!$D$38","v":1.6043145478329857},6.1387034177142842E-2,31967.442040972957,30363.210368394983,12856.881112378202,9.1910174709684931]
[434,1437561,2023,"Hume City Council","264-270 Craigieburn Road","Craigieburn",3064,"Commercial","Retail",100,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},6361,null,"Medical office roof area",1195,"Above Ground RW Tank",30000,166.9,82,null,0.50114898714876932,0.43442714005663258,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2324) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2324)","v":0.43442714005663258},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2324) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2324)","v":6.6721847092136785E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2324)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2324)","v":0},0,45.91,0.72174186448671596,{"$f":"(IF(P2324=$P$2,_xlfn.IFS(AND(Q2324>'2. Assumptions'!$O$14,Q2324<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2324>'2. Assumptions'!$O$15,Q2324<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2324>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2324/1000","v":16399.061560131238},{"$f":"(IF(P2324='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2324>'2. Assumptions'!$O$21,Q2324<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2324>'2. Assumptions'!$O$22,Q2324<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2324>'2. Assumptions'!$O$23, Q2324<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2324>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2324/1000","v":0},{"$f":"IF(SUM(AD2324:AE2324)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2324='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2324,P2324='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2324),0)","v":0},{"$f":"IF(P2324='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2324,0)","v":0},{"$f":"IF(P2324='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2324,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":29836.752768933569},{"$f":"IF(SUM(AD2324:AE2324)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":1184.1096322802953},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2324) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2324)","v":1195},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2324) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2324)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2324)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2324)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.046808457325483},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},43.046808457325483,4591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":51440.936106503941},13.275863514131295,{"$f":"O2324*'2. Assumptions'!$D$35","v":1.9876833333333332},{"$f":"U2324*'2. Assumptions'!$D$40*BB2324*'2. Assumptions'!$D$38","v":0.44825647017262032},1.7221300875000001E-2,35391.919481446705,21604.183337570379,14308.155088434845,5.3671322967566706]
[434,1437561,2023,"Hume City Council","264-270 Craigieburn Road","Craigieburn",3064,"Commercial","Retail",100,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},6361,null,"Tenancy 2-8 roof A",430,"Raingarden 100mm",1,15,null,null,0.50114898714876932,1.4049226747985189E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2325) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2325)","v":0.43442714005663258},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2325) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2325)","v":6.6721847092136785E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2325)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2325)","v":0},0,45.91,0.72174186448671596,{"$f":"(IF(P2325=$P$2,_xlfn.IFS(AND(Q2325>'2. Assumptions'!$O$14,Q2325<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2325>'2. Assumptions'!$O$15,Q2325<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2325>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2325/1000","v":0},{"$f":"(IF(P2325='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2325>'2. Assumptions'!$O$21,Q2325<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2325>'2. Assumptions'!$O$22,Q2325<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2325>'2. Assumptions'!$O$23, Q2325<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2325>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2325/1000","v":0},{"$f":"IF(SUM(AD2325:AE2325)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2325='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2325,P2325='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2325),0)","v":759.08025920987461},{"$f":"IF(P2325='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2325,0)","v":0},{"$f":"IF(P2325='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2325,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2325:AE2325)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":356.27585645757068},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2325) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2325)","v":1195},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2325) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2325)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2325)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2325)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},5.528228655158629,4591,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},13.275863514131295,{"$f":"O2325*'2. Assumptions'!$D$35","v":0.71523333333333328},{"$f":"U2325*'2. Assumptions'!$D$40*BB2325*'2. Assumptions'!$D$38","v":0.16129730725876715},1.7221300875000001E-2,35391.919481446705,759.08025920987461,14308.155088434845,5.3671322967566706]
[437,1505160,2023,"Hume City Council","22 Freeman Street","Campbellfield",3061,"Industrial","Industrial",0,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1260,null,"Carpark",335,"Raingarden 300mm",3,116.2,null,null,1.0588121827411168,0.32933164128595599,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2336)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2336) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2336)","v":1.0588121827411168},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2336)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2336)","v":0},847,0,0.93809523809523809,{"$f":"(IF(P2336=$P$2,_xlfn.IFS(AND(Q2336>'2. Assumptions'!$O$14,Q2336<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2336>'2. Assumptions'!$O$15,Q2336<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2336>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2336/1000","v":0},{"$f":"(IF(P2336='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2336>'2. Assumptions'!$O$21,Q2336<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2336>'2. Assumptions'!$O$22,Q2336<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2336>'2. Assumptions'!$O$23, Q2336<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2336>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2336/1000","v":0},{"$f":"IF(SUM(AD2336:AE2336)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2336='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2336,P2336='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2336),0)","v":2602.5608887195704},{"$f":"IF(P2336='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2336,0)","v":0},{"$f":"IF(P2336='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2336,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4854.1741875250082},{"$f":"IF(SUM(AD2336:AE2336)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":70.425474865052394},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2336)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2336) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2336)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2336)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2336)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},22.258910675356951,1182,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7456.7350762445785},16.822865372238191,{"$f":"O2336*'2. Assumptions'!$D$35","v":0.55721666666666669},{"$f":"U2336*'2. Assumptions'!$D$40*BB2336*'2. Assumptions'!$D$38","v":0.26549450779187816},0,21227.030067671316,2602.5608887195704,7408.6899524957307,5.8715417681208582]
[439,1288074,2021,"Hume City Council","22 Ari Drive","Campbellfield",3061,"Industrial","Industrial",15,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1182,null,"Roof, Warehouse",702,"Above Ground RW Tank",8000,97.1,89,null,1.0022569316081329,0.62998336414048051,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2341) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2341)","v":0.62998336414048051},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2341) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2341)","v":0.3722735674676525},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2341)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2341)","v":0},0,72.13333333333334,0.91539763113367179,{"$f":"(IF(P2341=$P$2,_xlfn.IFS(AND(Q2341>'2. Assumptions'!$O$14,Q2341<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2341>'2. Assumptions'!$O$15,Q2341<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2341>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2341/1000","v":4373.0830827016634},{"$f":"(IF(P2341='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2341>'2. Assumptions'!$O$21,Q2341<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2341>'2. Assumptions'!$O$22,Q2341<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2341>'2. Assumptions'!$O$23, Q2341<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2341>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2341/1000","v":0},{"$f":"IF(SUM(AD2341:AE2341)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2341='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2341,P2341='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2341),0)","v":0},{"$f":"IF(P2341='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2341,0)","v":0},{"$f":"IF(P2341='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2341,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD2341:AE2341)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":262.50239599381314},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2341) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2341)","v":702},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2341) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2341)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2341)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2341)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.557285259703562},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},23.557285259703562,1082,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},21.026950230297949,{"$f":"O2341*'2. Assumptions'!$D$35","v":1.1676599999999999},{"$f":"U2341*'2. Assumptions'!$D$40*BB2341*'2. Assumptions'!$D$38","v":0.52663289794269852},5.411365579999998E-2,28028.858659101952,9578.2048601408023,14472.016261670309,10.856751941534606]
[441,1254104,2021,"Hume City Council","39 Gasoline Way","Craigieburn",3064,"Industrial","Industrial",20,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1398,null,"Roof",1004.8,"Above Ground RW Tank",12000,93.6,91,null,1.0079242133254542,0.6947058649726694,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2346)","v":0.6947058649726694},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2346) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2346)","v":0.31321834835278478},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2346)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2346)","v":0},1004.8,67.69,0.96838340486409158,{"$f":"(IF(P2346=$P$2,_xlfn.IFS(AND(Q2346>'2. Assumptions'!$O$14,Q2346<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2346>'2. Assumptions'!$O$15,Q2346<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2346>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2346/1000","v":6559.6246240524952},{"$f":"(IF(P2346='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2346>'2. Assumptions'!$O$21,Q2346<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2346>'2. Assumptions'!$O$22,Q2346<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2346>'2. Assumptions'!$O$23, Q2346<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2346>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2346/1000","v":0},{"$f":"IF(SUM(AD2346:AE2346)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2346='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2346,P2346='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2346),0)","v":0},{"$f":"IF(P2346='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2346,0)","v":0},{"$f":"IF(P2346='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2346,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD2346:AE2346)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":315.7889043008517},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2346)","v":1004.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2346) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2346)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2346)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.833240835100984},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},21.833240835100984,1353.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},24.984290146033775,{"$f":"O2346*'2. Assumptions'!$D$35","v":1.6713173333333333},{"$f":"U2346*'2. Assumptions'!$D$40*BB2346*'2. Assumptions'!$D$38","v":0.75805254378773823},5.1067452914999999E-2,33116.721188345691,11764.746401491635,15234.896993433696,11.49368274304994]
[445,1416168,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Canopy 1",900,"Raingarden 300mm",40,133.80000000000001,0,null,1.1199477719214184,0.11540009583133687,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2356)","v":1.1199477719214184},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2356)","v":0},0,10435,0.60023008340523443,{"$f":"(IF(P2356=$P$2,_xlfn.IFS(AND(Q2356>'2. Assumptions'!$O$14,Q2356<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2356>'2. Assumptions'!$O$15,Q2356<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2356>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2356/1000","v":0},{"$f":"(IF(P2356='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2356>'2. Assumptions'!$O$21,Q2356<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2356>'2. Assumptions'!$O$22,Q2356<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2356>'2. Assumptions'!$O$23, Q2356<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2356>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2356/1000","v":0},{"$f":"IF(SUM(AD2356:AE2356)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2356='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2356,P2356='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2356),0)","v":34700.811849594269},{"$f":"IF(P2356='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2356,0)","v":0},{"$f":"IF(P2356='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2356,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":64722.322500333437},{"$f":"IF(SUM(AD2356:AE2356)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":887.74795434749774},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2356)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},110.47014927769746,10435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":99423.134349927714},275.1167229855451,{"$f":"O2356*'2. Assumptions'!$D$35","v":1.4969999999999999},{"$f":"U2356*'2. Assumptions'!$D$40*BB2356*'2. Assumptions'!$D$38","v":0.7544528165548634},8.7474612675000003,328191.5651367773,34700.811849594269,114545.91355320164,96.021652338958759]
[445,1416168,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Concrete 1",240,"Raingarden 300mm",50,134,0,null,1.1199477719214184,3.0819357930043121E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2361) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2361)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2361) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2361)","v":1.1199477719214184},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2361)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2361)","v":0},0,10435,0.60023008340523443,{"$f":"(IF(P2361=$P$2,_xlfn.IFS(AND(Q2361>'2. Assumptions'!$O$14,Q2361<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2361>'2. Assumptions'!$O$15,Q2361<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2361>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2361/1000","v":0},{"$f":"(IF(P2361='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2361>'2. Assumptions'!$O$21,Q2361<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2361>'2. Assumptions'!$O$22,Q2361<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2361>'2. Assumptions'!$O$23, Q2361<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2361>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2361/1000","v":0},{"$f":"IF(SUM(AD2361:AE2361)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2361='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2361,P2361='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2361),0)","v":43376.014811992834},{"$f":"IF(P2361='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2361,0)","v":0},{"$f":"IF(P2361='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2361,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":80902.903125416793},{"$f":"IF(SUM(AD2361:AE2361)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1109.684942934372},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2361) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2361)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2361) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2361)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2361)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2361)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},517.82882473920677,10435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":124278.91793740963},275.1167229855451,{"$f":"O2361*'2. Assumptions'!$D$35","v":0.3992},{"$f":"U2361*'2. Assumptions'!$D$40*BB2361*'2. Assumptions'!$D$38","v":0.20118741774796359},8.7474612675000003,328191.5651367773,43376.014811992834,114545.91355320164,96.021652338958759]
[445,1416168,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Drive way",1315,"Raingarden 300mm",50,133.69999999999999,0,null,1.1199477719214184,0.16848634403449925,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2367) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2367)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2367) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2367)","v":1.1199477719214184},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2367)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2367)","v":0},0,10435,0.60023008340523443,{"$f":"(IF(P2367=$P$2,_xlfn.IFS(AND(Q2367>'2. Assumptions'!$O$14,Q2367<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2367>'2. Assumptions'!$O$15,Q2367<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2367>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2367/1000","v":0},{"$f":"(IF(P2367='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2367>'2. Assumptions'!$O$21,Q2367<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2367>'2. Assumptions'!$O$22,Q2367<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2367>'2. Assumptions'!$O$23, Q2367<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2367>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2367/1000","v":0},{"$f":"IF(SUM(AD2367:AE2367)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2367='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2367,P2367='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2367),0)","v":43376.014811992834},{"$f":"IF(P2367='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2367,0)","v":0},{"$f":"IF(P2367='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2367,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":80902.903125416793},{"$f":"IF(SUM(AD2367:AE2367)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1109.684942934372},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2367) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2367)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2367) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2367)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2367)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2367)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.508682842136594,10435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":124278.91793740963},275.1167229855451,{"$f":"O2367*'2. Assumptions'!$D$35","v":2.1872833333333332},{"$f":"U2367*'2. Assumptions'!$D$40*BB2367*'2. Assumptions'!$D$38","v":1.1023393930773837},8.7474612675000003,328191.5651367773,43376.014811992834,114545.91355320164,96.021652338958759]
[446,1416172,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Stage 1 50%",400,"Raingarden 300mm",250,134,0,null,1.1569588884659308,4.0807004187285882E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2376) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2376)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2376) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2376)","v":1.1569588884659308},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2376)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2376)","v":0},0,13135,0.75553638193845274,{"$f":"(IF(P2376=$P$2,_xlfn.IFS(AND(Q2376>'2. Assumptions'!$O$14,Q2376<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2376>'2. Assumptions'!$O$15,Q2376<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2376>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2376/1000","v":0},{"$f":"(IF(P2376='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2376>'2. Assumptions'!$O$21,Q2376<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2376>'2. Assumptions'!$O$22,Q2376<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2376>'2. Assumptions'!$O$23, Q2376<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2376>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2376/1000","v":0},{"$f":"IF(SUM(AD2376:AE2376)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2376='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2376,P2376='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2376),0)","v":216880.07405996419},{"$f":"IF(P2376='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2376,0)","v":0},{"$f":"IF(P2376='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2376,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":404514.51562708401},{"$f":"IF(SUM(AD2376:AE2376)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":5370.930599884894},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2376) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2376)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2376) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2376)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2376)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2376)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1553.4864742176205,13135,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":621394.58968704822},228.026031388776,{"$f":"O2376*'2. Assumptions'!$D$35","v":0.66533333333333333},{"$f":"U2376*'2. Assumptions'!$D$40*BB2376*'2. Assumptions'!$D$38","v":0.34639349120669966},11.374696267499999,263314.45269877603,216880.07405996419,91902.406216846051,79.585988349374006]
[446,1416172,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Car park 3",340,"Raingarden 300mm",80,134,0,null,1.1569588884659308,3.4685953559192996E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2381) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2381)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2381) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2381)","v":1.1569588884659308},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2381)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2381)","v":0},0,13135,0.75553638193845274,{"$f":"(IF(P2381=$P$2,_xlfn.IFS(AND(Q2381>'2. Assumptions'!$O$14,Q2381<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2381>'2. Assumptions'!$O$15,Q2381<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2381>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2381/1000","v":0},{"$f":"(IF(P2381='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2381>'2. Assumptions'!$O$21,Q2381<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2381>'2. Assumptions'!$O$22,Q2381<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2381>'2. Assumptions'!$O$23, Q2381<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2381>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2381/1000","v":0},{"$f":"IF(SUM(AD2381:AE2381)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2381='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2381,P2381='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2381),0)","v":69401.623699188538},{"$f":"IF(P2381='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2381,0)","v":0},{"$f":"IF(P2381='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2381,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":129444.64500066687},{"$f":"IF(SUM(AD2381:AE2381)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1718.6977919631661},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2381) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2381)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2381) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2381)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2381)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2381)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},584.84196676428064,13135,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":198846.26869985543},228.026031388776,{"$f":"O2381*'2. Assumptions'!$D$35","v":0.56553333333333333},{"$f":"U2381*'2. Assumptions'!$D$40*BB2381*'2. Assumptions'!$D$38","v":0.29443446752569469},11.374696267499999,263314.45269877603,69401.623699188538,91902.406216846051,79.585988349374006]
[447,1416173,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",0,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Existing 1 50% to a third of garden 2",95,"Raingarden 300mm",85,134,0,null,1.1771044809621134,7.5194631823927594E-3,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2389) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2389)","v":3.6746701005351635E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2389) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2389)","v":1.1403577799567617},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2389)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2389)","v":0},0,0,0.97379350014380217,{"$f":"(IF(P2389=$P$2,_xlfn.IFS(AND(Q2389>'2. Assumptions'!$O$14,Q2389<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2389>'2. Assumptions'!$O$15,Q2389<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2389>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2389/1000","v":0},{"$f":"(IF(P2389='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2389>'2. Assumptions'!$O$21,Q2389<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2389>'2. Assumptions'!$O$22,Q2389<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2389>'2. Assumptions'!$O$23, Q2389<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2389>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2389/1000","v":0},{"$f":"IF(SUM(AD2389:AE2389)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2389='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2389,P2389='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2389),0)","v":73739.225180387817},{"$f":"IF(P2389='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2389,0)","v":0},{"$f":"IF(P2389='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2389,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":137534.93531320855},{"$f":"IF(SUM(AD2389:AE2389)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1852.7006541894873},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2389) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2389)","v":712.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2389) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2389)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2389)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2389)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},2223.9385315115405,16929.400000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":211274.16049359637},225.99624878566206,{"$f":"O2389*'2. Assumptions'!$D$35","v":0.15801666666666667},{"$f":"U2389*'2. Assumptions'!$D$40*BB2389*'2. Assumptions'!$D$38","v":8.3700956880013486E-2},0,256504.15998726204,73739.225180387817,90100.409909515773,79.384110786399134]
[447,1416173,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",0,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Concrete 1",240,"Raingarden 300mm",50,134,0,null,1.1771044809621134,1.8996538566044868E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2396) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2396)","v":3.6746701005351635E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2396) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2396)","v":1.1403577799567617},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2396)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2396)","v":0},0,0,0.97379350014380217,{"$f":"(IF(P2396=$P$2,_xlfn.IFS(AND(Q2396>'2. Assumptions'!$O$14,Q2396<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2396>'2. Assumptions'!$O$15,Q2396<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2396>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2396/1000","v":0},{"$f":"(IF(P2396='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2396>'2. Assumptions'!$O$21,Q2396<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2396>'2. Assumptions'!$O$22,Q2396<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2396>'2. Assumptions'!$O$23, Q2396<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2396>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2396/1000","v":0},{"$f":"IF(SUM(AD2396:AE2396)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2396='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2396,P2396='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2396),0)","v":43376.014811992834},{"$f":"IF(P2396='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2396,0)","v":0},{"$f":"IF(P2396='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2396,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":80902.903125416793},{"$f":"IF(SUM(AD2396:AE2396)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":1089.8239142291102},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2396) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2396)","v":712.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2396) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2396)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2396)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2396)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},517.82882473920677,16929.400000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":124278.91793740963},225.99624878566206,{"$f":"O2396*'2. Assumptions'!$D$35","v":0.3992},{"$f":"U2396*'2. Assumptions'!$D$40*BB2396*'2. Assumptions'!$D$38","v":0.21145504896003406},0,256504.15998726204,43376.014811992834,90100.409909515773,79.384110786399134]
[447,1416173,2022,"Hume City Council","1537-1549 Sydney Road","Campbellfield",3061,"Industrial","Industrial",0,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},17385,null,"Car park 5",900,"None",0,0,0,null,1.1771044809621134,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2401) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2401)","v":3.6746701005351635E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2401) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2401)","v":1.1403577799567617},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2401)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2401)","v":0},0,0,0.97379350014380217,{"$f":"(IF(P2401=$P$2,_xlfn.IFS(AND(Q2401>'2. Assumptions'!$O$14,Q2401<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2401>'2. Assumptions'!$O$15,Q2401<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2401>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2401/1000","v":0},{"$f":"(IF(P2401='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2401>'2. Assumptions'!$O$21,Q2401<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2401>'2. Assumptions'!$O$22,Q2401<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2401>'2. Assumptions'!$O$23, Q2401<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2401>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2401/1000","v":0},{"$f":"IF(SUM(AD2401:AE2401)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2401='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2401,P2401='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2401),0)","v":0},{"$f":"IF(P2401='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2401,0)","v":0},{"$f":"IF(P2401='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2401,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2401:AE2401)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2401) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2401)","v":712.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2401) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2401)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2401)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2401)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,16929.400000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},225.99624878566206,{"$f":"O2401*'2. Assumptions'!$D$35","v":1.4969999999999999},{"$f":"U2401*'2. Assumptions'!$D$40*BB2401*'2. Assumptions'!$D$38","v":0.79295643360012769},0,256504.15998726204,0,90100.409909515773,79.384110786399134]
[447,1445733,2022,"Hume City Council","14 Bubeck Street","Sunbury",3429,"Industrial","Industrial",0,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1388.6,null,"Driveway 1",187,"Raingarden 300mm",2.5499999999999998,126.4,0,null,1.1771044809621134,1.3961983295332381E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2409) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2409)","v":3.6746701005351635E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2409) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2409)","v":1.1403577799567617},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2409)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2409)","v":0},0,0,12.191703874405878,{"$f":"(IF(P2409=$P$2,_xlfn.IFS(AND(Q2409>'2. Assumptions'!$O$14,Q2409<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2409>'2. Assumptions'!$O$15,Q2409<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2409>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2409/1000","v":0},{"$f":"(IF(P2409='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2409>'2. Assumptions'!$O$21,Q2409<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2409>'2. Assumptions'!$O$22,Q2409<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2409>'2. Assumptions'!$O$23, Q2409<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2409>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2409/1000","v":0},{"$f":"IF(SUM(AD2409:AE2409)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2409='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2409,P2409='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2409),0)","v":2212.1767554116345},{"$f":"IF(P2409='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2409,0)","v":0},{"$f":"IF(P2409='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2409,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4126.0480593962566},{"$f":"IF(SUM(AD2409:AE2409)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":55.581019625684611},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2409) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2409)","v":712.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2409) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2409)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2409)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2409)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},33.89425034656626,16929.400000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":6338.2248148078907},225.99624878566206,{"$f":"O2409*'2. Assumptions'!$D$35","v":0.31104333333333334},{"$f":"U2409*'2. Assumptions'!$D$40*BB2409*'2. Assumptions'!$D$38","v":0.16475872564802654},0,256504.15998726204,2212.1767554116345,90100.409909515773,79.384110786399134]
[450,1379256,2022,"Hume City Council","4 Reo Crescent","Campbellfield",3061,"Industrial","Industrial",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1020,null,"WH2- Roof Area",242,"Above Ground RW Tank",2500,77,94,null,1.0157008830022074,0.20567328918322292,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2417) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2417)","v":0.41134657836644584},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2417) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2417)","v":0.60435430463576156},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2417)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2417)","v":0},0,302,0.88823529411764701,{"$f":"(IF(P2417=$P$2,_xlfn.IFS(AND(Q2417>'2. Assumptions'!$O$14,Q2417<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2417>'2. Assumptions'!$O$15,Q2417<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2417>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2417/1000","v":2186.5415413508322},{"$f":"(IF(P2417='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2417>'2. Assumptions'!$O$21,Q2417<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2417>'2. Assumptions'!$O$22,Q2417<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2417>'2. Assumptions'!$O$23, Q2417<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2417>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2417/1000","v":0},{"$f":"IF(SUM(AD2417:AE2417)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2417='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2417,P2417='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2417),0)","v":0},{"$f":"IF(P2417='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2417,0)","v":0},{"$f":"IF(P2417='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2417,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2417:AE2417)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":255.84525732393519},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2417) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2417)","v":484},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2417) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2417)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2417)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2417)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.744022973447027},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},43.488045946894054,906,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},49.469754365870671,{"$f":"O2417*'2. Assumptions'!$D$35","v":0.40252666666666664},{"$f":"U2417*'2. Assumptions'!$D$40*BB2417*'2. Assumptions'!$D$38","v":0.18398101084437082},0.22959613749999996,65070.196655607695,7391.6633187899715,32483.31247105393,24.695506876025039]
[451,1370923,2022,"Hume City Council","15 Poa Court","Craigieburn",3064,"Industrial","Industrial",30,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},2923,null,"Driveway/Parking to Raingarden 1",130,"Raingarden 100mm",7,133.5,0,null,1.0147598463016332,8.3357348703170034E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2421) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2421)","v":0.63142651296829977},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2421) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2421)","v":0.38333333333333336},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2421)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2421)","v":0},1082,69.400000000000006,0.71228190215531983,{"$f":"(IF(P2421=$P$2,_xlfn.IFS(AND(Q2421>'2. Assumptions'!$O$14,Q2421<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2421>'2. Assumptions'!$O$15,Q2421<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2421>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2421/1000","v":0},{"$f":"(IF(P2421='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2421>'2. Assumptions'!$O$21,Q2421<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2421>'2. Assumptions'!$O$22,Q2421<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2421>'2. Assumptions'!$O$23, Q2421<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2421>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2421/1000","v":0},{"$f":"IF(SUM(AD2421:AE2421)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2421='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2421,P2421='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2421),0)","v":5313.5618144691225},{"$f":"IF(P2421='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2421,0)","v":0},{"$f":"IF(P2421='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2421,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11326.406437558351},{"$f":"IF(SUM(AD2421:AE2421)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":434.08612831376013},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2421) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2421)","v":1082},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2421) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2421)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2421)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2421)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},127.99975578482672,2082,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16639.968252027473},34.208268800434126,{"$f":"O2421*'2. Assumptions'!$D$35","v":0.21623333333333333},{"$f":"U2421*'2. Assumptions'!$D$40*BB2421*'2. Assumptions'!$D$38","v":9.8741206844380425E-2},5.2712613500000005E-2,45037.680682444785,5313.5618144691225,17885.101720199153,13.584588679899758]
[453,1534785,2023,"Hume City Council","2-8 Valiant Crescent","Craigieburn",3064,"Industrial","Industrial",30,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},2473,null,"Roof to RWT",1036.5,"Above Ground RW Tank",15000,118.2,85,"Occupancy based on InSite Water tool.",1.0199258555133079,0.77638973384030419,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2426) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2426)","v":0.77638973384030419},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2426) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2426)","v":0.24353612167300376},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2426)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2426)","v":0},0,52.6,0.63809138697937728,{"$f":"(IF(P2426=$P$2,_xlfn.IFS(AND(Q2426>'2. Assumptions'!$O$14,Q2426<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2426>'2. Assumptions'!$O$15,Q2426<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2426>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2426/1000","v":8199.5307800656192},{"$f":"(IF(P2426='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2426>'2. Assumptions'!$O$21,Q2426<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2426>'2. Assumptions'!$O$22,Q2426<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2426>'2. Assumptions'!$O$23, Q2426<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2426>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2426/1000","v":0},{"$f":"IF(SUM(AD2426:AE2426)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2426='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2426,P2426='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2426),0)","v":0},{"$f":"IF(P2426='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2426,0)","v":0},{"$f":"IF(P2426='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2426,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD2426:AE2426)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":324.91998453600979},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2426) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2426)","v":1036.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2426) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2426)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2426)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2426)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":24.338112910111761},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},24.338112910111761,1578,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":25226.454031330839},25.024894779239609,{"$f":"O2426*'2. Assumptions'!$D$35","v":1.724045},{"$f":"U2426*'2. Assumptions'!$D$40*BB2426*'2. Assumptions'!$D$38","v":0.79127913220579849},4.015560285E-2,32780.219246241584,13404.652557504758,14907.952098116742,11.380946839520915]
[454,1563738,2024,"Merri-bek City Council","45 Glen Street","Glenroy",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},693,null,"Roof Dwelling 2",20,"None",0,0,0,null,0.99867532467532472,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2432) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2432)","v":0.99867532467532472},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2432) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2432)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2432)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2432)","v":0},0,192.5,0.55555555555555558,{"$f":"(IF(P2432=$P$2,_xlfn.IFS(AND(Q2432>'2. Assumptions'!$O$14,Q2432<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2432>'2. Assumptions'!$O$15,Q2432<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2432>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2432/1000","v":0},{"$f":"(IF(P2432='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2432>'2. Assumptions'!$O$21,Q2432<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2432>'2. Assumptions'!$O$22,Q2432<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2432>'2. Assumptions'!$O$23, Q2432<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2432>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2432/1000","v":0},{"$f":"IF(SUM(AD2432:AE2432)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2432='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2432,P2432='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2432),0)","v":0},{"$f":"IF(P2432='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2432,0)","v":0},{"$f":"IF(P2432='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2432,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2432:AE2432)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2432) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2432)","v":345},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2432) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2432)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2432)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2432)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,385,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.214149276304894,{"$f":"O2432*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U2432*'2. Assumptions'!$D$40*BB2432*'2. Assumptions'!$D$38","v":1.4950169610389611E-2},0.14389538249999997,79215.354500264759,0,57446.457222700017,42.941713949767816]
[456,1600599,2024,"Merri-bek City Council","UNIT 2 153 EDWARD STREET","BRUNSWICK",3056,"Residential","Residential",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},249,null,"Unit 2 Driveway",18,"None",0,0,0,null,1.2118416149068323,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2441) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2441)","v":0.8658385093167702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2441) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2441)","v":0.3460031055900622},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2441)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2441)","v":0},0,161,0.64658634538152615,{"$f":"(IF(P2441=$P$2,_xlfn.IFS(AND(Q2441>'2. Assumptions'!$O$14,Q2441<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2441>'2. Assumptions'!$O$15,Q2441<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2441>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2441/1000","v":0},{"$f":"(IF(P2441='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2441>'2. Assumptions'!$O$21,Q2441<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2441>'2. Assumptions'!$O$22,Q2441<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2441>'2. Assumptions'!$O$23, Q2441<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2441>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2441/1000","v":0},{"$f":"IF(SUM(AD2441:AE2441)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2441='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2441,P2441='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2441),0)","v":0},{"$f":"IF(P2441='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2441,0)","v":0},{"$f":"IF(P2441='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2441,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2441:AE2441)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2441) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2441)","v":100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2441) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2441)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2441)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2441)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,161,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},76.223214057196131,{"$f":"O2441*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U2441*'2. Assumptions'!$D$40*BB2441*'2. Assumptions'!$D$38","v":1.6327142077639752E-2},0.14603721524999999,84032.946274689923,0,55812.784186870791,50.625736509315814]
[458,1554264,2024,"Merri-bek City Council","51 Newman St","Brunswick West",3055,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},457,null,"D2 to RWT",114,"Above Ground RW Tank",2500,134.9,87.2,null,1.0544931506849315,0.5266643835616438,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2446) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2446)","v":1.0544931506849315},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2446) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2446)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2446)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2446)","v":0},0,146,0.6389496717724289,{"$f":"(IF(P2446=$P$2,_xlfn.IFS(AND(Q2446>'2. Assumptions'!$O$14,Q2446<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2446>'2. Assumptions'!$O$15,Q2446<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2446>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2446/1000","v":2186.5415413508322},{"$f":"(IF(P2446='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2446>'2. Assumptions'!$O$21,Q2446<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2446>'2. Assumptions'!$O$22,Q2446<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2446>'2. Assumptions'!$O$23, Q2446<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2446>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2446/1000","v":0},{"$f":"IF(SUM(AD2446:AE2446)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2446='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2446,P2446='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2446),0)","v":0},{"$f":"IF(P2446='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2446,0)","v":0},{"$f":"IF(P2446='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2446,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2446:AE2446)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.80251756317783},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2446) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2446)","v":223},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2446) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2446)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2446)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2446)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":47.193305467033007},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.3167291153365,292,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},72.082925473618914,{"$f":"O2446*'2. Assumptions'!$D$35","v":0.18961999999999998},{"$f":"U2446*'2. Assumptions'!$D$40*BB2446*'2. Assumptions'!$D$38","v":8.9978846054794517E-2},0.115236066,91326.504665200569,7391.6633187899715,64143.662443231718,50.627830950616243]
[460,1642427,2024,"Merri-bek City Council","59 Beckett Street North","Glenroy",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},707,null,"Dwelling 1 untreated existing roof area, veranda, carport & driveway",78.25,"None",0,0,0,null,1.0283250574238005,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2453) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2453)","v":0.84760987947453992},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2453) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2453)","v":0.18071517794926056},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2453)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2453)","v":0},0,129.15666666666667,0.54804809052333814,{"$f":"(IF(P2453=$P$2,_xlfn.IFS(AND(Q2453>'2. Assumptions'!$O$14,Q2453<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2453>'2. Assumptions'!$O$15,Q2453<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2453>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2453/1000","v":0},{"$f":"(IF(P2453='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2453>'2. Assumptions'!$O$21,Q2453<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2453>'2. Assumptions'!$O$22,Q2453<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2453>'2. Assumptions'!$O$23, Q2453<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2453>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2453/1000","v":0},{"$f":"IF(SUM(AD2453:AE2453)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2453='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2453,P2453='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2453),0)","v":0},{"$f":"IF(P2453='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2453,0)","v":0},{"$f":"IF(P2453='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2453,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2453:AE2453)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2453) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2453)","v":216.35},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2453) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2453)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2453)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2453)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,387.47,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},98.052124377415197,{"$f":"O2453*'2. Assumptions'!$D$35","v":0.13015583333333333},{"$f":"U2453*'2. Assumptions'!$D$40*BB2453*'2. Assumptions'!$D$38","v":6.0229127153944177E-2},9.9412054945000008E-2,127389.83769301214,0,83843.203299755041,64.534223035590273]
[461,1613218,2024,"Merri-bek City Council","142 Lorne st","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},726.67,null,"U1 Roof - Untreated",3.19,"None",0,0,0,null,0.99813086961542896,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2461) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2461)","v":0.99813086961542896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2461) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2461)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2461)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2461)","v":0},0,144.31666666666666,0.59580001926596671,{"$f":"(IF(P2461=$P$2,_xlfn.IFS(AND(Q2461>'2. Assumptions'!$O$14,Q2461<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2461>'2. Assumptions'!$O$15,Q2461<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2461>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2461/1000","v":0},{"$f":"(IF(P2461='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2461>'2. Assumptions'!$O$21,Q2461<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2461>'2. Assumptions'!$O$22,Q2461<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2461>'2. Assumptions'!$O$23, Q2461<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2461>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2461/1000","v":0},{"$f":"IF(SUM(AD2461:AE2461)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2461='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2461,P2461='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2461),0)","v":0},{"$f":"IF(P2461='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2461,0)","v":0},{"$f":"IF(P2461='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2461,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2461:AE2461)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2461) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2461)","v":272.07},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2461) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2461)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2461)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2461)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,432.95,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},75.301996074199664,{"$f":"O2461*'2. Assumptions'!$D$35","v":5.3060333333333331E-3},{"$f":"U2461*'2. Assumptions'!$D$40*BB2461*'2. Assumptions'!$D$38","v":2.383252049343804E-3},0.10781911962,100792.26305200762,0,72612.090088035708,54.248561915187473]
[461,1613218,2024,"Merri-bek City Council","142 Lorne st","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},726.67,null,"Driveway-Untreated",121.73,"None",0,0,0,null,0.99813086961542896,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2466) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2466)","v":0.99813086961542896},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2466) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2466)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2466)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2466)","v":0},0,144.31666666666666,0.59580001926596671,{"$f":"(IF(P2466=$P$2,_xlfn.IFS(AND(Q2466>'2. Assumptions'!$O$14,Q2466<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2466>'2. Assumptions'!$O$15,Q2466<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2466>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2466/1000","v":0},{"$f":"(IF(P2466='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2466>'2. Assumptions'!$O$21,Q2466<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2466>'2. Assumptions'!$O$22,Q2466<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2466>'2. Assumptions'!$O$23, Q2466<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2466>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2466/1000","v":0},{"$f":"IF(SUM(AD2466:AE2466)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2466='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2466,P2466='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2466),0)","v":0},{"$f":"IF(P2466='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2466,0)","v":0},{"$f":"IF(P2466='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2466,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2466:AE2466)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2466) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2466)","v":272.07},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2466) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2466)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2466)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2466)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,432.95,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},75.301996074199664,{"$f":"O2466*'2. Assumptions'!$D$35","v":0.20247756666666666},{"$f":"U2466*'2. Assumptions'!$D$40*BB2466*'2. Assumptions'!$D$38","v":9.0944599362577191E-2},0.10781911962,100792.26305200762,0,72612.090088035708,54.248561915187473]
[462,0,2024,"Merri-bek City Council","62 Leonard Avenue","Glenroy",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},717,null,"Unit 2 Driveway",28,"None",0,0,0,null,0.99624489795918358,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2474) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2474)","v":0.71481632653061222},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2474) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2474)","v":0.28142857142857136},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2474)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2474)","v":0},0,245,0.68340306834030684,{"$f":"(IF(P2474=$P$2,_xlfn.IFS(AND(Q2474>'2. Assumptions'!$O$14,Q2474<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2474>'2. Assumptions'!$O$15,Q2474<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2474>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2474/1000","v":0},{"$f":"(IF(P2474='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2474>'2. Assumptions'!$O$21,Q2474<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2474>'2. Assumptions'!$O$22,Q2474<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2474>'2. Assumptions'!$O$23, Q2474<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2474>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2474/1000","v":0},{"$f":"IF(SUM(AD2474:AE2474)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2474='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2474,P2474='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2474),0)","v":0},{"$f":"IF(P2474='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2474,0)","v":0},{"$f":"IF(P2474='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2474,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2474:AE2474)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2474) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2474)","v":240},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2474) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2474)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2474)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2474)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,490,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.366959272551327,{"$f":"O2474*'2. Assumptions'!$D$35","v":4.6573333333333335E-2},{"$f":"U2474*'2. Assumptions'!$D$40*BB2474*'2. Assumptions'!$D$38","v":2.0879300571428571E-2},0.18269387999999998,74249.36742147617,0,47601.440854504792,35.49588540122447]
[463,1575673,2024,"Merri-bek City Council","7 Merbein Street","Pascoe Vale",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},591,null,"Driveways & Paving",39,"None",0,0,0,null,0.99921256038647333,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2478) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2478)","v":0.8285072463768115},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2478) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2478)","v":0.17070531400966182},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2478)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2478)","v":0},0,207,0.70050761421319796,{"$f":"(IF(P2478=$P$2,_xlfn.IFS(AND(Q2478>'2. Assumptions'!$O$14,Q2478<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2478>'2. Assumptions'!$O$15,Q2478<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2478>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2478/1000","v":0},{"$f":"(IF(P2478='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2478>'2. Assumptions'!$O$21,Q2478<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2478>'2. Assumptions'!$O$22,Q2478<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2478>'2. Assumptions'!$O$23, Q2478<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2478>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2478/1000","v":0},{"$f":"IF(SUM(AD2478:AE2478)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2478='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2478,P2478='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2478),0)","v":0},{"$f":"IF(P2478='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2478,0)","v":0},{"$f":"IF(P2478='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2478,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2478:AE2478)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2478) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2478)","v":319},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2478) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2478)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2478)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2478)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,414,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},56.582977198103706,{"$f":"O2478*'2. Assumptions'!$D$35","v":6.4869999999999997E-2},{"$f":"U2478*'2. Assumptions'!$D$40*BB2478*'2. Assumptions'!$D$38","v":2.9168513456521734E-2},0.15481749449999999,75654.733451376625,0,50195.899846415028,37.542045644419851]
[465,1639520,2024,"Merri-bek City Council","73 Farview Street","Glenroy",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},590.70000000000005,null,"D2 Roof - RWT",121.91,"Above Ground RW Tank",4000,158.19999999999999,84.4,null,1.0180204696722341,0.4843943739796559,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2486) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2486)","v":1.0180204696722341},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2486) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2486)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2486)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2486)","v":0},0,199.07499999999999,0.6740308109023192,{"$f":"(IF(P2486=$P$2,_xlfn.IFS(AND(Q2486>'2. Assumptions'!$O$14,Q2486<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2486>'2. Assumptions'!$O$15,Q2486<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2486>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2486/1000","v":3498.4664661613315},{"$f":"(IF(P2486='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2486>'2. Assumptions'!$O$21,Q2486<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2486>'2. Assumptions'!$O$22,Q2486<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2486>'2. Assumptions'!$O$23, Q2486<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2486>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2486/1000","v":0},{"$f":"IF(SUM(AD2486:AE2486)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2486='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2486,P2486='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2486),0)","v":0},{"$f":"IF(P2486='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2486,0)","v":0},{"$f":"IF(P2486='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2486,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD2486:AE2486)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":119.67434155433571},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2486) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2486)","v":289.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2486) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2486)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2486)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2486)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.068691090076037},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},99.93514018280716,398.15,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},61.198507796991187,{"$f":"O2486*'2. Assumptions'!$D$35","v":0.20277696666666664},{"$f":"U2486*'2. Assumptions'!$D$40*BB2486*'2. Assumptions'!$D$38","v":9.289399628011992E-2},0.15169282511250001,80314.233258235297,8703.5882436004722,57376.400216329457,43.720146897402849]
[467,1657809,2024,"Merri-bek City Council","8 Syndal Street","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,null,"Unit 1 Roof Area- Water Tank",64,"Above Ground RW Tank",2000,166,82,null,1.1168660968660971,0.30267806267806269,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2495) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2495)","v":0.89122507122507133},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2495) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2495)","v":0.22564102564102564},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2495)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2495)","v":0},0,117,0.57635467980295563,{"$f":"(IF(P2495=$P$2,_xlfn.IFS(AND(Q2495>'2. Assumptions'!$O$14,Q2495<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2495>'2. Assumptions'!$O$15,Q2495<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2495>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2495/1000","v":2186.5415413508317},{"$f":"(IF(P2495='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2495>'2. Assumptions'!$O$21,Q2495<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2495>'2. Assumptions'!$O$22,Q2495<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2495>'2. Assumptions'!$O$23, Q2495<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2495>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2495/1000","v":0},{"$f":"IF(SUM(AD2495:AE2495)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2495='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2495,P2495='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2495),0)","v":0},{"$f":"IF(P2495='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2495,0)","v":0},{"$f":"IF(P2495='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2495,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2495:AE2495)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":111.02469466987783},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2495) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2495)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2495) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2495)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2495)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2495)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.913364392996613},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},154.60623658578697,351,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},98.115880535349049,{"$f":"O2495*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U2495*'2. Assumptions'!$D$40*BB2495*'2. Assumptions'!$D$38","v":5.3502353504273521E-2},9.7808990000000026E-2,117367.10523885213,7391.6633187899715,80746.328378709208,67.501853204528956]
[467,1657809,2024,"Merri-bek City Council","8 Syndal Street","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},609,null,"Unit 2 Roof Area - Raingarden",30,"Raingarden 100mm",1,132,0,null,1.1168660968660971,{"$f":"IFERROR(O2498/SUMIF($A$2:$A$104775,A2498,$O$2:$O$104775)*R2498/100,0)","v":0.11282051282051282},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2498) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2498)","v":0.89122507122507133},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2498) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2498)","v":0.22564102564102564},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2498)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2498)","v":0},0,117,0.57635467980295563,{"$f":"(IF(P2498=$P$2,_xlfn.IFS(AND(Q2498>'2. Assumptions'!$O$14,Q2498<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2498>'2. Assumptions'!$O$15,Q2498<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2498>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2498/1000","v":0},{"$f":"(IF(P2498='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2498>'2. Assumptions'!$O$21,Q2498<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2498>'2. Assumptions'!$O$22,Q2498<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2498>'2. Assumptions'!$O$23, Q2498<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2498>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2498/1000","v":0},{"$f":"IF(SUM(AD2498:AE2498)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2498='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2498,P2498='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2498),0)","v":759.08025920987461},{"$f":"IF(P2498='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2498,0)","v":0},{"$f":"IF(P2498='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2498,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2498:AE2498)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":105.35044834887523},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2498) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2498)","v":187},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2498) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2498)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2498)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2498)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.23794405727368,351,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},98.115880535349049,{"$f":"O2498*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U2498*'2. Assumptions'!$D$40*BB2498*'2. Assumptions'!$D$38","v":2.5079228205128212E-2},9.7808990000000026E-2,117367.10523885213,759.08025920987461,80746.328378709208,67.501853204528956]
[469,1656658,2024,"Merri-bek City Council","14 EDITH ST","Oak Park",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},735,null,"D2 to RWT",79,"Above Ground RW Tank",2000,154,87.6,null,1.0186468085106384,0.25885106382978723,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2506) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2506)","v":1.0186468085106384},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2506) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2506)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2506)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2506)","v":0},0,117.5,0.63945578231292521,{"$f":"(IF(P2506=$P$2,_xlfn.IFS(AND(Q2506>'2. Assumptions'!$O$14,Q2506<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2506>'2. Assumptions'!$O$15,Q2506<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2506>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2506/1000","v":2186.5415413508317},{"$f":"(IF(P2506='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2506>'2. Assumptions'!$O$21,Q2506<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2506>'2. Assumptions'!$O$22,Q2506<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2506>'2. Assumptions'!$O$23, Q2506<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2506>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2506/1000","v":0},{"$f":"IF(SUM(AD2506:AE2506)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2506='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2506,P2506='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2506),0)","v":0},{"$f":"IF(P2506='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2506,0)","v":0},{"$f":"IF(P2506='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2506,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2506:AE2506)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.136701934574688},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2506) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2506)","v":336},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2506) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2506)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2506)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2506)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.448806968721328},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.25062204418185,470,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.21105652332227,{"$f":"O2506*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U2506*'2. Assumptions'!$D$40*BB2506*'2. Assumptions'!$D$38","v":6.0234113757446806E-2},8.95887135E-2,110446.93862570498,7391.6633187899715,82506.635378684965,62.907772925872095]
[470,1514932,2024,"Merri-bek City Council","9 Parker Street","Pascoe Vale",3072,"Residential","Residential",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},755,null,"Water Tank 2 Catchment",55,"Above Ground RW Tank",3000,154,87.6,null,1.0155082742316783,0.20023640661938533,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2516) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2516)","v":1.0155082742316783},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2516) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2516)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2516)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2516)","v":0},0,84.6,0.56026490066225165,{"$f":"(IF(P2516=$P$2,_xlfn.IFS(AND(Q2516>'2. Assumptions'!$O$14,Q2516<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2516>'2. Assumptions'!$O$15,Q2516<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2516>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2516/1000","v":2623.8498496209986},{"$f":"(IF(P2516='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2516>'2. Assumptions'!$O$21,Q2516<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2516>'2. Assumptions'!$O$22,Q2516<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2516>'2. Assumptions'!$O$23, Q2516<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2516>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2516/1000","v":0},{"$f":"IF(SUM(AD2516:AE2516)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2516='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2516,P2516='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2516),0)","v":0},{"$f":"IF(P2516='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2516,0)","v":0},{"$f":"IF(P2516='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2516,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2516:AE2516)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.10129384626997},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2516) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2516)","v":287},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2516) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2516)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2516)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2516)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.603925655145936},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},201.44230296412516,423,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},130.96130807360382,{"$f":"O2516*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U2516*'2. Assumptions'!$D$40*BB2516*'2. Assumptions'!$D$38","v":4.1805936879432619E-2},6.4305132000000001E-2,172293.03973789967,7828.9716270601384,121747.22893127936,92.541035780852695]
[470,1514932,2024,"Merri-bek City Council","9 Parker Street","Pascoe Vale",3072,"Residential","Residential",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},755,null,"Water Tank 3 Catchment",55,"Above Ground RW Tank",3000,154,87.6,null,{"$f":"SUM(W2518:Z2518)","v":1.0155082742316783},0.20023640661938533,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2518) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2518)","v":1.0155082742316783},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2518) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2518)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2518)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2518)","v":0},0,84.6,0.56026490066225165,{"$f":"(IF(P2518=$P$2,_xlfn.IFS(AND(Q2518>'2. Assumptions'!$O$14,Q2518<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2518>'2. Assumptions'!$O$15,Q2518<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2518>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2518/1000","v":2623.8498496209986},{"$f":"(IF(P2518='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2518>'2. Assumptions'!$O$21,Q2518<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2518>'2. Assumptions'!$O$22,Q2518<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2518>'2. Assumptions'!$O$23, Q2518<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2518>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2518/1000","v":0},{"$f":"IF(SUM(AD2518:AE2518)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2518='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2518,P2518='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2518),0)","v":0},{"$f":"IF(P2518='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2518,0)","v":0},{"$f":"IF(P2518='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2518,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2518:AE2518)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.10129384626997},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2518) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2518)","v":287},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2518) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2518)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2518)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2518)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.603925655145936},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},201.44230296412516,423,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},130.96130807360382,{"$f":"O2518*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U2518*'2. Assumptions'!$D$40*BB2518*'2. Assumptions'!$D$38","v":4.1805936879432619E-2},6.4305132000000001E-2,172293.03973789967,7828.9716270601384,121747.22893127936,92.541035780852695]
[471,1619212,2024,"Merri-bek City Council","1 Lex Grove","Oak Park",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},530,null,"Untreated Roof Area",13,"None",0,0,0,null,1.0138944099378882,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2526) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2526)","v":1.0138944099378882},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2526) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2526)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2526)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2526)","v":0},0,161,0.60754716981132073,{"$f":"(IF(P2526=$P$2,_xlfn.IFS(AND(Q2526>'2. Assumptions'!$O$14,Q2526<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2526>'2. Assumptions'!$O$15,Q2526<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2526>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2526/1000","v":0},{"$f":"(IF(P2526='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2526>'2. Assumptions'!$O$21,Q2526<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2526>'2. Assumptions'!$O$22,Q2526<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2526>'2. Assumptions'!$O$23, Q2526<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2526>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2526/1000","v":0},{"$f":"IF(SUM(AD2526:AE2526)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2526='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2526,P2526='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2526),0)","v":0},{"$f":"IF(P2526='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2526,0)","v":0},{"$f":"IF(P2526='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2526,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2526:AE2526)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2526) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2526)","v":248},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2526) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2526)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2526)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2526)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,322,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.367124963654419,{"$f":"O2526*'2. Assumptions'!$D$35","v":2.1623333333333331E-2},{"$f":"U2526*'2. Assumptions'!$D$40*BB2526*'2. Assumptions'!$D$38","v":9.865699555900621E-3},0.12218289449999999,86134.046522759061,0,60496.711499906167,45.910952290620941]
[473,1521040,2024,"Merri-bek City Council","10 Moss Court","Glenroy",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},604,null,"Dwelling 1 Roof (Untreated)",60,"None",0,0,0,null,1.1068750000000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2538) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2538)","v":1.1068750000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2538) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2538)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2538)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2538)","v":0},0,128,0.42384105960264901,{"$f":"(IF(P2538=$P$2,_xlfn.IFS(AND(Q2538>'2. Assumptions'!$O$14,Q2538<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2538>'2. Assumptions'!$O$15,Q2538<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2538>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2538/1000","v":0},{"$f":"(IF(P2538='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2538>'2. Assumptions'!$O$21,Q2538<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2538>'2. Assumptions'!$O$22,Q2538<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2538>'2. Assumptions'!$O$23, Q2538<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2538>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2538/1000","v":0},{"$f":"IF(SUM(AD2538:AE2538)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2538='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2538,P2538='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2538),0)","v":0},{"$f":"IF(P2538='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2538,0)","v":0},{"$f":"IF(P2538='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2538,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2538:AE2538)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2538) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2538)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2538) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2538)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2538)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2538)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,256,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},77.303118292893487,{"$f":"O2538*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U2538*'2. Assumptions'!$D$40*BB2538*'2. Assumptions'!$D$38","v":4.9709756250000008E-2},0.10604748000000001,93305.36794924656,0,69701.451828840916,57.747369678046653]
[474,0,2024,"Merri-bek City Council","10 St James Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},580,null,"Unit 1 Roof Area - Water Tank",78,"Above Ground RW Tank",2000,161.6,82,null,0.99632061446977205,0.31230921704658077,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2539) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2539)","v":0.64706144697720513},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2539) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2539)","v":0.34925916749256691},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2539)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2539)","v":0},0,201.8,0.69586206896551728,{"$f":"(IF(P2539=$P$2,_xlfn.IFS(AND(Q2539>'2. Assumptions'!$O$14,Q2539<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2539>'2. Assumptions'!$O$15,Q2539<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2539>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2539/1000","v":2186.5415413508317},{"$f":"(IF(P2539='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2539>'2. Assumptions'!$O$21,Q2539<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2539>'2. Assumptions'!$O$22,Q2539<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2539>'2. Assumptions'!$O$23, Q2539<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2539>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2539/1000","v":0},{"$f":"IF(SUM(AD2539:AE2539)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2539='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2539,P2539='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2539),0)","v":0},{"$f":"IF(P2539='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2539,0)","v":0},{"$f":"IF(P2539='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2539,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2539:AE2539)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":152.9190030980001},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2539) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2539)","v":164},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2539) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2539)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2539)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2539)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":60.334141106648573},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.85639924987649,403.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},60.81237593264904,{"$f":"O2539*'2. Assumptions'!$D$35","v":0.12973999999999999},{"$f":"U2539*'2. Assumptions'!$D$40*BB2539*'2. Assumptions'!$D$38","v":5.8168186434588695E-2},0.15049153874999999,81545.69728730731,7391.6633187899715,54160.809608971103,40.390206035678126]
[474,0,2024,"Merri-bek City Council","10 St James Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},580,null,"Unit 2 Driveway",30.8,"None",0,0,0,null,0.99632061446977205,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2546) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2546)","v":0.64706144697720513},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2546) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2546)","v":0.34925916749256691},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2546)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2546)","v":0},0,201.8,0.69586206896551728,{"$f":"(IF(P2546=$P$2,_xlfn.IFS(AND(Q2546>'2. Assumptions'!$O$14,Q2546<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2546>'2. Assumptions'!$O$15,Q2546<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2546>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2546/1000","v":0},{"$f":"(IF(P2546='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2546>'2. Assumptions'!$O$21,Q2546<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2546>'2. Assumptions'!$O$22,Q2546<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2546>'2. Assumptions'!$O$23, Q2546<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2546>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2546/1000","v":0},{"$f":"IF(SUM(AD2546:AE2546)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2546='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2546,P2546='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2546),0)","v":0},{"$f":"IF(P2546='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2546,0)","v":0},{"$f":"IF(P2546='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2546,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2546:AE2546)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2546) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2546)","v":164},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2546) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2546)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2546)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2546)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,403.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.81237593264904,{"$f":"O2546*'2. Assumptions'!$D$35","v":5.1230666666666667E-2},{"$f":"U2546*'2. Assumptions'!$D$40*BB2546*'2. Assumptions'!$D$38","v":2.2968976181863231E-2},0.15049153874999999,81545.69728730731,0,54160.809608971103,40.390206035678126]
[476,0,2024,"Merri-bek City Council","11 Lytton Street","Glenroy",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},880.7,null,"Unit 2 untreated roof",7.5,"None",0,0,0,null,1.040792786823173,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2558) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2558)","v":0.97711170011359327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2558) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2558)","v":6.3681086709579698E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2558)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2558)","v":0},0,132.05000000000001,0.59975019870557511,{"$f":"(IF(P2558=$P$2,_xlfn.IFS(AND(Q2558>'2. Assumptions'!$O$14,Q2558<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2558>'2. Assumptions'!$O$15,Q2558<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2558>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2558/1000","v":0},{"$f":"(IF(P2558='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2558>'2. Assumptions'!$O$21,Q2558<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2558>'2. Assumptions'!$O$22,Q2558<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2558>'2. Assumptions'!$O$23, Q2558<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2558>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2558/1000","v":0},{"$f":"IF(SUM(AD2558:AE2558)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2558='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2558,P2558='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2558),0)","v":0},{"$f":"IF(P2558='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2558,0)","v":0},{"$f":"IF(P2558='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2558,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2558:AE2558)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2558) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2558)","v":318.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2558) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2558)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2558)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2558)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,528.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},86.300654839206146,{"$f":"O2558*'2. Assumptions'!$D$35","v":1.2475E-2},{"$f":"U2558*'2. Assumptions'!$D$40*BB2558*'2. Assumptions'!$D$38","v":5.8427505070285874E-3},0.10287136059375,110779.14597164901,0,75823.70343608949,59.069197559466282]
[476,0,2024,"Merri-bek City Council","11 Lytton Street","Glenroy",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},880.7,null,"Untreated concrete",152,"None",0,0,0,null,1.040792786823173,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2560) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2560)","v":0.97711170011359327},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2560) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2560)","v":6.3681086709579698E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2560)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2560)","v":0},0,132.05000000000001,0.59975019870557511,{"$f":"(IF(P2560=$P$2,_xlfn.IFS(AND(Q2560>'2. Assumptions'!$O$14,Q2560<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2560>'2. Assumptions'!$O$15,Q2560<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2560>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2560/1000","v":0},{"$f":"(IF(P2560='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2560>'2. Assumptions'!$O$21,Q2560<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2560>'2. Assumptions'!$O$22,Q2560<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2560>'2. Assumptions'!$O$23, Q2560<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2560>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2560/1000","v":0},{"$f":"IF(SUM(AD2560:AE2560)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2560='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2560,P2560='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2560),0)","v":0},{"$f":"IF(P2560='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2560,0)","v":0},{"$f":"IF(P2560='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2560,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2560:AE2560)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2560) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2560)","v":318.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2560) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2560)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2560)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2560)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,528.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},86.300654839206146,{"$f":"O2560*'2. Assumptions'!$D$35","v":0.25282666666666664},{"$f":"U2560*'2. Assumptions'!$D$40*BB2560*'2. Assumptions'!$D$38","v":0.11841307694244603},0.10287136059375,110779.14597164901,0,75823.70343608949,59.069197559466282]
[479,0,2024,"Merri-bek City Council","113 CHAPMAN AVENUE","Glenroy",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},766.45,null,"Unit 1 Roof Area - Raingarden",37,"Raingarden 100mm",1,131,0,null,1.0769714285714285,0.10652747252747252,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2570) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2570)","v":0.89472967032967032},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2570) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2570)","v":0.18224175824175823},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2570)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2570)","v":0},0,151.66666666666666,0.59364603039989561,{"$f":"(IF(P2570=$P$2,_xlfn.IFS(AND(Q2570>'2. Assumptions'!$O$14,Q2570<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2570>'2. Assumptions'!$O$15,Q2570<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2570>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2570/1000","v":0},{"$f":"(IF(P2570='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2570>'2. Assumptions'!$O$21,Q2570<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2570>'2. Assumptions'!$O$22,Q2570<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2570>'2. Assumptions'!$O$23, Q2570<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2570>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2570/1000","v":0},{"$f":"IF(SUM(AD2570:AE2570)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2570='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2570,P2570='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2570),0)","v":759.08025920987461},{"$f":"IF(P2570='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2570,0)","v":0},{"$f":"IF(P2570='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2570,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2570:AE2570)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":130.43872845897079},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2570) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2570)","v":313},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2570) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2570)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2570)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2570)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},64.246981668059746,455,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},75.689393555840695,{"$f":"O2570*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U2570*'2. Assumptions'!$D$40*BB2570*'2. Assumptions'!$D$38","v":2.9826185228571427E-2},0.12226048899999999,93894.259024563857,759.08025920987461,64597.458177432025,52.072858186350906]
[480,1500919,2024,"Merri-bek City Council","12 Barbara Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},610,null,"Dwelling 2 Roof (Treated)",142,"Above Ground RW Tank",2500,118,87.5,null,0.99503206997084548,0.48851311953352772,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2578) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2578)","v":0.99503206997084548},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2578) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2578)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2578)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2578)","v":0},0,171.5,0.56229508196721312,{"$f":"(IF(P2578=$P$2,_xlfn.IFS(AND(Q2578>'2. Assumptions'!$O$14,Q2578<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2578>'2. Assumptions'!$O$15,Q2578<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2578>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2578/1000","v":2186.5415413508322},{"$f":"(IF(P2578='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2578>'2. Assumptions'!$O$21,Q2578<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2578>'2. Assumptions'!$O$22,Q2578<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2578>'2. Assumptions'!$O$23, Q2578<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2578>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2578/1000","v":0},{"$f":"IF(SUM(AD2578:AE2578)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2578='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2578,P2578='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2578),0)","v":0},{"$f":"IF(P2578='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2578,0)","v":0},{"$f":"IF(P2578='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2578,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2578:AE2578)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.76651182164126},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2578) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2578)","v":313},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2578) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2578)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2578)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2578)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.623345428589012},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.113430416537753,343,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},61.365056088328636,{"$f":"O2578*'2. Assumptions'!$D$35","v":0.23619333333333334},{"$f":"U2578*'2. Assumptions'!$D$40*BB2578*'2. Assumptions'!$D$38","v":0.10575897362099126},0.12773002800000002,82393.367354059912,7391.6633187899715,57869.425338182577,43.100077660582926]
[481,1606277,2024,"Merri-bek City Council","12 Lex Grove","Oak Park",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},780,null,"D1 to LPOD",17,"None",0,0,0,null,1.0310084210526316,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2581) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2581)","v":1.0310084210526316},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2581) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2581)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2581)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2581)","v":0},0,158.33333333333334,0.60897435897435892,{"$f":"(IF(P2581=$P$2,_xlfn.IFS(AND(Q2581>'2. Assumptions'!$O$14,Q2581<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2581>'2. Assumptions'!$O$15,Q2581<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2581>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2581/1000","v":0},{"$f":"(IF(P2581='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2581>'2. Assumptions'!$O$21,Q2581<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2581>'2. Assumptions'!$O$22,Q2581<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2581>'2. Assumptions'!$O$23, Q2581<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2581>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2581/1000","v":0},{"$f":"IF(SUM(AD2581:AE2581)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2581='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2581,P2581='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2581),0)","v":0},{"$f":"IF(P2581='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2581,0)","v":0},{"$f":"IF(P2581='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2581,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2581:AE2581)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2581) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2581)","v":310},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2581) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2581)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2581)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2581)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,475,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.312069312980228,{"$f":"O2581*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U2581*'2. Assumptions'!$D$40*BB2581*'2. Assumptions'!$D$38","v":1.311906665368421E-2},0.12218738549999998,85928.763690219101,0,61687.487002330759,47.604838451873853]
[482,1578708,2024,"Merri-bek City Council","15 Cash Street","Coburg",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},416,null,"Driveway",37.450000000000003,"None",0,0,0,null,0.99687229927157495,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2590) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2590)","v":0.99687229927157495},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2590) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2590)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2590)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2590)","v":0},0,121.495,0.584110576923077,{"$f":"(IF(P2590=$P$2,_xlfn.IFS(AND(Q2590>'2. Assumptions'!$O$14,Q2590<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2590>'2. Assumptions'!$O$15,Q2590<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2590>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2590/1000","v":0},{"$f":"(IF(P2590='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2590>'2. Assumptions'!$O$21,Q2590<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2590>'2. Assumptions'!$O$22,Q2590<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2590>'2. Assumptions'!$O$23, Q2590<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2590>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2590/1000","v":0},{"$f":"IF(SUM(AD2590:AE2590)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2590='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2590,P2590='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2590),0)","v":0},{"$f":"IF(P2590='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2590,0)","v":0},{"$f":"IF(P2590='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2590,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2590:AE2590)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2590) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2590)","v":155.03},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2590) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2590)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2590)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2590)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,242.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},86.98166961583091,{"$f":"O2590*'2. Assumptions'!$D$35","v":6.2291833333333338E-2},{"$f":"U2590*'2. Assumptions'!$D$40*BB2590*'2. Assumptions'!$D$38","v":2.7943651404378784E-2},9.0654577500000014E-2,116572.57958072085,0,82018.959821604018,61.199178152327157]
[484,1638395,2024,"Merri-bek City Council","17 Argyle Street","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},641,null,"Unit 2 Roof Area - Raingarden",29,"Raingarden 100mm",1,132,0,null,1.0018619047619046,9.114285714285715E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2598) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2598)","v":0.91071904761904754},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2598) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2598)","v":9.114285714285715E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2598)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2598)","v":0},0,140,0.65522620904836193,{"$f":"(IF(P2598=$P$2,_xlfn.IFS(AND(Q2598>'2. Assumptions'!$O$14,Q2598<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2598>'2. Assumptions'!$O$15,Q2598<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2598>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2598/1000","v":0},{"$f":"(IF(P2598='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2598>'2. Assumptions'!$O$21,Q2598<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2598>'2. Assumptions'!$O$22,Q2598<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2598>'2. Assumptions'!$O$23, Q2598<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2598>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2598/1000","v":0},{"$f":"IF(SUM(AD2598:AE2598)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2598='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2598,P2598='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2598),0)","v":759.08025920987461},{"$f":"IF(P2598='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2598,0)","v":0},{"$f":"IF(P2598='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2598,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2598:AE2598)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":260.81454940481933},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2598) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2598)","v":243},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2598) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2598)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2598)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2598)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.970286955800361,420,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},81.416115042965785,{"$f":"O2598*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U2598*'2. Assumptions'!$D$40*BB2598*'2. Assumptions'!$D$38","v":2.1746915435714279E-2},0.10498510899999998,108570.21738211665,759.08025920987461,75593.853448683294,56.687349600286005]
[485,0,2024,"Merri-bek City Council","17 Turner St","Pascoe Vale",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},576,null,"D1 to RWT",162,"Above Ground RW Tank",5000,125.2,96.3,null,0.99613098236775821,0.51089168765743076,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2602) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2602)","v":0.99613098236775821},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2602) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2602)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2602)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2602)","v":0},0,198.5,0.68923611111111116,{"$f":"(IF(P2602=$P$2,_xlfn.IFS(AND(Q2602>'2. Assumptions'!$O$14,Q2602<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2602>'2. Assumptions'!$O$15,Q2602<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2602>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2602/1000","v":4373.0830827016644},{"$f":"(IF(P2602='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2602>'2. Assumptions'!$O$21,Q2602<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2602>'2. Assumptions'!$O$22,Q2602<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2602>'2. Assumptions'!$O$23, Q2602<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2602>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2602/1000","v":0},{"$f":"IF(SUM(AD2602:AE2602)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2602='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2602,P2602='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2602),0)","v":0},{"$f":"IF(P2602='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2602,0)","v":0},{"$f":"IF(P2602='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2602,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD2602:AE2602)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":139.8168110095572},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2602) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2602)","v":274},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2602) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2602)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2602)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2602)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.830604854918761},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},85.972751421282339,397,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},65.76997146079033,{"$f":"O2602*'2. Assumptions'!$D$35","v":0.26945999999999998},{"$f":"U2602*'2. Assumptions'!$D$40*BB2602*'2. Assumptions'!$D$38","v":0.12078785452896726},0.14800240200000003,88210.320633626456,9578.2048601408042,61761.812162147457,46.049856684486848]
[487,1568112,2024,"Merri-bek City Council","18 Rodings Street","Hadfield",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},628,null,"Dwelling 1 Roof (Treated)",75,"Above Ground RW Tank",2000,163.19999999999999,82,null,0.99745345345345349,0.36756756756756759,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2610) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2610)","v":0.99745345345345349},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2610) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2610)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2610)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2610)","v":0},0,111,0.53025477707006374,{"$f":"(IF(P2610=$P$2,_xlfn.IFS(AND(Q2610>'2. Assumptions'!$O$14,Q2610<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2610>'2. Assumptions'!$O$15,Q2610<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2610>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2610/1000","v":2186.5415413508317},{"$f":"(IF(P2610='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2610>'2. Assumptions'!$O$21,Q2610<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2610>'2. Assumptions'!$O$22,Q2610<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2610>'2. Assumptions'!$O$23, Q2610<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2610>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2610/1000","v":0},{"$f":"IF(SUM(AD2610:AE2610)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2610='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2610,P2610='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2610),0)","v":0},{"$f":"IF(P2610='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2610,0)","v":0},{"$f":"IF(P2610='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2610,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2610:AE2610)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.200610386699225},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2610) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2610)","v":235},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2610) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2610)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2610)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2610)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.105528261661135},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},131.93065521987154,333,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},89.142334608021315,{"$f":"O2610*'2. Assumptions'!$D$35","v":0.12475},{"$f":"U2610*'2. Assumptions'!$D$40*BB2610*'2. Assumptions'!$D$38","v":5.5994543243243246E-2},8.2871924E-2,119398.68973586718,7391.6633187899715,89193.818147506405,66.591561430540281]
[488,1545161,2024,"Merri-bek City Council","18 Sherwood st","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603.79,null,"U2 Roof-Untreated",14.97,"None",0,0,0,null,1.0156461024498884,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2618) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2618)","v":1.0156461024498884},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2618) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2618)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2618)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2618)","v":0},0,179.60000000000002,0.59490882591629546,{"$f":"(IF(P2618=$P$2,_xlfn.IFS(AND(Q2618>'2. Assumptions'!$O$14,Q2618<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2618>'2. Assumptions'!$O$15,Q2618<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2618>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2618/1000","v":0},{"$f":"(IF(P2618='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2618>'2. Assumptions'!$O$21,Q2618<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2618>'2. Assumptions'!$O$22,Q2618<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2618>'2. Assumptions'!$O$23, Q2618<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2618>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2618/1000","v":0},{"$f":"IF(SUM(AD2618:AE2618)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2618='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2618,P2618='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2618),0)","v":0},{"$f":"IF(P2618='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2618,0)","v":0},{"$f":"IF(P2618='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2618,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2618:AE2618)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2618) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2618)","v":329.26},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2618) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2618)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2618)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2618)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,359.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},79.635310530468971,{"$f":"O2618*'2. Assumptions'!$D$35","v":2.4900100000000001E-2},{"$f":"U2618*'2. Assumptions'!$D$40*BB2618*'2. Assumptions'!$D$38","v":1.138036028202561E-2},0.13653391493999995,104754.20541158208,0,66949.640723974109,50.895860533800871]
[489,1488374,2024,"Merri-bek City Council","2 Thistle Street","Brunswick",3056,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},339,null,"Roof to LPOD",54,"None",0,0,0,null,1.1301136363636364,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2621) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2621)","v":1.1301136363636364},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2621) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2621)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2621)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2621)","v":0},0,88,0.5191740412979351,{"$f":"(IF(P2621=$P$2,_xlfn.IFS(AND(Q2621>'2. Assumptions'!$O$14,Q2621<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2621>'2. Assumptions'!$O$15,Q2621<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2621>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2621/1000","v":0},{"$f":"(IF(P2621='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2621>'2. Assumptions'!$O$21,Q2621<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2621>'2. Assumptions'!$O$22,Q2621<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2621>'2. Assumptions'!$O$23, Q2621<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2621>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2621/1000","v":0},{"$f":"IF(SUM(AD2621:AE2621)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2621='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2621,P2621='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2621),0)","v":0},{"$f":"IF(P2621='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2621,0)","v":0},{"$f":"IF(P2621='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2621,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2621:AE2621)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2621) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2621)","v":117},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2621) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2621)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2621)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2621)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,176,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},112.44089933511781,{"$f":"O2621*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U2621*'2. Assumptions'!$D$40*BB2621*'2. Assumptions'!$D$38","v":4.5678063068181819E-2},7.4438325E-2,132926.13907540726,0,99299.162343993798,83.99617407715877]
[491,1556644,2024,"Merri-bek City Council","22 Vervale Ave","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},778,null,"U2 Roof",83,"Above Ground RW Tank",2500,125,96.3,null,0.99721012658227859,0.26265822784810128,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2630) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2630)","v":0.99721012658227859},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2630) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2630)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2630)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2630)","v":0},0,131.66666666666666,0.50771208226221076,{"$f":"(IF(P2630=$P$2,_xlfn.IFS(AND(Q2630>'2. Assumptions'!$O$14,Q2630<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2630>'2. Assumptions'!$O$15,Q2630<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2630>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2630/1000","v":2186.5415413508322},{"$f":"(IF(P2630='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2630>'2. Assumptions'!$O$21,Q2630<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2630>'2. Assumptions'!$O$22,Q2630<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2630>'2. Assumptions'!$O$23, Q2630<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2630>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2630/1000","v":0},{"$f":"IF(SUM(AD2630:AE2630)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2630='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2630,P2630='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2630),0)","v":0},{"$f":"IF(P2630='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2630,0)","v":0},{"$f":"IF(P2630='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2630,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2630:AE2630)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.53550188281235},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2630) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2630)","v":326},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2630) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2630)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2630)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2630)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.282537175301719},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},126.79647131504049,395,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},92.746293136916748,{"$f":"O2630*'2. Assumptions'!$D$35","v":0.13805666666666666},{"$f":"U2630*'2. Assumptions'!$D$40*BB2630*'2. Assumptions'!$D$38","v":6.1952177718987346E-2},9.8277551000000019E-2,124256.20234500318,7391.6633187899715,87078.063305733114,64.996092208939871]
[492,0,2024,"Merri-bek City Council","23 Greenwood Street","Pascoe Vale South",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},590,null,"Unit 2 Driveway",24.6,"None",0,0,0,null,1.0902961847389558,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2638) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2638)","v":0.747640562248996},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2638) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2638)","v":0.34265562248995979},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2638)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2638)","v":0},0,199.20000000000002,0.67525423728813561,{"$f":"(IF(P2638=$P$2,_xlfn.IFS(AND(Q2638>'2. Assumptions'!$O$14,Q2638<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2638>'2. Assumptions'!$O$15,Q2638<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2638>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2638/1000","v":0},{"$f":"(IF(P2638='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2638>'2. Assumptions'!$O$21,Q2638<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2638>'2. Assumptions'!$O$22,Q2638<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2638>'2. Assumptions'!$O$23, Q2638<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2638>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2638/1000","v":0},{"$f":"IF(SUM(AD2638:AE2638)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2638='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2638,P2638='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2638),0)","v":0},{"$f":"IF(P2638='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2638,0)","v":0},{"$f":"IF(P2638='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2638,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2638:AE2638)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2638) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2638)","v":242},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2638) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2638)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2638)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2638)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,398.40000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},61.606111763095257,{"$f":"O2638*'2. Assumptions'!$D$35","v":4.0918000000000003E-2},{"$f":"U2638*'2. Assumptions'!$D$40*BB2638*'2. Assumptions'!$D$38","v":2.0075732679216869E-2},0.16256446949999998,75489.665736636118,0,50138.530289362199,40.917387439758258]
[493,0,2024,"Merri-bek City Council","23 HUBERT St","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},697,null,"DWELLING 2- TREATED (RAINGARDEN)",37,"Raingarden 300mm",1,133,0,null,1.0127135678391959,0.12364321608040202,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2642) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2642)","v":0.70942211055276372},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2642) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2642)","v":0.30329145728643214},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2642)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2642)","v":0},0,132.66666666666666,0.57101865136298424,{"$f":"(IF(P2642=$P$2,_xlfn.IFS(AND(Q2642>'2. Assumptions'!$O$14,Q2642<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2642>'2. Assumptions'!$O$15,Q2642<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2642>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2642/1000","v":0},{"$f":"(IF(P2642='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2642>'2. Assumptions'!$O$21,Q2642<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2642>'2. Assumptions'!$O$22,Q2642<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2642>'2. Assumptions'!$O$23, Q2642<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2642>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2642/1000","v":0},{"$f":"IF(SUM(AD2642:AE2642)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2642='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2642,P2642='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2642),0)","v":867.52029623985675},{"$f":"IF(P2642='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2642,0)","v":0},{"$f":"IF(P2642='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2642,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2642:AE2642)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":81.953457607636551},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2642) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2642)","v":175},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2642) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2642)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2642)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2642)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.177793479680886,398,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2485.5783587481928},96.002856046675959,{"$f":"O2642*'2. Assumptions'!$D$35","v":6.1543333333333332E-2},{"$f":"U2642*'2. Assumptions'!$D$40*BB2642*'2. Assumptions'!$D$38","v":2.804659590452261E-2},0.10056346999999999,126650.15340254613,867.52029623985675,83602.11209120015,63.3717474212566]
[494,1614933,2024,"Merri-bek City Council","26 Mathieson Street","Coburg North",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},680,null,"D2 - Raingarden",69,"Raingarden 100mm",1,121.8,0,null,1.0364394618834081,0.18843497757847533,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2650) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2650)","v":0.65956950672645731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2650) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2650)","v":0.37686995515695065},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2650)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2650)","v":0},0,223,0.65588235294117647,{"$f":"(IF(P2650=$P$2,_xlfn.IFS(AND(Q2650>'2. Assumptions'!$O$14,Q2650<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2650>'2. Assumptions'!$O$15,Q2650<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2650>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2650/1000","v":0},{"$f":"(IF(P2650='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2650>'2. Assumptions'!$O$21,Q2650<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2650>'2. Assumptions'!$O$22,Q2650<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2650>'2. Assumptions'!$O$23, Q2650<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2650>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2650/1000","v":0},{"$f":"IF(SUM(AD2650:AE2650)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2650='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2650,P2650='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2650),0)","v":759.08025920987461},{"$f":"IF(P2650='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2650,0)","v":0},{"$f":"IF(P2650='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2650,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2650:AE2650)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":63.075824676133479},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2650) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2650)","v":238},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2650) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2650)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2650)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2650)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},34.4512800249016,446,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},55.031109700486901,{"$f":"O2650*'2. Assumptions'!$D$35","v":0.11477},{"$f":"U2650*'2. Assumptions'!$D$40*BB2650*'2. Assumptions'!$D$38","v":5.3528470668161431E-2},0.17299781099999997,70936.952278596058,759.08025920987461,47114.720879328626,36.550419632286307]
[496,0,2024,"Merri-bek City Council","3 Kennedy Street","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1011,null,"Dwelling 1 Roof (Raingarden)",124,"Raingarden 100mm",2,124.05,0,null,0.99801302931596081,0.25052442996742669,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2658) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2658)","v":0.54665472312703578},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2658) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2658)","v":0.45135830618892503},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2658)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2658)","v":0},0,307,0.60731948565776461,{"$f":"(IF(P2658=$P$2,_xlfn.IFS(AND(Q2658>'2. Assumptions'!$O$14,Q2658<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2658>'2. Assumptions'!$O$15,Q2658<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2658>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2658/1000","v":0},{"$f":"(IF(P2658='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2658>'2. Assumptions'!$O$21,Q2658<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2658>'2. Assumptions'!$O$22,Q2658<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2658>'2. Assumptions'!$O$23, Q2658<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2658>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2658/1000","v":0},{"$f":"IF(SUM(AD2658:AE2658)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2658='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2658,P2658='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2658),0)","v":1518.1605184197492},{"$f":"IF(P2658='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2658,0)","v":0},{"$f":"IF(P2658='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2658,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD2658:AE2658)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":105.33264987587098},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2658) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2658)","v":324},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2658) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2658)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2658)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2658)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},38.340940672874368,614,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},48.741790793992784,{"$f":"O2658*'2. Assumptions'!$D$35","v":0.20625333333333332},{"$f":"U2658*'2. Assumptions'!$D$40*BB2658*'2. Assumptions'!$D$38","v":9.2629581302931585E-2},0.22933291500000003,65248.940710302231,1518.1605184197492,38851.046903623581,29.022227482767818]
[497,1362198,2024,"Merri-bek City Council","31 Archibald Street","Pascoe Vale",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},545.79999999999995,null,"Unit 2 to RWT2",143.19999999999999,"Above Ground RW Tank",3000,120,92.6,null,1.0551261971830985,0.484056338028169,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2663) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2663)","v":1.0551261971830985},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2663) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2663)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2663)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2663)","v":0},0,177.5,0.65042139978013935,{"$f":"(IF(P2663=$P$2,_xlfn.IFS(AND(Q2663>'2. Assumptions'!$O$14,Q2663<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2663>'2. Assumptions'!$O$15,Q2663<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2663>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2663/1000","v":2623.8498496209986},{"$f":"(IF(P2663='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2663>'2. Assumptions'!$O$21,Q2663<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2663>'2. Assumptions'!$O$22,Q2663<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2663>'2. Assumptions'!$O$23, Q2663<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2663>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2663/1000","v":0},{"$f":"IF(SUM(AD2663:AE2663)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2663='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2663,P2663='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2663),0)","v":0},{"$f":"IF(P2663='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2663,0)","v":0},{"$f":"IF(P2663='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2663,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2663:AE2663)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.00475386362019},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2663) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2663)","v":309.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2663) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2663)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2663)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2663)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.843826150200208},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},77.369599602143055,355,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},62.418741763531735,{"$f":"O2663*'2. Assumptions'!$D$35","v":0.23818933333333331},{"$f":"U2663*'2. Assumptions'!$D$40*BB2663*'2. Assumptions'!$D$38","v":0.11309391247030984},0.14018274764999997,79034.880174335674,7828.9716270601384,55848.324835286105,44.106882405972613]
[499,0,2024,"Merri-bek City Council","32 Margaret Street","Oak Park",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},752,null,"Dwelling 1 Roof (RWT)",192,"Above Ground RW Tank",3000,111.4,87,null,1.0005200000000001,0.47530666666666671,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2670) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2670)","v":0.90665333333333331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2670) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2670)","v":9.3866666666666668E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2670)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2670)","v":0},0,225,0.59840425531914898,{"$f":"(IF(P2670=$P$2,_xlfn.IFS(AND(Q2670>'2. Assumptions'!$O$14,Q2670<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2670>'2. Assumptions'!$O$15,Q2670<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2670>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2670/1000","v":2623.8498496209986},{"$f":"(IF(P2670='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2670>'2. Assumptions'!$O$21,Q2670<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2670>'2. Assumptions'!$O$22,Q2670<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2670>'2. Assumptions'!$O$23, Q2670<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2670>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2670/1000","v":0},{"$f":"IF(SUM(AD2670:AE2670)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2670='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2670,P2670='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2670),0)","v":0},{"$f":"IF(P2670='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2670,0)","v":0},{"$f":"IF(P2670='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2670,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2670:AE2670)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":122.200252904751},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2670) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2670)","v":365},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2670) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2670)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2670)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2670)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.35431962473119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.704826369931688,450,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},53.290160230874342,{"$f":"O2670*'2. Assumptions'!$D$35","v":0.31935999999999998},{"$f":"U2670*'2. Assumptions'!$D$40*BB2670*'2. Assumptions'!$D$38","v":0.14378673023999999},0.16850007450000001,71158.936205376725,7828.9716270601384,47417.531572248605,35.510478233466635]
[500,1577228,2024,"Merri-bek City Council","33 PALMER STREET","Fawkner",3060,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},941,null,"TH02 ROOF TO RWT02",88.64,"Above Ground RW Tank",3000,124,97.3,null,1.0386149700936691,0.20673663619606519,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2675) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2675)","v":0.8959186322085545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2675) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2675)","v":0.14269633788511454},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2675)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2675)","v":0},0,265.83,0.56499468650371942,{"$f":"(IF(P2675=$P$2,_xlfn.IFS(AND(Q2675>'2. Assumptions'!$O$14,Q2675<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2675>'2. Assumptions'!$O$15,Q2675<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2675>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2675/1000","v":2623.8498496209986},{"$f":"(IF(P2675='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2675>'2. Assumptions'!$O$21,Q2675<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2675>'2. Assumptions'!$O$22,Q2675<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2675>'2. Assumptions'!$O$23, Q2675<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2675>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2675/1000","v":0},{"$f":"IF(SUM(AD2675:AE2675)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2675='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2675,P2675='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2675),0)","v":0},{"$f":"IF(P2675='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2675,0)","v":0},{"$f":"IF(P2675='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2675,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2675:AE2675)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.66442961136909},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2675) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2675)","v":360.47},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2675) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2675)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2675)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2675)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":30.735780128795415},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},124.99240368938273,531.66,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},87.827643557585191,{"$f":"O2675*'2. Assumptions'!$D$35","v":0.14743786666666667},{"$f":"U2675*'2. Assumptions'!$D$40*BB2675*'2. Assumptions'!$D$38","v":6.8909028965403477E-2},0.20665712059875005,112975.64980712348,7828.9716270601384,77604.310643928591,60.329847585769905]
[501,1491407,2024,"Merri-bek City Council","40 Richards St","Coburg",3058,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},737,null,"D2 - LPD",45,"None",0,0,0,null,1.040863247863248,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2683) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2683)","v":1.040863247863248},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2683) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2683)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2683)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2683)","v":0},0,156,0.6350067842605156,{"$f":"(IF(P2683=$P$2,_xlfn.IFS(AND(Q2683>'2. Assumptions'!$O$14,Q2683<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2683>'2. Assumptions'!$O$15,Q2683<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2683>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2683/1000","v":0},{"$f":"(IF(P2683='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2683>'2. Assumptions'!$O$21,Q2683<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2683>'2. Assumptions'!$O$22,Q2683<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2683>'2. Assumptions'!$O$23, Q2683<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2683>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2683/1000","v":0},{"$f":"IF(SUM(AD2683:AE2683)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2683='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2683,P2683='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2683),0)","v":0},{"$f":"IF(P2683='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2683,0)","v":0},{"$f":"IF(P2683='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2683,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2683:AE2683)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2683) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2683)","v":334},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2683) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2683)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2683)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2683)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,468,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.462225122745906,{"$f":"O2683*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U2683*'2. Assumptions'!$D$40*BB2683*'2. Assumptions'!$D$38","v":3.5058876346153851E-2},0.12153743800000001,86591.484009629683,0,60817.995182603489,47.382457171730586]
[502,1500357,2024,"Merri-bek City Council","42 DEVON ROAD","Pascoe Vale",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},629,null,"Dwelling 1 Roof (Untreated)",20,"None",0,0,0,null,0.99759537572254331,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2688)","v":0.99759537572254331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2688)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2688)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2688)","v":0},0,173,0.55007949125596189,{"$f":"(IF(P2688=$P$2,_xlfn.IFS(AND(Q2688>'2. Assumptions'!$O$14,Q2688<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2688>'2. Assumptions'!$O$15,Q2688<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2688>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2688/1000","v":0},{"$f":"(IF(P2688='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2688>'2. Assumptions'!$O$21,Q2688<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2688>'2. Assumptions'!$O$22,Q2688<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2688>'2. Assumptions'!$O$23, Q2688<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2688>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2688/1000","v":0},{"$f":"IF(SUM(AD2688:AE2688)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2688='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2688,P2688='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2688),0)","v":0},{"$f":"IF(P2688='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2688,0)","v":0},{"$f":"IF(P2688='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2688,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2688:AE2688)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2688)","v":306},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2688)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2688)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2688)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,346,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.832989128025204,{"$f":"O2688*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U2688*'2. Assumptions'!$D$40*BB2688*'2. Assumptions'!$D$38","v":1.4934002774566474E-2},0.12917912400000001,81469.101146314948,0,57220.261989003513,42.726377565259952]
[503,1638450,2024,"Merri-bek City Council","16 Heather","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Dwelling 1 - DRIVEWAY & SIDE PATH (UNTREATED)",31,"None",0,0,0,null,0.99680073349633258,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2695) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2695)","v":0.70980929095354528},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2695) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2695)","v":0.2869914425427873},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2695)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2695)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A2695,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2695,$O$2:$O$104775)/J2695,0)","v":204.5},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2695,$O$2:$O$104775)/L2695,0)","v":0.62923076923076926},{"$f":"(IF(P2695=$P$2,_xlfn.IFS(AND(Q2695>'2. Assumptions'!$O$14,Q2695<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2695>'2. Assumptions'!$O$15,Q2695<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2695>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2695/1000","v":0},{"$f":"(IF(P2695='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2695>'2. Assumptions'!$O$21,Q2695<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2695>'2. Assumptions'!$O$22,Q2695<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2695>'2. Assumptions'!$O$23, Q2695<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2695>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2695/1000","v":0},{"$f":"IF(SUM(AD2695:AE2695)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2695='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2695,P2695='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2695),0)","v":0},{"$f":"IF(P2695='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2695,0)","v":0},{"$f":"IF(P2695='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2695,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2695:AE2695)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2695) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2695)","v":262},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2695) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2695)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2695)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2695)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD2695+AE2695+AF2695+AG2695+AH2695+AI2695+AK2695+AJ2695)/O2695,0)","v":0},{"$f":"SUMIF($A$2:$A$104775,A2695,$O$2:$O$104775)","v":409},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2695,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A2695,$O$2:$O$104775),0)","v":63.008043855875044},{"$f":"O2695*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U2695*'2. Assumptions'!$D$40*BB2695*'2. Assumptions'!$D$38","v":2.3129265819682152E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2695,$BC$2:$BC$104775)/J2695,0)","v":0.15257854387500003},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2695, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A2695,$BC$2:$BC$104775),0)","v":84449.258993339201},{"$f":"SUM(AD2695:AI2695,AK2695)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A2695, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A2695,$BC$2:$BC$104775),0)","v":53993.209205109662},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A2695,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A2695,$O$2:$O$104775),0)","v":40.284622198796477}]
[505,1618757,2024,"Merri-bek City Council","24 William Street","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},637,null,"Unit 2 Roof Area - Raingarden",25,"Raingarden 100mm",1,133,0,null,0.99501507537688438,8.3542713567839183E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2703) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2703)","v":0.91147236180904523},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2703) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2703)","v":8.3542713567839183E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2703)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2703)","v":0},0,132.66666666666666,0.6248037676609105,{"$f":"(IF(P2703=$P$2,_xlfn.IFS(AND(Q2703>'2. Assumptions'!$O$14,Q2703<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2703>'2. Assumptions'!$O$15,Q2703<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2703>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2703/1000","v":0},{"$f":"(IF(P2703='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2703>'2. Assumptions'!$O$21,Q2703<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2703>'2. Assumptions'!$O$22,Q2703<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2703>'2. Assumptions'!$O$23, Q2703<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2703>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2703/1000","v":0},{"$f":"IF(SUM(AD2703:AE2703)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2703='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2703,P2703='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2703),0)","v":759.08025920987461},{"$f":"IF(P2703='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2703,0)","v":0},{"$f":"IF(P2703='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2703,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2703:AE2703)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":284.54166978762345},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2703) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2703)","v":259},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2703) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2703)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2703)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2703)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},95.085532868728421,398,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},82.13779830112388,{"$f":"O2703*'2. Assumptions'!$D$35","v":4.1583333333333333E-2},{"$f":"U2703*'2. Assumptions'!$D$40*BB2703*'2. Assumptions'!$D$38","v":1.8619219597989949E-2},9.8805991999999995E-2,110286.30640082134,759.08025920987461,77370.713224152758,57.623291998944197]
[506,1615587,2024,"Merri-bek City Council","294 Albion street","Brunswick",3056,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},522,null,"DWELLING 2 (blue section)",56.27,"Above Ground RW Tank",3000,170,82,null,1.1273419838932841,0.33937276049242554,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2707) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2707)","v":0.71569517862844567},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2707) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2707)","v":0.41164680526483843},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2707)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2707)","v":0},0,140.935,0.53998084291187742,{"$f":"(IF(P2707=$P$2,_xlfn.IFS(AND(Q2707>'2. Assumptions'!$O$14,Q2707<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2707>'2. Assumptions'!$O$15,Q2707<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2707>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2707/1000","v":2623.8498496209986},{"$f":"(IF(P2707='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2707>'2. Assumptions'!$O$21,Q2707<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2707>'2. Assumptions'!$O$22,Q2707<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2707>'2. Assumptions'!$O$23, Q2707<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2707>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2707/1000","v":0},{"$f":"IF(SUM(AD2707:AE2707)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2707='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2707,P2707='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2707),0)","v":0},{"$f":"IF(P2707='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2707,0)","v":0},{"$f":"IF(P2707='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2707,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2707:AE2707)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":154.80510409835716},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2707) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2707)","v":120.17},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2707) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2707)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2707)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2707)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":92.197109619929137},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},196.8957999471634,281.87,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},105.06754320182475,{"$f":"O2707*'2. Assumptions'!$D$35","v":9.3595766666666663E-2},{"$f":"U2707*'2. Assumptions'!$D$40*BB2707*'2. Assumptions'!$D$38","v":4.7481496775105811E-2},0.11892313396125001,124514.83330378865,7828.9716270601384,76774.398447949818,64.783425489906136]
[507,1518754,2024,"Merri-bek City Council","3 Thames Street","Hadfield",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},700,null,"Unit 2 Roof Area - Water Tank",80,"Above Ground RW Tank",2000,146.30000000000001,87.6,null,1.0094707520891366,0.32601671309192204,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2715) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2715)","v":1.0094707520891366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2715) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2715)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2715)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2715)","v":0},0,119.66666666666667,0.5128571428571429,{"$f":"(IF(P2715=$P$2,_xlfn.IFS(AND(Q2715>'2. Assumptions'!$O$14,Q2715<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2715>'2. Assumptions'!$O$15,Q2715<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2715>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2715/1000","v":2186.5415413508317},{"$f":"(IF(P2715='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2715>'2. Assumptions'!$O$21,Q2715<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2715>'2. Assumptions'!$O$22,Q2715<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2715>'2. Assumptions'!$O$23, Q2715<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2715>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2715/1000","v":0},{"$f":"IF(SUM(AD2715:AE2715)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2715='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2715,P2715='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2715),0)","v":0},{"$f":"IF(P2715='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2715,0)","v":0},{"$f":"IF(P2715='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2715,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2715:AE2715)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.019671407147939},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2715) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2715)","v":240},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2715) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2715)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2715)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2715)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.22832975620986},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.68498926862958,359,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.686343800755154,{"$f":"O2715*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U2715*'2. Assumptions'!$D$40*BB2715*'2. Assumptions'!$D$38","v":6.0447108635097502E-2},9.0418800000000007E-2,109432.98452855342,7391.6633187899715,81749.186217799521,61.768774251726782]
[509,0,2024,"Merri-bek City Council","33 VALENCIA STREET","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},633.45000000000005,null,"Unit 1 - Water Tank",127,"Above Ground RW Tank",2500,110.8,94.6,null,1.026224909612268,0.35086896895648928,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2723) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2723)","v":0.75786560279266935},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2723) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2723)","v":0.26835930681959858},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2723)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2723)","v":0},0,200.52499999999998,0.63312021469729252,{"$f":"(IF(P2723=$P$2,_xlfn.IFS(AND(Q2723>'2. Assumptions'!$O$14,Q2723<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2723>'2. Assumptions'!$O$15,Q2723<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2723>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2723/1000","v":2186.5415413508322},{"$f":"(IF(P2723='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2723>'2. Assumptions'!$O$21,Q2723<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2723>'2. Assumptions'!$O$22,Q2723<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2723>'2. Assumptions'!$O$23, Q2723<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2723>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2723/1000","v":0},{"$f":"IF(SUM(AD2723:AE2723)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2723='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2723,P2723='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2723),0)","v":0},{"$f":"IF(P2723='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2723,0)","v":0},{"$f":"IF(P2723='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2723,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2723:AE2723)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.86508479033662},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2723) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2723)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2723) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2723)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2723)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2723)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.79111286491613},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.866985190144575,401.04999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},64.337341682416522,{"$f":"O2723*'2. Assumptions'!$D$35","v":0.21124333333333334},{"$f":"U2723*'2. Assumptions'!$D$40*BB2723*'2. Assumptions'!$D$38","v":9.7552426795287389E-2},0.15402913687500003,83758.473900534664,7391.6633187899715,52916.894448447478,40.647019463906481]
[509,0,2024,"Merri-bek City Council","33 VALENCIA STREET","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},633.45000000000005,null,"Unit 2 - Driveway",30.65,"None",0,0,0,null,1.026224909612268,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2728) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2728)","v":0.75786560279266935},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2728) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2728)","v":0.26835930681959858},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2728)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2728)","v":0},0,200.52499999999998,0.63312021469729252,{"$f":"(IF(P2728=$P$2,_xlfn.IFS(AND(Q2728>'2. Assumptions'!$O$14,Q2728<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2728>'2. Assumptions'!$O$15,Q2728<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2728>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2728/1000","v":0},{"$f":"(IF(P2728='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2728>'2. Assumptions'!$O$21,Q2728<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2728>'2. Assumptions'!$O$22,Q2728<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2728>'2. Assumptions'!$O$23, Q2728<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2728>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2728/1000","v":0},{"$f":"IF(SUM(AD2728:AE2728)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2728='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2728,P2728='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2728),0)","v":0},{"$f":"IF(P2728='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2728,0)","v":0},{"$f":"IF(P2728='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2728,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2728:AE2728)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2728) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2728)","v":258},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2728) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2728)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2728)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2728)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,401.04999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.337341682416522,{"$f":"O2728*'2. Assumptions'!$D$35","v":5.0981166666666661E-2},{"$f":"U2728*'2. Assumptions'!$D$40*BB2728*'2. Assumptions'!$D$38","v":2.3543164419492585E-2},0.15402913687500003,83758.473900534664,0,52916.894448447478,40.647019463906481]
[511,0,2024,"Merri-bek City Council","46 Tyrrell Crescent","Fawkner",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},663,null,"U3 to RWT3",101.8,"Above Ground RW Tank",3000,150.6,86,null,1.0014067127344521,0.37835834155972348,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2735) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2735)","v":1.0014067127344521},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2735) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2735)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2735)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2735)","v":0},0,135.06666666666669,0.61116138763197592,{"$f":"(IF(P2735=$P$2,_xlfn.IFS(AND(Q2735>'2. Assumptions'!$O$14,Q2735<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2735>'2. Assumptions'!$O$15,Q2735<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2735>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2735/1000","v":2623.8498496209986},{"$f":"(IF(P2735='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2735>'2. Assumptions'!$O$21,Q2735<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2735>'2. Assumptions'!$O$22,Q2735<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2735>'2. Assumptions'!$O$23, Q2735<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2735>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2735/1000","v":0},{"$f":"IF(SUM(AD2735:AE2735)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2735='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2735,P2735='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2735),0)","v":0},{"$f":"IF(P2735='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2735,0)","v":0},{"$f":"IF(P2735='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2735,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2735:AE2735)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":110.63763126545811},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2735) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2735)","v":262.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2735) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2735)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2735)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2735)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.271372235890439},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},108.83425012796548,405.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},80.65834265844552,{"$f":"O2735*'2. Assumptions'!$D$35","v":0.16932733333333333},{"$f":"U2735*'2. Assumptions'!$D$40*BB2735*'2. Assumptions'!$D$38","v":7.6304487712240868E-2},0.10123961499999999,107608.60244020133,7828.9716270601384,75891.26243684435,56.884517702147697]
[512,1448213,2024,"Merri-bek City Council","58 Beatty Avenue","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},618,null,"Unit 2 Roof Area - UNTREATED",33,"None",0,0,0,null,1.0013440860215053,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2743) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2743)","v":0.65698924731182795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2743) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2743)","v":0.34435483870967737},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2743)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2743)","v":0},0,186,0.60194174757281549,{"$f":"(IF(P2743=$P$2,_xlfn.IFS(AND(Q2743>'2. Assumptions'!$O$14,Q2743<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2743>'2. Assumptions'!$O$15,Q2743<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2743>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2743/1000","v":0},{"$f":"(IF(P2743='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2743>'2. Assumptions'!$O$21,Q2743<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2743>'2. Assumptions'!$O$22,Q2743<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2743>'2. Assumptions'!$O$23, Q2743<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2743>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2743/1000","v":0},{"$f":"IF(SUM(AD2743:AE2743)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2743='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2743,P2743='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2743),0)","v":0},{"$f":"IF(P2743='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2743,0)","v":0},{"$f":"IF(P2743='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2743,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2743:AE2743)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2743) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2743)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2743) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2743)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2743)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2743)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,372,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.978158404347184,{"$f":"O2743*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U2743*'2. Assumptions'!$D$40*BB2743*'2. Assumptions'!$D$38","v":2.473369959677419E-2},0.13940812499999997,88028.853864927733,0,58466.775720567566,43.821202032257233]
[513,1658036,2024,"Merri-bek City Council","62 Justin Avenue","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},707,null,"D3 - Raingarden",48,"Raingarden 100mm",1,128.44999999999999,0,null,0.99679577464788727,0.14473239436619717,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2749) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2749)","v":0.85206338028169004},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2749) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2749)","v":0.14473239436619717},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2749)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2749)","v":0},0,142,0.60254596888260259,{"$f":"(IF(P2749=$P$2,_xlfn.IFS(AND(Q2749>'2. Assumptions'!$O$14,Q2749<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2749>'2. Assumptions'!$O$15,Q2749<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2749>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2749/1000","v":0},{"$f":"(IF(P2749='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2749>'2. Assumptions'!$O$21,Q2749<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2749>'2. Assumptions'!$O$22,Q2749<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2749>'2. Assumptions'!$O$23, Q2749<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2749>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2749/1000","v":0},{"$f":"IF(SUM(AD2749:AE2749)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2749='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2749,P2749='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2749),0)","v":759.08025920987461},{"$f":"IF(P2749='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2749,0)","v":0},{"$f":"IF(P2749='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2749,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2749:AE2749)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":164.24369486375338},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2749) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2749)","v":230},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2749) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2749)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2749)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2749)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.523715035796052,426,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},78.216318548134495,{"$f":"O2749*'2. Assumptions'!$D$35","v":7.9839999999999994E-2},{"$f":"U2749*'2. Assumptions'!$D$40*BB2749*'2. Assumptions'!$D$38","v":3.5812878591549288E-2},0.10594643250000001,104833.32918109441,759.08025920987461,72156.182057946397,53.835845576478377]
[514,1588179,2024,"Merri-bek City Council","89 Devereaux Street","Oak Park",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},991,null,"DRIVEWAYS",89.5,"None",0,0,0,null,1.0003153920000001,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2755) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2755)","v":1.0003153920000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2755) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2755)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2755)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2755)","v":0},0,156.25,0.63067608476286574,{"$f":"(IF(P2755=$P$2,_xlfn.IFS(AND(Q2755>'2. Assumptions'!$O$14,Q2755<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2755>'2. Assumptions'!$O$15,Q2755<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2755>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2755/1000","v":0},{"$f":"(IF(P2755='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2755>'2. Assumptions'!$O$21,Q2755<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2755>'2. Assumptions'!$O$22,Q2755<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2755>'2. Assumptions'!$O$23, Q2755<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2755>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2755/1000","v":0},{"$f":"IF(SUM(AD2755:AE2755)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2755='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2755,P2755='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2755),0)","v":0},{"$f":"IF(P2755='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2755,0)","v":0},{"$f":"IF(P2755='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2755,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2755:AE2755)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2755) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2755)","v":512.62},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2755) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2755)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2755)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2755)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,625,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.340500034043927,{"$f":"O2755*'2. Assumptions'!$D$35","v":0.14886833333333332},{"$f":"U2755*'2. Assumptions'!$D$40*BB2755*'2. Assumptions'!$D$38","v":6.7011878346624004E-2},0.11699001108000001,87267.733681450321,0,63182.003750178388,47.306645240255818]
[515,1591013,2024,"Merri-bek City Council","1 Clovelly Ave","GLENROY",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},794.1,null,"U3 Roof - Tank",51.4,"Above Ground RW Tank",2000,170,82,null,1.0167458558018774,0.17451567805072896,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2760) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2760)","v":0.833114439784302},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2760) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2760)","v":0.18363141601757538},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2760)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2760)","v":0},0,125.17500000000001,0.63052512278050632,{"$f":"(IF(P2760=$P$2,_xlfn.IFS(AND(Q2760>'2. Assumptions'!$O$14,Q2760<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2760>'2. Assumptions'!$O$15,Q2760<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2760>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2760/1000","v":2186.5415413508317},{"$f":"(IF(P2760='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2760>'2. Assumptions'!$O$21,Q2760<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2760>'2. Assumptions'!$O$22,Q2760<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2760>'2. Assumptions'!$O$23, Q2760<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2760>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2760/1000","v":0},{"$f":"IF(SUM(AD2760:AE2760)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2760='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2760,P2760='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2760),0)","v":0},{"$f":"IF(P2760='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2760,0)","v":0},{"$f":"IF(P2760='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2760,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2760:AE2760)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":118.76878696343547},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2760) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2760)","v":251.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2760) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2760)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2760)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2760)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.327500562362346},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},192.50581987335343,500.70000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},93.290616199552801,{"$f":"O2760*'2. Assumptions'!$D$35","v":8.5495333333333326E-2},{"$f":"U2760*'2. Assumptions'!$D$40*BB2760*'2. Assumptions'!$D$38","v":3.9117161635680048E-2},9.5262465131250001E-2,122583.98800293352,7391.6633187899715,83568.83797022223,63.598749855780916]
[517,1610358,2024,"Merri-bek City Council","No.1 Halsbury Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},615,null,"Dwelling 1 Roof Treated by Raingarden",61.69,"Raingarden 100mm",1,124.05,0,null,1.0667486556710346,0.17290204473565296,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2770) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2770)","v":0.70724823768639844},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2770) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2770)","v":0.35950041798463622},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2770)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2770)","v":0},0,221.3,0.71967479674796753,{"$f":"(IF(P2770=$P$2,_xlfn.IFS(AND(Q2770>'2. Assumptions'!$O$14,Q2770<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2770>'2. Assumptions'!$O$15,Q2770<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2770>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2770/1000","v":0},{"$f":"(IF(P2770='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2770>'2. Assumptions'!$O$21,Q2770<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2770>'2. Assumptions'!$O$22,Q2770<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2770>'2. Assumptions'!$O$23, Q2770<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2770>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2770/1000","v":0},{"$f":"IF(SUM(AD2770:AE2770)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2770='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2770,P2770='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2770),0)","v":759.08025920987461},{"$f":"IF(P2770='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2770,0)","v":0},{"$f":"IF(P2770='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2770,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2770:AE2770)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":66.123381303545557},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2770) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2770)","v":232.64999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2770) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2770)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2770)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2770)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},38.533608716456648,442.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},58.297539271877859,{"$f":"O2770*'2. Assumptions'!$D$35","v":0.10261103333333332},{"$f":"U2770*'2. Assumptions'!$D$40*BB2770*'2. Assumptions'!$D$38","v":4.9257081839407066E-2},0.17669950090874995,73012.34793826018,759.08025920987461,46127.711374855564,36.831195562584028]
[517,1610358,2024,"Merri-bek City Council","No.1 Halsbury Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},615,null,"Dwelling 2 Driveway",30.35,"None",0,0,0,null,1.0667486556710346,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2775) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2775)","v":0.70724823768639844},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2775) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2775)","v":0.35950041798463622},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2775)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2775)","v":0},0,221.3,0.71967479674796753,{"$f":"(IF(P2775=$P$2,_xlfn.IFS(AND(Q2775>'2. Assumptions'!$O$14,Q2775<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2775>'2. Assumptions'!$O$15,Q2775<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2775>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2775/1000","v":0},{"$f":"(IF(P2775='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2775>'2. Assumptions'!$O$21,Q2775<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2775>'2. Assumptions'!$O$22,Q2775<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2775>'2. Assumptions'!$O$23, Q2775<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2775>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2775/1000","v":0},{"$f":"IF(SUM(AD2775:AE2775)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2775='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2775,P2775='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2775),0)","v":0},{"$f":"IF(P2775='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2775,0)","v":0},{"$f":"IF(P2775='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2775,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2775:AE2775)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2775) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2775)","v":232.64999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2775) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2775)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2775)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2775)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,442.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},58.297539271877859,{"$f":"O2775*'2. Assumptions'!$D$35","v":5.0482166666666668E-2},{"$f":"U2775*'2. Assumptions'!$D$40*BB2775*'2. Assumptions'!$D$38","v":2.4233302542162501E-2},0.17669950090874995,73012.34793826018,0,46127.711374855564,36.831195562584028]
[518,1427250,2024,"Merri-bek City Council","11-13 Isla Avenue","Glenroy",3046,"Residential","Residential",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1394,null,"TH4 Roof to RWT",108,"Above Ground RW Tank",2500,154,85.6,null,0.99625083240843504,0.18459489456159822,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2780) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2780)","v":0.99625083240843504},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2780) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2780)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2780)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2780)","v":0},0,150.16666666666666,0.64634146341463417,{"$f":"(IF(P2780=$P$2,_xlfn.IFS(AND(Q2780>'2. Assumptions'!$O$14,Q2780<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2780>'2. Assumptions'!$O$15,Q2780<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2780>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2780/1000","v":2186.5415413508322},{"$f":"(IF(P2780='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2780>'2. Assumptions'!$O$21,Q2780<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2780>'2. Assumptions'!$O$22,Q2780<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2780>'2. Assumptions'!$O$23, Q2780<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2780>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2780/1000","v":0},{"$f":"IF(SUM(AD2780:AE2780)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2780='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2780,P2780='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2780),0)","v":0},{"$f":"IF(P2780='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2780,0)","v":0},{"$f":"IF(P2780='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2780,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2780:AE2780)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.63712246750495},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2780) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2780)","v":612},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2780) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2780)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2780)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2780)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.196253462660721},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.445436288410747,901,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.082844300655012,{"$f":"O2780*'2. Assumptions'!$D$35","v":0.17963999999999999},{"$f":"U2780*'2. Assumptions'!$D$40*BB2780*'2. Assumptions'!$D$38","v":8.0534924790233067E-2},0.11197834450000001,93983.414080106901,7391.6633187899715,66009.757081111078,49.223063166192929]
[519,1612548,2024,"Merri-bek City Council","13 Glenora Avenue","Coburg",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},470,null,"U2 Roof - Untreated",39.799999999999997,"None",0,0,0,null,1.0037286210160936,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2791) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2791)","v":1.0037286210160936},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2791) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2791)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2791)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2791)","v":0},0,158.44999999999999,0.67425531914893611,{"$f":"(IF(P2791=$P$2,_xlfn.IFS(AND(Q2791>'2. Assumptions'!$O$14,Q2791<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2791>'2. Assumptions'!$O$15,Q2791<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2791>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2791/1000","v":0},{"$f":"(IF(P2791='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2791>'2. Assumptions'!$O$21,Q2791<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2791>'2. Assumptions'!$O$22,Q2791<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2791>'2. Assumptions'!$O$23, Q2791<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2791>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2791/1000","v":0},{"$f":"IF(SUM(AD2791:AE2791)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2791='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2791,P2791='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2791),0)","v":0},{"$f":"IF(P2791='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2791,0)","v":0},{"$f":"IF(P2791='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2791,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2791:AE2791)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2791) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2791)","v":199.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2791) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2791)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2791)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2791)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,316.89999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},62.447454348314089,{"$f":"O2791*'2. Assumptions'!$D$35","v":6.6200666666666658E-2},{"$f":"U2791*'2. Assumptions'!$D$40*BB2791*'2. Assumptions'!$D$38","v":2.9901376738655731E-2},0.11904203880000001,83120.208971844026,0,62092.882424573952,46.649815833322641]
[519,1612548,2024,"Merri-bek City Council","13 Glenora Avenue","Coburg",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},470,null,"Driveway - Untreated",26.9,"None",0,0,0,null,1.0037286210160936,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2792) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2792)","v":1.0037286210160936},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2792) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2792)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2792)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2792)","v":0},0,158.44999999999999,0.67425531914893611,{"$f":"(IF(P2792=$P$2,_xlfn.IFS(AND(Q2792>'2. Assumptions'!$O$14,Q2792<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2792>'2. Assumptions'!$O$15,Q2792<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2792>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2792/1000","v":0},{"$f":"(IF(P2792='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2792>'2. Assumptions'!$O$21,Q2792<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2792>'2. Assumptions'!$O$22,Q2792<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2792>'2. Assumptions'!$O$23, Q2792<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2792>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2792/1000","v":0},{"$f":"IF(SUM(AD2792:AE2792)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2792='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2792,P2792='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2792),0)","v":0},{"$f":"IF(P2792='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2792,0)","v":0},{"$f":"IF(P2792='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2792,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2792:AE2792)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2792) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2792)","v":199.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2792) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2792)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2792)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2792)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,316.89999999999998,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},62.447454348314089,{"$f":"O2792*'2. Assumptions'!$D$35","v":4.4743666666666661E-2},{"$f":"U2792*'2. Assumptions'!$D$40*BB2792*'2. Assumptions'!$D$38","v":2.0209724479141686E-2},0.11904203880000001,83120.208971844026,0,62092.882424573952,46.649815833322641]
[521,1617223,2024,"Merri-bek City Council","13 Jackson Pde","Coburg North",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},510.6,null,"U2 Roof RWT",111.1,"Above Ground RW Tank",2500,147,85.6,null,1.0032446584411676,0.49147457117062893,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2800)","v":0.84344568161300026},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2800) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2800)","v":0.15979897682816732},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2800)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2800)","v":0},0,166.15,0.65080297688993338,{"$f":"(IF(P2800=$P$2,_xlfn.IFS(AND(Q2800>'2. Assumptions'!$O$14,Q2800<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2800>'2. Assumptions'!$O$15,Q2800<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2800>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2800/1000","v":2186.5415413508322},{"$f":"(IF(P2800='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2800>'2. Assumptions'!$O$21,Q2800<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2800>'2. Assumptions'!$O$22,Q2800<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2800>'2. Assumptions'!$O$23, Q2800<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2800>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2800/1000","v":0},{"$f":"IF(SUM(AD2800:AE2800)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2800='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2800,P2800='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2800),0)","v":0},{"$f":"IF(P2800='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2800,0)","v":0},{"$f":"IF(P2800='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2800,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2800:AE2800)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.77516156134824},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2800)","v":179.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2800) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2800)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2800)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.761067108589394},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.726436716006845,332.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},70.494590911871583,{"$f":"O2800*'2. Assumptions'!$D$35","v":0.18479633333333331},{"$f":"U2800*'2. Assumptions'!$D$40*BB2800*'2. Assumptions'!$D$38","v":8.3428170442281069E-2},0.12476679135,93876.552833282942,7391.6633187899715,62285.832346163865,46.772214555491473]
[522,1644401,2024,"Merri-bek City Council","14 Epping Street","Hadfield",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},664.26,null,"Unit 1 roof to raingarden ",34.06,"Raingarden 100mm",1,131.35,0,null,0.99982322483570463,9.8992786493483503E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2806) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2806)","v":0.80215940521762219},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2806) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2806)","v":0.19766381961808244},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2806)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2806)","v":0},0,225.965,0.68035106735314488,{"$f":"(IF(P2806=$P$2,_xlfn.IFS(AND(Q2806>'2. Assumptions'!$O$14,Q2806<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2806>'2. Assumptions'!$O$15,Q2806<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2806>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2806/1000","v":0},{"$f":"(IF(P2806='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2806>'2. Assumptions'!$O$21,Q2806<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2806>'2. Assumptions'!$O$22,Q2806<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2806>'2. Assumptions'!$O$23, Q2806<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2806>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2806/1000","v":0},{"$f":"IF(SUM(AD2806:AE2806)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2806='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2806,P2806='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2806),0)","v":759.08025920987461},{"$f":"IF(P2806='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2806,0)","v":0},{"$f":"IF(P2806='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2806,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2806:AE2806)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":120.26168098497821},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2806) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2806)","v":263.44},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2806) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2806)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2806)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2806)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.792669457375524,451.93,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},68.295876160843903,{"$f":"O2806*'2. Assumptions'!$D$35","v":5.6653133333333335E-2},{"$f":"U2806*'2. Assumptions'!$D$40*BB2806*'2. Assumptions'!$D$38","v":2.548940330987122E-2},0.16910490366749997,91259.787989524979,759.08025920987461,58543.404693610755,43.811992171710273]
[523,1618632,2024,"Merri-bek City Council","17 Glengyle Street","Coburg",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},524.87,null,"Unit 1 roof to RWT",120,"Above Ground RW Tank",3000,135.69999999999999,90.7,null,1.0752773375594296,0.53763866877971478,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2812) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2812)","v":1.0752773375594296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2812) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2812)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2812)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2812)","v":0},0,151.44,0.57705717606264406,{"$f":"(IF(P2812=$P$2,_xlfn.IFS(AND(Q2812>'2. Assumptions'!$O$14,Q2812<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2812>'2. Assumptions'!$O$15,Q2812<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2812>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2812/1000","v":2623.8498496209986},{"$f":"(IF(P2812='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2812>'2. Assumptions'!$O$21,Q2812<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2812>'2. Assumptions'!$O$22,Q2812<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2812>'2. Assumptions'!$O$23, Q2812<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2812>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2812/1000","v":0},{"$f":"IF(SUM(AD2812:AE2812)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2812='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2812,P2812='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2812),0)","v":0},{"$f":"IF(P2812='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2812,0)","v":0},{"$f":"IF(P2812='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2812,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2812:AE2812)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":103.0369215087688},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2812) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2812)","v":240},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2812) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2812)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2812)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2812)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.16386109594535},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.3277221918907,302.88,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},73.159843258233508,{"$f":"O2812*'2. Assumptions'!$D$35","v":0.1996},{"$f":"U2812*'2. Assumptions'!$D$40*BB2812*'2. Assumptions'!$D$38","v":9.6581410459587971E-2},0.12188574000000002,90899.285371913735,7828.9716270601384,64232.055587964081,51.696854378368585]
[526,1470648,2024,"Merri-bek City Council","2 Davis Street","Coburg",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557,null,"TH1 Roof to RWT",152,"Above Ground RW Tank",2500,123,82,null,0.99978609625668458,0.49989304812834229,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2820) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2820)","v":0.99978609625668458},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2820) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2820)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2820)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2820)","v":0},0,187,0.6714542190305206,{"$f":"(IF(P2820=$P$2,_xlfn.IFS(AND(Q2820>'2. Assumptions'!$O$14,Q2820<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2820>'2. Assumptions'!$O$15,Q2820<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2820>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2820/1000","v":2186.5415413508322},{"$f":"(IF(P2820='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2820>'2. Assumptions'!$O$21,Q2820<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2820>'2. Assumptions'!$O$22,Q2820<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2820>'2. Assumptions'!$O$23, Q2820<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2820>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2820/1000","v":0},{"$f":"IF(SUM(AD2820:AE2820)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2820='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2820,P2820='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2820),0)","v":0},{"$f":"IF(P2820='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2820,0)","v":0},{"$f":"IF(P2820='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2820,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD2820:AE2820)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.26358746687758},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2820) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2820)","v":304},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2820) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2820)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2820)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2820)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.618773418251187},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.237546836502375,374,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},56.278647695980538,{"$f":"O2820*'2. Assumptions'!$D$35","v":0.25282666666666664},{"$f":"U2820*'2. Assumptions'!$D$40*BB2820*'2. Assumptions'!$D$38","v":0.11374766374331552},0.13993956000000002,75204.66063455079,7391.6633187899715,52820.398454804134,39.527611330427654]
[527,0,2024,"Merri-bek City Council","2 Florence Street","Coburg",3058,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},922,null,"Roof catchment area to rwt 3",193,"Above Ground RW Tank",3000,107.2,89,null,1.0044028268551237,0.36554063604240283,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2828) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2828)","v":1.0044028268551237},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2828) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2828)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2828)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2828)","v":0},0,188.66666666666666,0.61388286334056397,{"$f":"(IF(P2828=$P$2,_xlfn.IFS(AND(Q2828>'2. Assumptions'!$O$14,Q2828<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2828>'2. Assumptions'!$O$15,Q2828<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2828>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2828/1000","v":2623.8498496209986},{"$f":"(IF(P2828='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2828>'2. Assumptions'!$O$21,Q2828<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2828>'2. Assumptions'!$O$22,Q2828<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2828>'2. Assumptions'!$O$23, Q2828<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2828>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2828/1000","v":0},{"$f":"IF(SUM(AD2828:AE2828)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2828='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2828,P2828='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2828),0)","v":0},{"$f":"IF(P2828='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2828,0)","v":0},{"$f":"IF(P2828='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2828,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD2828:AE2828)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":110.30760136067379},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2828) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2828)","v":477},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2828) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2828)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2828)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2828)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":23.227099922488229},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.405837632263648,566,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},58.724346270460508,{"$f":"O2828*'2. Assumptions'!$D$35","v":0.32102333333333333},{"$f":"U2828*'2. Assumptions'!$D$40*BB2828*'2. Assumptions'!$D$38","v":0.14509653456890462},0.14183875400000001,78112.126274226015,7828.9716270601384,55196.280327308414,41.496316044488367]
[528,1637614,2024,"Merri-bek City Council","2 Hermione Ave","Oak Park",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},824.5,null,"U3 ROOF TO RWT",74.8,"Above Ground RW Tank",2000,159.69999999999999,84.4,null,0.99921926273172812,0.25453995312167055,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2835) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2835)","v":0.99921926273172812},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2835) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2835)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2835)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2835)","v":0},0,117.32499999999999,0.56919345057610671,{"$f":"(IF(P2835=$P$2,_xlfn.IFS(AND(Q2835>'2. Assumptions'!$O$14,Q2835<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2835>'2. Assumptions'!$O$15,Q2835<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2835>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2835/1000","v":2186.5415413508317},{"$f":"(IF(P2835='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2835>'2. Assumptions'!$O$21,Q2835<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2835>'2. Assumptions'!$O$22,Q2835<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2835>'2. Assumptions'!$O$23, Q2835<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2835>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2835/1000","v":0},{"$f":"IF(SUM(AD2835:AE2835)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2835='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2835,P2835='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2835),0)","v":0},{"$f":"IF(P2835='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2835,0)","v":0},{"$f":"IF(P2835='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2835,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2835:AE2835)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.025304160363618},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2835) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2835)","v":297.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2835) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2835)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2835)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2835)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.259829047026443},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},132.28341098249155,469.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.33666432124754,{"$f":"O2835*'2. Assumptions'!$D$35","v":0.12441733333333332},{"$f":"U2835*'2. Assumptions'!$D$40*BB2835*'2. Assumptions'!$D$38","v":5.5944088237971444E-2},8.7749199900000019E-2,112762.27193828081,7391.6633187899715,84236.247478194608,63.001605103686103]
[529,0,2024,"Merri-bek City Council","2 Marks Street","Coburg",3058,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},443,null,"D1 ROOF - TANK",66,"Above Ground RW Tank",2000,166.5,82,null,1.2105555555555556,0.35911764705882354,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2840) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2840)","v":1.2105555555555556},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2840) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2840)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2840)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2840)","v":0},0,76.5,0.69074492099322804,{"$f":"(IF(P2840=$P$2,_xlfn.IFS(AND(Q2840>'2. Assumptions'!$O$14,Q2840<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2840>'2. Assumptions'!$O$15,Q2840<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2840>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2840/1000","v":2186.5415413508317},{"$f":"(IF(P2840='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2840>'2. Assumptions'!$O$21,Q2840<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2840>'2. Assumptions'!$O$22,Q2840<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2840>'2. Assumptions'!$O$23, Q2840<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2840>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2840/1000","v":0},{"$f":"IF(SUM(AD2840:AE2840)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2840='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2840,P2840='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2840),0)","v":0},{"$f":"IF(P2840='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2840,0)","v":0},{"$f":"IF(P2840='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2840,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2840:AE2840)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":81.737670742003942},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2840) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2840)","v":238},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2840) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2840)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2840)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2840)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.574786308783054},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},149.92119911349039,306,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},129.34377962732506,{"$f":"O2840*'2. Assumptions'!$D$35","v":0.10978},{"$f":"U2840*'2. Assumptions'!$D$40*BB2840*'2. Assumptions'!$D$38","v":5.980265500000001E-2},6.9316713750000009E-2,142747.66656101559,7391.6633187899715,106636.08989671658,96.623049918823156]
[530,1645079,2024,"Merri-bek City Council","2 Marks Street","Pascoe Vale",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.41999999999996,null,"D2 DRIVEWAY UNTREATED",21,"None",0,0,0,null,1.0722645775277355,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2852) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2852)","v":1.0722645775277355},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2852) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2852)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2852)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2852)","v":0},0,190.19,0.68239388611818741,{"$f":"(IF(P2852=$P$2,_xlfn.IFS(AND(Q2852>'2. Assumptions'!$O$14,Q2852<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2852>'2. Assumptions'!$O$15,Q2852<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2852>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2852/1000","v":0},{"$f":"(IF(P2852='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2852>'2. Assumptions'!$O$21,Q2852<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2852>'2. Assumptions'!$O$22,Q2852<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2852>'2. Assumptions'!$O$23, Q2852<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2852>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2852/1000","v":0},{"$f":"IF(SUM(AD2852:AE2852)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2852='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2852,P2852='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2852),0)","v":0},{"$f":"IF(P2852='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2852,0)","v":0},{"$f":"IF(P2852='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2852,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2852:AE2852)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2852) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2852)","v":248.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2852) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2852)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2852)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2852)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,380.38,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.933349469944226,{"$f":"O2852*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U2852*'2. Assumptions'!$D$40*BB2852*'2. Assumptions'!$D$38","v":1.685439076186971E-2},0.15264459900000002,74674.923386504437,0,54153.766261525598,43.463273228509941]
[531,1560702,2024,"Merri-bek City Council","20 THE BOULEVARD","PASCOE VALE SOUTH",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},583.20000000000005,null,"U2 RWT",135.6,"Above Ground RW Tank",2000,101.8,88.9,null,1.0057134127711578,0.42175618698441786,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2856) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2856)","v":0.73599388939810562},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2856) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2856)","v":0.26971952337305222},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2856)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2856)","v":0},0,163.65,0.56121399176954734,{"$f":"(IF(P2856=$P$2,_xlfn.IFS(AND(Q2856>'2. Assumptions'!$O$14,Q2856<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2856>'2. Assumptions'!$O$15,Q2856<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2856>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2856/1000","v":2186.5415413508317},{"$f":"(IF(P2856='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2856>'2. Assumptions'!$O$21,Q2856<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2856>'2. Assumptions'!$O$22,Q2856<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2856>'2. Assumptions'!$O$23, Q2856<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2856>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2856/1000","v":0},{"$f":"IF(SUM(AD2856:AE2856)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2856='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2856,P2856='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2856),0)","v":0},{"$f":"IF(P2856='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2856,0)","v":0},{"$f":"IF(P2856='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2856,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2856:AE2856)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":134.44132191888596},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2856) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2856)","v":196.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2856) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2856)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2856)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2856)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.45792524982339},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},72.970495143734269,327.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},67.726051343412593,{"$f":"O2856*'2. Assumptions'!$D$35","v":0.22554799999999997},{"$f":"U2856*'2. Assumptions'!$D$40*BB2856*'2. Assumptions'!$D$38","v":0.10207649197066908},0.12319187249999997,89968.340260023833,7391.6633187899715,63082.111592994173,47.486730512648386]
[532,1510860,2024,"Merri-bek City Council","22 GEZIREH STREET","PASCOE VALE SOUTH",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},598,null,"DRIVEWAY 1",33,"None",0,0,0,null,0.99924337349397585,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2860) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2860)","v":0.99924337349397585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2860) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2860)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2860)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2860)","v":0},0,207.5,0.69397993311036787,{"$f":"(IF(P2860=$P$2,_xlfn.IFS(AND(Q2860>'2. Assumptions'!$O$14,Q2860<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2860>'2. Assumptions'!$O$15,Q2860<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2860>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2860/1000","v":0},{"$f":"(IF(P2860='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2860>'2. Assumptions'!$O$21,Q2860<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2860>'2. Assumptions'!$O$22,Q2860<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2860>'2. Assumptions'!$O$23, Q2860<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2860>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2860/1000","v":0},{"$f":"IF(SUM(AD2860:AE2860)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2860='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2860,P2860='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2860),0)","v":0},{"$f":"IF(P2860='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2860,0)","v":0},{"$f":"IF(P2860='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2860,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2860:AE2860)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2860) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2860)","v":346},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2860) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2860)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2860)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2860)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,415,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.120895085531274,{"$f":"O2860*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U2860*'2. Assumptions'!$D$40*BB2860*'2. Assumptions'!$D$38","v":2.4681810946987952E-2},0.1551962355,89741.775535835986,0,61716.734489612048,46.16002342236532]
[535,1586259,2024,"Merri-bek City Council","4 CHARLOTTE STREET","Oak Park",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},567.70000000000005,null,"U1 UNTREATED",37.9,"None",0,0,0,null,1.0068948285101822,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2872) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2872)","v":0.70670632368703101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2872) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2872)","v":0.30018850482315107},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2872)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2872)","v":0},0,186.60000000000002,0.65738946626739481,{"$f":"(IF(P2872=$P$2,_xlfn.IFS(AND(Q2872>'2. Assumptions'!$O$14,Q2872<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2872>'2. Assumptions'!$O$15,Q2872<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2872>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2872/1000","v":0},{"$f":"(IF(P2872='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2872>'2. Assumptions'!$O$21,Q2872<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2872>'2. Assumptions'!$O$22,Q2872<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2872>'2. Assumptions'!$O$23, Q2872<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2872>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2872/1000","v":0},{"$f":"IF(SUM(AD2872:AE2872)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2872='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2872,P2872='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2872),0)","v":0},{"$f":"IF(P2872='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2872,0)","v":0},{"$f":"IF(P2872='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2872,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2872:AE2872)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2872) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2872)","v":157.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2872) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2872)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2872)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2872)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,373.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.138507185780114,{"$f":"O2872*'2. Assumptions'!$D$35","v":6.3040333333333323E-2},{"$f":"U2872*'2. Assumptions'!$D$40*BB2872*'2. Assumptions'!$D$38","v":2.8563743529401123E-2},0.14063310138749999,91736.90485086097,0,57957.504297237349,43.68029784565833]
[536,1586311,2024,"Merri-bek City Council","4 WINIFRED STREET","OAK PARK",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},696.77,null,"ROOF CATCHMENT AREA U1",172.5,"Above Ground RW Tank",4000,126.1,92,null,1.0411195704057279,0.51914677804295939,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2877) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2877)","v":1.0411195704057279},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2877) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2877)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2877)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2877)","v":0},0,209.5,0.60134621180590442,{"$f":"(IF(P2877=$P$2,_xlfn.IFS(AND(Q2877>'2. Assumptions'!$O$14,Q2877<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2877>'2. Assumptions'!$O$15,Q2877<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2877>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2877/1000","v":3498.4664661613315},{"$f":"(IF(P2877='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2877>'2. Assumptions'!$O$21,Q2877<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2877>'2. Assumptions'!$O$22,Q2877<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2877>'2. Assumptions'!$O$23, Q2877<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2877>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2877/1000","v":0},{"$f":"IF(SUM(AD2877:AE2877)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2877='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2877,P2877='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2877),0)","v":0},{"$f":"IF(P2877='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2877,0)","v":0},{"$f":"IF(P2877='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2877,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD2877:AE2877)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":117.01915213195183},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2877) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2877)","v":353.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2877) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2877)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2877)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2877)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.503236872517761},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},70.626625737310263,419,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},58.153188256257849,{"$f":"O2877*'2. Assumptions'!$D$35","v":0.28692499999999999},{"$f":"U2877*'2. Assumptions'!$D$40*BB2877*'2. Assumptions'!$D$38","v":0.13442545473239856},0.16325874067500001,74624.445155674475,8703.5882436004722,53311.621831793673,41.544573955133522]
[537,1452840,2024,"Merri-bek City Council","5 MONTIFORE STREET","COBURG",null,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},647,null,"DWELLING 1 TO TANK 1",231,"Above Ground RW Tank",4500,106.4,95.8,null,1.0149385964912281,0.53900000000000003,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2880) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2880)","v":1.0149385964912281},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2880) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2880)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2880)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2880)","v":0},0,228,0.70479134466769711,{"$f":"(IF(P2880=$P$2,_xlfn.IFS(AND(Q2880>'2. Assumptions'!$O$14,Q2880<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2880>'2. Assumptions'!$O$15,Q2880<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2880>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2880/1000","v":3935.7747744314979},{"$f":"(IF(P2880='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2880>'2. Assumptions'!$O$21,Q2880<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2880>'2. Assumptions'!$O$22,Q2880<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2880>'2. Assumptions'!$O$23, Q2880<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2880>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2880/1000","v":0},{"$f":"IF(SUM(AD2880:AE2880)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2880='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2880,P2880='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2880),0)","v":0},{"$f":"IF(P2880='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2880,0)","v":0},{"$f":"IF(P2880='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2880,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5161.605219401592},{"$f":"IF(SUM(AD2880:AE2880)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":140.91987259837981},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2880) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2880)","v":392},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2880) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2880)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2880)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2880)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.485973906306704},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},61.915592083429566,456,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14302.501771272229},62.730270926632585,{"$f":"O2880*'2. Assumptions'!$D$35","v":0.38423000000000002},{"$f":"U2880*'2. Assumptions'!$D$40*BB2880*'2. Assumptions'!$D$38","v":0.17548643561842106},0.17320739100000002,82574.431083441625,9140.8965518706373,52774.286934849311,40.091651543292272]
[539,1655680,2024,"Merri-bek City Council","6 LINDSAY STREET","Glenroy",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},542.5,null,"U2 ROOF UNTREATED",14.2,"None",0,0,0,null,1.0638573072497124,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2892) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2892)","v":1.0638573072497124},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2892) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2892)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2892)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2892)","v":0},0,130.35,0.48055299539170504,{"$f":"(IF(P2892=$P$2,_xlfn.IFS(AND(Q2892>'2. Assumptions'!$O$14,Q2892<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2892>'2. Assumptions'!$O$15,Q2892<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2892>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2892/1000","v":0},{"$f":"(IF(P2892='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2892>'2. Assumptions'!$O$21,Q2892<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2892>'2. Assumptions'!$O$22,Q2892<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2892>'2. Assumptions'!$O$23, Q2892<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2892>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2892/1000","v":0},{"$f":"IF(SUM(AD2892:AE2892)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2892='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2892,P2892='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2892),0)","v":0},{"$f":"IF(P2892='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2892,0)","v":0},{"$f":"IF(P2892='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2892,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2892:AE2892)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2892) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2892)","v":201.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2892) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2892)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2892)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2892)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,260.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},75.909467905564767,{"$f":"O2892*'2. Assumptions'!$D$35","v":2.3619333333333332E-2},{"$f":"U2892*'2. Assumptions'!$D$40*BB2892*'2. Assumptions'!$D$38","v":1.1307420161565017E-2},0.10379733930000001,95328.061472673653,0,71212.454660578864,56.706277857997485]
[540,1584182,2024,"Merri-bek City Council","7 BLUCHER STREET","PRESTON",3072,"Residential","Residential",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},673,null,"U5 ROOF TREATED RWT",60.7,"Above Ground RW Tank",2000,143,90.7,null,1.053640906332187,0.17560388428080118,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2898)","v":1.053640906332187},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2898)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2898)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2898)","v":0},0,82.383333333333326,0.7344725111441307,{"$f":"(IF(P2898=$P$2,_xlfn.IFS(AND(Q2898>'2. Assumptions'!$O$14,Q2898<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2898>'2. Assumptions'!$O$15,Q2898<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2898>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2898/1000","v":2186.5415413508317},{"$f":"(IF(P2898='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2898>'2. Assumptions'!$O$21,Q2898<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2898>'2. Assumptions'!$O$22,Q2898<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2898>'2. Assumptions'!$O$23, Q2898<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2898>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2898/1000","v":0},{"$f":"IF(SUM(AD2898:AE2898)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2898='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2898,P2898='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2898),0)","v":0},{"$f":"IF(P2898='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2898,0)","v":0},{"$f":"IF(P2898='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2898,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2898:AE2898)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.910544683909421},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2898)","v":372.09999999999997},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2898)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":26.591774096991042},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},163.01151798171938,494.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},120.10680730111714,{"$f":"O2898*'2. Assumptions'!$D$35","v":0.10096433333333334},{"$f":"U2898*'2. Assumptions'!$D$40*BB2898*'2. Assumptions'!$D$38","v":4.7871068256251266E-2},6.4971633825E-2,152294.1406728641,7391.6633187899715,113767.54567538337,89.72279974254468]
[541,1542035,2024,"Merri-bek City Council","7 DISNEY STREET","FAWKNER",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},649.89,null,"ROOF 3 TO RWT3",50,"Above Ground RW Tank",2000,170,82,null,1.0006773162939298,0.27156549520766776,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2904) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2904)","v":1.0006773162939298},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2904) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2904)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2904)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2904)","v":0},0,104.33333333333333,0.48161996645586175,{"$f":"(IF(P2904=$P$2,_xlfn.IFS(AND(Q2904>'2. Assumptions'!$O$14,Q2904<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2904>'2. Assumptions'!$O$15,Q2904<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2904>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2904/1000","v":2186.5415413508317},{"$f":"(IF(P2904='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2904>'2. Assumptions'!$O$21,Q2904<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2904>'2. Assumptions'!$O$22,Q2904<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2904>'2. Assumptions'!$O$23, Q2904<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2904>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2904/1000","v":0},{"$f":"IF(SUM(AD2904:AE2904)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2904='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2904,P2904='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2904),0)","v":0},{"$f":"IF(P2904='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2904,0)","v":0},{"$f":"IF(P2904='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2904,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2904:AE2904)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.881017690461547},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2904) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2904)","v":186},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2904) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2904)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2904)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2904)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.197844846722397},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},197.89598282980734,313,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},96.848899048335767,{"$f":"O2904*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U2904*'2. Assumptions'!$D$40*BB2904*'2. Assumptions'!$D$38","v":3.7450348562300319E-2},7.8146393999999994E-2,129303.06761661152,7391.6633187899715,94587.388367401465,70.846613279137102]
[542,1562235,2024,"Merri-bek City Council","7 HOLMES STREET","BRUNSWICK EAST",3057,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},533,null,"D3 TO LPOD",5,"None",0,0,0,null,0.99810750000000015,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2912) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2912)","v":0.99810750000000015},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2912) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2912)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2912)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2912)","v":0},0,100,0.75046904315196994,{"$f":"(IF(P2912=$P$2,_xlfn.IFS(AND(Q2912>'2. Assumptions'!$O$14,Q2912<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2912>'2. Assumptions'!$O$15,Q2912<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2912>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2912/1000","v":0},{"$f":"(IF(P2912='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2912>'2. Assumptions'!$O$21,Q2912<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2912>'2. Assumptions'!$O$22,Q2912<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2912>'2. Assumptions'!$O$23, Q2912<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2912>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2912/1000","v":0},{"$f":"IF(SUM(AD2912:AE2912)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2912='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2912,P2912='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2912),0)","v":0},{"$f":"IF(P2912='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2912,0)","v":0},{"$f":"IF(P2912='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2912,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2912:AE2912)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2912) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2912)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2912) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2912)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2912)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2912)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,400,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},98.947991414903669,{"$f":"O2912*'2. Assumptions'!$D$35","v":8.3166666666666667E-3},{"$f":"U2912*'2. Assumptions'!$D$40*BB2912*'2. Assumptions'!$D$38","v":3.7354173187500008E-3},7.4708346375000012E-2,132445.69879546293,0,98940.26139579335,73.91663318789972]
[542,1562235,2024,"Merri-bek City Council","7 HOLMES STREET","BRUNSWICK EAST",3057,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},533,null,"D4 TO RWT",67,"Above Ground RW Tank",2000,170.9,82,null,0.99810750000000015,0.28625750000000005,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2913) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2913)","v":0.99810750000000015},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2913) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2913)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2913)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2913)","v":0},0,100,0.75046904315196994,{"$f":"(IF(P2913=$P$2,_xlfn.IFS(AND(Q2913>'2. Assumptions'!$O$14,Q2913<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2913>'2. Assumptions'!$O$15,Q2913<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2913>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2913/1000","v":2186.5415413508317},{"$f":"(IF(P2913='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2913>'2. Assumptions'!$O$21,Q2913<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2913>'2. Assumptions'!$O$22,Q2913<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2913>'2. Assumptions'!$O$23, Q2913<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2913>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2913/1000","v":0},{"$f":"IF(SUM(AD2913:AE2913)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2913='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2913,P2913='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2913),0)","v":0},{"$f":"IF(P2913='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2913,0)","v":0},{"$f":"IF(P2913='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2913,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2913:AE2913)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.135605548404001},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2913) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2913)","v":236},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2913) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2913)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2913)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2913)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.927115006315113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.68356927597563,400,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},98.947991414903669,{"$f":"O2913*'2. Assumptions'!$D$35","v":0.11144333333333332},{"$f":"U2913*'2. Assumptions'!$D$40*BB2913*'2. Assumptions'!$D$38","v":5.0054592071250008E-2},7.4708346375000012E-2,132445.69879546293,7391.6633187899715,98940.26139579335,73.91663318789972]
[544,1526230,2024,"Merri-bek City Council","8 BARROW STREET","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},391.86,null,"D2  ROOF AREA RWT",65.67,"Above Ground RW Tank",1900,168.4,82,null,1.003794807684294,0.46084210526315794,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2924) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2924)","v":1.003794807684294},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2924) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2924)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2924)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2924)","v":0},0,119.98499999999999,0.612387077017302,{"$f":"(IF(P2924=$P$2,_xlfn.IFS(AND(Q2924>'2. Assumptions'!$O$14,Q2924<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2924>'2. Assumptions'!$O$15,Q2924<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2924>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2924/1000","v":2077.21446428329},{"$f":"(IF(P2924='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2924>'2. Assumptions'!$O$21,Q2924<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2924>'2. Assumptions'!$O$22,Q2924<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2924>'2. Assumptions'!$O$23, Q2924<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2924>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2924/1000","v":0},{"$f":"IF(SUM(AD2924:AE2924)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2924='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2924,P2924='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2924),0)","v":0},{"$f":"IF(P2924='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2924,0)","v":0},{"$f":"IF(P2924='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2924,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1932.1437955036595},{"$f":"IF(SUM(AD2924:AE2924)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":91.79645049652575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2924) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2924)","v":167.78},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2924) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2924)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2924)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2924)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":54.920014526320713},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},140.3149084395628,239.96999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9214.4800372260888},82.254394950929097,{"$f":"O2924*'2. Assumptions'!$D$35","v":0.1092311},{"$f":"U2924*'2. Assumptions'!$D$40*BB2924*'2. Assumptions'!$D$38","v":4.9340524957939745E-2},9.0149579519999981E-2,109476.86756539658,7282.3362417224298,81386.95509531982,61.149308499030731]
[545,0,2024,"Merri-bek City Council","8 HENNESSY STREET","BRUNSWICK",3056,"Residential","Residential",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},506,null,"D3 ROOF AREA TO RWT",45,"Above Ground RW Tank",2000,170,82,null,1.085995085995086,0.18796068796068796,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2932) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2932)","v":1.085995085995086},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2932) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2932)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2932)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2932)","v":0},0,67.833333333333329,0.80434782608695654,{"$f":"(IF(P2932=$P$2,_xlfn.IFS(AND(Q2932>'2. Assumptions'!$O$14,Q2932<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2932>'2. Assumptions'!$O$15,Q2932<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2932>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2932/1000","v":2186.5415413508317},{"$f":"(IF(P2932='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2932>'2. Assumptions'!$O$21,Q2932<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2932>'2. Assumptions'!$O$22,Q2932<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2932>'2. Assumptions'!$O$23, Q2932<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2932>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2932/1000","v":0},{"$f":"IF(SUM(AD2932:AE2932)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2932='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2932,P2932='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2932),0)","v":0},{"$f":"IF(P2932='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2932,0)","v":0},{"$f":"IF(P2932='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2932,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2932:AE2932)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":91.112743225940704},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2932) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2932)","v":260},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2932) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2932)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2932)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2932)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.05691977496295},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},219.88442536645258,407,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},145.8692748131258,{"$f":"O2932*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U2932*'2. Assumptions'!$D$40*BB2932*'2. Assumptions'!$D$38","v":3.6579029484029482E-2},5.5139499999999987E-2,179450.28775179986,7391.6633187899715,134053.86916439165,108.96800961361137]
[546,1615815,2024,"Merri-bek City Council","8 KIRBISTER STREET","PASCOE VALE",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},687,null,"D1 ROOF TO RWT",160,"Above Ground RW Tank",2000,110.2,75.599999999999994,null,0.99543537414965977,0.39981859410430837,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2938) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2938)","v":0.79107029478458046},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2938) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2938)","v":0.20436507936507936},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2938)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2938)","v":0},0,220.5,0.64192139737991272,{"$f":"(IF(P2938=$P$2,_xlfn.IFS(AND(Q2938>'2. Assumptions'!$O$14,Q2938<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2938>'2. Assumptions'!$O$15,Q2938<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2938>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2938/1000","v":2186.5415413508317},{"$f":"(IF(P2938='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2938>'2. Assumptions'!$O$21,Q2938<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2938>'2. Assumptions'!$O$22,Q2938<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2938>'2. Assumptions'!$O$23, Q2938<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2938>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2938/1000","v":0},{"$f":"IF(SUM(AD2938:AE2938)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2938='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2938,P2938='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2938),0)","v":0},{"$f":"IF(P2938='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2938,0)","v":0},{"$f":"IF(P2938='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2938,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2938:AE2938)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":125.08116164550027},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2938) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2938)","v":309},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2938) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2938)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2938)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2938)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.022003694143578},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},61.842494634314789,441,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},52.959877019406008,{"$f":"O2938*'2. Assumptions'!$D$35","v":0.26613333333333333},{"$f":"U2938*'2. Assumptions'!$D$40*BB2938*'2. Assumptions'!$D$38","v":0.11921334040816327},0.16429088475,71079.128343296747,7391.6633187899715,48456.574601272136,36.104188268468832]
[547,1533706,2024,"Merri-bek City Council","9 FERRIMAN STREET","BRUNSWICK WEST",3056,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},540,null,"D2 ROOF",83.1,"Above Ground RW Tank",2000,143.19999999999999,86.6,null,1.1774176848874596,0.38263408360128609,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2944) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2944)","v":1.1774176848874596},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2944) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2944)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2944)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2944)","v":0},0,103.66666666666667,0.57592592592592595,{"$f":"(IF(P2944=$P$2,_xlfn.IFS(AND(Q2944>'2. Assumptions'!$O$14,Q2944<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2944>'2. Assumptions'!$O$15,Q2944<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2944>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2944/1000","v":2186.5415413508317},{"$f":"(IF(P2944='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2944>'2. Assumptions'!$O$21,Q2944<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2944>'2. Assumptions'!$O$22,Q2944<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2944>'2. Assumptions'!$O$23, Q2944<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2944>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2944/1000","v":0},{"$f":"IF(SUM(AD2944:AE2944)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2944='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2944,P2944='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2944),0)","v":0},{"$f":"IF(P2944='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2944,0)","v":0},{"$f":"IF(P2944='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2944,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2944:AE2944)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":84.038139298341989},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2944) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2944)","v":282},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2944) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2944)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2944)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2944)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.087940218050946},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.07098846558804,311,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},95.448223229810608,{"$f":"O2944*'2. Assumptions'!$D$35","v":0.13822299999999998},{"$f":"U2944*'2. Assumptions'!$D$40*BB2944*'2. Assumptions'!$D$38","v":7.3235792096189689E-2},9.1361136549999986E-2,108304.24746385631,7391.6633187899715,80905.991299097659,71.302218509228027]
[549,0,2024,"Merri-bek City Council","101 EVELL STREET","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650.28,null,"D1 ROOF RAINGARDEN",29,"Raingarden 100mm",1,132,0,null,1.0004490740740741,8.8611111111111127E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2952) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2952)","v":0.82322685185185196},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2952) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2952)","v":0.17722222222222225},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2952)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2952)","v":0},0,216,0.66432921203174022,{"$f":"(IF(P2952=$P$2,_xlfn.IFS(AND(Q2952>'2. Assumptions'!$O$14,Q2952<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2952>'2. Assumptions'!$O$15,Q2952<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2952>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2952/1000","v":0},{"$f":"(IF(P2952='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2952>'2. Assumptions'!$O$21,Q2952<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2952>'2. Assumptions'!$O$22,Q2952<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2952>'2. Assumptions'!$O$23, Q2952<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2952>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2952/1000","v":0},{"$f":"IF(SUM(AD2952:AE2952)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2952='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2952,P2952='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2952),0)","v":759.08025920987461},{"$f":"IF(P2952='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2952,0)","v":0},{"$f":"IF(P2952='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2952,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2952:AE2952)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":134.1331968367642},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2952) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2952)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2952) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2952)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2952)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2952)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.970286955800361,432,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},67.408478062056631,{"$f":"O2952*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U2952*'2. Assumptions'!$D$40*BB2952*'2. Assumptions'!$D$38","v":2.1716247826388889E-2},0.1617486045,90017.662324896475,759.08025920987461,58502.31927540584,43.80865047597382]
[549,0,2024,"Merri-bek City Council","101 EVELL STREET","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650.28,null,"D2 ROOF RAINGARDEN",29,"Raingarden 100mm",1,132,0,null,1.0004490740740741,8.8611111111111127E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2953) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2953)","v":0.82322685185185196},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2953) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2953)","v":0.17722222222222225},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2953)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2953)","v":0},0,216,0.66432921203174022,{"$f":"(IF(P2953=$P$2,_xlfn.IFS(AND(Q2953>'2. Assumptions'!$O$14,Q2953<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2953>'2. Assumptions'!$O$15,Q2953<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2953>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2953/1000","v":0},{"$f":"(IF(P2953='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2953>'2. Assumptions'!$O$21,Q2953<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2953>'2. Assumptions'!$O$22,Q2953<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2953>'2. Assumptions'!$O$23, Q2953<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2953>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2953/1000","v":0},{"$f":"IF(SUM(AD2953:AE2953)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2953='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2953,P2953='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2953),0)","v":759.08025920987461},{"$f":"IF(P2953='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2953,0)","v":0},{"$f":"IF(P2953='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2953,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2953:AE2953)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":134.1331968367642},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2953) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2953)","v":263},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2953) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2953)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2953)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2953)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.970286955800361,432,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},67.408478062056631,{"$f":"O2953*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U2953*'2. Assumptions'!$D$40*BB2953*'2. Assumptions'!$D$38","v":2.1716247826388889E-2},0.1617486045,90017.662324896475,759.08025920987461,58502.31927540584,43.80865047597382]
[552,0,2024,"Merri-bek City Council","127 CUMBERLAND ROAD","PASCOE VALE",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613.29999999999995,null,"U1 ROOF TANK",99.7,"Above Ground RW Tank",2000,159.19999999999999,80.099999999999994,null,1.0163609948288601,0.39084560453090378,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2964) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2964)","v":0.78275350898793417},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2964) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2964)","v":0.23360748584092592},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2964)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2964)","v":0},0,203.04999999999998,0.66215555193217024,{"$f":"(IF(P2964=$P$2,_xlfn.IFS(AND(Q2964>'2. Assumptions'!$O$14,Q2964<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2964>'2. Assumptions'!$O$15,Q2964<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2964>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2964/1000","v":2186.5415413508317},{"$f":"(IF(P2964='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2964>'2. Assumptions'!$O$21,Q2964<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2964>'2. Assumptions'!$O$22,Q2964<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2964>'2. Assumptions'!$O$23, Q2964<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2964>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2964/1000","v":0},{"$f":"IF(SUM(AD2964:AE2964)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2964='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2964,P2964='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2964),0)","v":0},{"$f":"IF(P2964='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2964,0)","v":0},{"$f":"IF(P2964='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2964,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2964:AE2964)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":126.41015374410657},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2964) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2964)","v":249},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2964) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2964)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2964)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2964)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.738149162611911},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},99.245728600705775,406.09999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},57.511218334297098,{"$f":"O2964*'2. Assumptions'!$D$35","v":0.16583433333333333},{"$f":"U2964*'2. Assumptions'!$D$40*BB2964*'2. Assumptions'!$D$38","v":7.5846396601551361E-2},0.15446951685000004,75598.429521332582,7391.6633187899715,51537.505104829201,39.206961404567238]
[553,1483414,2024,"Merri-bek City Council","128 WILLIAM STREET","FAWKNER",3060,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"U2 ROOF AREA RAINGARDEN",50,"Raingarden 100mm",1,128.1,0,null,0.99956268221574351,0.18673469387755101,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2972) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2972)","v":0.81282798833819248},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2972) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2972)","v":0.18673469387755101},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2972)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2972)","v":0},0,171.5,0.56976744186046513,{"$f":"(IF(P2972=$P$2,_xlfn.IFS(AND(Q2972>'2. Assumptions'!$O$14,Q2972<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2972>'2. Assumptions'!$O$15,Q2972<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2972>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2972/1000","v":0},{"$f":"(IF(P2972='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2972>'2. Assumptions'!$O$21,Q2972<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2972>'2. Assumptions'!$O$22,Q2972<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2972>'2. Assumptions'!$O$23, Q2972<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2972>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2972/1000","v":0},{"$f":"IF(SUM(AD2972:AE2972)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2972='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2972,P2972='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2972),0)","v":759.08025920987461},{"$f":"IF(P2972='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2972,0)","v":0},{"$f":"IF(P2972='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2972,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD2972:AE2972)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":127.3003035674233},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2972) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2972)","v":200},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2972) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2972)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2972)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2972)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},47.542766434364211,343,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},64.626054241104796,{"$f":"O2972*'2. Assumptions'!$D$35","v":8.3166666666666667E-2},{"$f":"U2972*'2. Assumptions'!$D$40*BB2972*'2. Assumptions'!$D$38","v":3.7408633381924204E-2},0.12831161250000003,86378.528695907939,759.08025920987461,60565.082902335962,45.313139640786645]
[554,1486502,2024,"Merri-bek City Council","138 NICHOLSON STREET","BRUNSWICK EAST",3057,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},372,null,"HARD PAVING",31,"None",0,0,0,null,1.0045776173285199,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2977) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2977)","v":1.0045776173285199},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2977) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2977)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2977)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2977)","v":0},0,138.5,0.7446236559139785,{"$f":"(IF(P2977=$P$2,_xlfn.IFS(AND(Q2977>'2. Assumptions'!$O$14,Q2977<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2977>'2. Assumptions'!$O$15,Q2977<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2977>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2977/1000","v":0},{"$f":"(IF(P2977='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2977>'2. Assumptions'!$O$21,Q2977<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2977>'2. Assumptions'!$O$22,Q2977<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2977>'2. Assumptions'!$O$23, Q2977<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2977>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2977/1000","v":0},{"$f":"IF(SUM(AD2977:AE2977)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2977='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2977,P2977='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2977),0)","v":0},{"$f":"IF(P2977='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2977,0)","v":0},{"$f":"IF(P2977='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2977,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2977:AE2977)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2977) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2977)","v":202},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2977) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2977)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2977)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2977)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,277,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.442593079352832,{"$f":"O2977*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U2977*'2. Assumptions'!$D$40*BB2977*'2. Assumptions'!$D$38","v":2.3309716743682311E-2},0.10414179900000001,95012.754115092306,0,70976.912150230579,53.369410243970911]
[556,0,2024,"Merri-bek City Council","194 NICHOLSON STREET","BRUNSWICK EAST",3057,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},397,null,"HARD PAVING TO LPOD",53,"None",0,0,0,null,1.1560479999999997,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2984) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2984)","v":1.1560479999999997},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2984) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2984)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2984)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2984)","v":0},0,125,0.62972292191435764,{"$f":"(IF(P2984=$P$2,_xlfn.IFS(AND(Q2984>'2. Assumptions'!$O$14,Q2984<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2984>'2. Assumptions'!$O$15,Q2984<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2984>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2984/1000","v":0},{"$f":"(IF(P2984='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2984>'2. Assumptions'!$O$21,Q2984<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2984>'2. Assumptions'!$O$22,Q2984<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2984>'2. Assumptions'!$O$23, Q2984<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2984>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2984/1000","v":0},{"$f":"IF(SUM(AD2984:AE2984)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2984='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2984,P2984='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2984),0)","v":0},{"$f":"IF(P2984='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2984,0)","v":0},{"$f":"IF(P2984='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2984,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2984:AE2984)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2984) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2984)","v":184},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2984) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2984)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2984)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2984)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,250,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},79.122512078534498,{"$f":"O2984*'2. Assumptions'!$D$35","v":8.8156666666666661E-2},{"$f":"U2984*'2. Assumptions'!$D$40*BB2984*'2. Assumptions'!$D$38","v":4.5861002183999994E-2},0.10816274099999999,91439.195404791113,0,67125.433020497527,58.083766610471372]
[557,0,2024,"Merri-bek City Council","205-207 CUMBERLAND ROAD","PASCOE VALE",3044,"Residential","Residential",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1464.23,null,"U5 ROOF AREA CONNECTED",97.8,"Above Ground RW Tank",2000,151.6,81.400000000000006,null,1.0557419559025212,0.15641396771811369,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2989) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2989)","v":1.0557419559025212},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2989) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2989)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2989)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2989)","v":0},0,118.48750000000001,0.6473709731394659,{"$f":"(IF(P2989=$P$2,_xlfn.IFS(AND(Q2989>'2. Assumptions'!$O$14,Q2989<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2989>'2. Assumptions'!$O$15,Q2989<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2989>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2989/1000","v":2186.5415413508317},{"$f":"(IF(P2989='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2989>'2. Assumptions'!$O$21,Q2989<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2989>'2. Assumptions'!$O$22,Q2989<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2989>'2. Assumptions'!$O$23, Q2989<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2989>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2989/1000","v":0},{"$f":"IF(SUM(AD2989:AE2989)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P2989='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2989,P2989='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2989),0)","v":0},{"$f":"IF(P2989='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2989,0)","v":0},{"$f":"IF(P2989='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2989,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD2989:AE2989)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.723651751924635},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2989) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2989)","v":712.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2989) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2989)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2989)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2989)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.89523822706132},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},101.17381535266223,947.90000000000009,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},83.509223685961516,{"$f":"O2989*'2. Assumptions'!$D$35","v":0.16267399999999999},{"$f":"U2989*'2. Assumptions'!$D$40*BB2989*'2. Assumptions'!$D$38","v":7.7283795120519028E-2},9.3631530412499969E-2,105678.06697058317,7391.6633187899715,78944.168553322845,62.383486180314129]
[558,1658990,2024,"Merri-bek City Council","222 ALBERT STREET","BRUNSWICK",3056,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},250.84,null,"U2 UNTREATED",28.2,"None",0,0,0,null,1.0026964769647697,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2997) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2997)","v":1.0026964769647697},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A2997) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A2997)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A2997)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A2997)","v":0},0,73.8,0.58842289905916123,{"$f":"(IF(P2997=$P$2,_xlfn.IFS(AND(Q2997>'2. Assumptions'!$O$14,Q2997<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q2997>'2. Assumptions'!$O$15,Q2997<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q2997>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q2997/1000","v":0},{"$f":"(IF(P2997='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q2997>'2. Assumptions'!$O$21,Q2997<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q2997>'2. Assumptions'!$O$22,Q2997<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q2997>'2. Assumptions'!$O$23, Q2997<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q2997>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q2997/1000","v":0},{"$f":"IF(SUM(AD2997:AE2997)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P2997='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q2997,P2997='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q2997),0)","v":0},{"$f":"IF(P2997='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q2997,0)","v":0},{"$f":"IF(P2997='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q2997,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD2997:AE2997)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A2997) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A2997)","v":87.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A2997) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A2997)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A2997)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A2997)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,147.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},134.07586912588573,{"$f":"O2997*'2. Assumptions'!$D$35","v":4.6905999999999996E-2},{"$f":"U2997*'2. Assumptions'!$D$40*BB2997*'2. Assumptions'!$D$38","v":2.1164616426829267E-2},5.5388251500000013E-2,178644.3672353579,0,133451.82630995256,100.15803954999961]
[560,1543991,2024,"Merri-bek City Council","25 AGUSTINE TERRACE","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},530,null,"D1 UNTREATED BALCONY",7,"None",0,0,0,null,1.0030375939849623,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3005) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3005)","v":1.0030375939849623},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3005) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3005)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3005)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3005)","v":0},0,133,0.50188679245283019,{"$f":"(IF(P3005=$P$2,_xlfn.IFS(AND(Q3005>'2. Assumptions'!$O$14,Q3005<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3005>'2. Assumptions'!$O$15,Q3005<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3005>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3005/1000","v":0},{"$f":"(IF(P3005='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3005>'2. Assumptions'!$O$21,Q3005<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3005>'2. Assumptions'!$O$22,Q3005<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3005>'2. Assumptions'!$O$23, Q3005<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3005>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3005/1000","v":0},{"$f":"IF(SUM(AD3005:AE3005)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3005='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3005,P3005='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3005),0)","v":0},{"$f":"IF(P3005='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3005,0)","v":0},{"$f":"IF(P3005='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3005,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3005:AE3005)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3005) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3005)","v":206},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3005) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3005)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3005)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3005)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,266,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},81.215916474343018,{"$f":"O3005*'2. Assumptions'!$D$35","v":1.1643333333333334E-2},{"$f":"U3005*'2. Assumptions'!$D$40*BB3005*'2. Assumptions'!$D$38","v":5.2554154736842102E-3},9.9852893999999998E-2,108176.30274278902,0,76215.291996695203,57.220432127256053]
[561,0,2024,"Merri-bek City Council","25 KEADY STREET","COBURG NORTH",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},210,null,"ROOF AREA 1R1",31,"None",0,0,0,null,1.0065359477124183,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3009) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3009)","v":1.0065359477124183},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3009) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3009)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3009)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3009)","v":0},0,76.5,0.72857142857142854,{"$f":"(IF(P3009=$P$2,_xlfn.IFS(AND(Q3009>'2. Assumptions'!$O$14,Q3009<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3009>'2. Assumptions'!$O$15,Q3009<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3009>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3009/1000","v":0},{"$f":"(IF(P3009='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3009>'2. Assumptions'!$O$21,Q3009<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3009>'2. Assumptions'!$O$22,Q3009<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3009>'2. Assumptions'!$O$23, Q3009<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3009>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3009/1000","v":0},{"$f":"IF(SUM(AD3009:AE3009)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3009='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3009,P3009='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3009),0)","v":0},{"$f":"IF(P3009='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3009,0)","v":0},{"$f":"IF(P3009='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3009,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3009:AE3009)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3009) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3009)","v":100},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3009) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3009)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3009)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3009)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,153,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},74.501462324762699,{"$f":"O3009*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U3009*'2. Assumptions'!$D$40*BB3009*'2. Assumptions'!$D$38","v":2.3355156862745096E-2},5.7634499999999998E-2,98888.024843528561,0,71712.949147908846,54.027973433531407]
[563,0,2024,"Merri-bek City Council","28 DE CARLE STREET","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},445,null,"TREATED U2 ROOF TO RWT",113,"Above Ground RW Tank",2000,128.19999999999999,82.3,null,1.0320622837370244,0.50126643598615916,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3017) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3017)","v":1.0320622837370244},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3017) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3017)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3017)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3017)","v":0},0,144.5,0.64943820224719107,{"$f":"(IF(P3017=$P$2,_xlfn.IFS(AND(Q3017>'2. Assumptions'!$O$14,Q3017<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3017>'2. Assumptions'!$O$15,Q3017<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3017>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3017/1000","v":2186.5415413508317},{"$f":"(IF(P3017='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3017>'2. Assumptions'!$O$21,Q3017<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3017>'2. Assumptions'!$O$22,Q3017<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3017>'2. Assumptions'!$O$23, Q3017<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3017>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3017/1000","v":0},{"$f":"IF(SUM(AD3017:AE3017)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3017='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3017,P3017='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3017),0)","v":0},{"$f":"IF(P3017='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3017,0)","v":0},{"$f":"IF(P3017='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3017,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3017:AE3017)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.874050407713767},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3017) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3017)","v":243},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3017) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3017)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3017)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3017)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.719338030824552},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},87.564594172481122,289,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},68.476118626230914,{"$f":"O3017*'2. Assumptions'!$D$35","v":0.18795666666666666},{"$f":"U3017*'2. Assumptions'!$D$40*BB3017*'2. Assumptions'!$D$38","v":8.7292343989619381E-2},0.11162605050000003,88642.383181785714,7391.6633187899715,66218.085166329241,51.153379368788727]
[564,1647943,2024,"Merri-bek City Council","29 ANSELM GROVE","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},696.7,null,"ROOF 2 RG",42,"Raingarden 100mm",1,129.80000000000001,0,null,1.067938144329897,0.11708762886597938,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3024) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3024)","v":0.83376288659793818},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3024) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3024)","v":0.23417525773195877},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3024)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3024)","v":0},0,232.8,0.66829338309171804,{"$f":"(IF(P3024=$P$2,_xlfn.IFS(AND(Q3024>'2. Assumptions'!$O$14,Q3024<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3024>'2. Assumptions'!$O$15,Q3024<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3024>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3024/1000","v":0},{"$f":"(IF(P3024='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3024>'2. Assumptions'!$O$21,Q3024<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3024>'2. Assumptions'!$O$22,Q3024<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3024>'2. Assumptions'!$O$23, Q3024<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3024>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3024/1000","v":0},{"$f":"IF(SUM(AD3024:AE3024)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3024='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3024,P3024='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3024),0)","v":759.08025920987461},{"$f":"IF(P3024='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3024,0)","v":0},{"$f":"IF(P3024='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3024,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3024:AE3024)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":101.51107955389233},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3024) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3024)","v":300},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3024) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3024)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3024)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3024)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},56.598531469481202,465.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},57.80268464237583,{"$f":"O3024*'2. Assumptions'!$D$35","v":6.9859999999999992E-2},{"$f":"U3024*'2. Assumptions'!$D$40*BB3024*'2. Assumptions'!$D$38","v":3.3572771443298968E-2},0.18608907599999999,72311.955510731292,759.08025920987461,46150.220479734191,36.890257243427882]
[565,1585904,2024,"Merri-bek City Council","30 BAKERS ROAD","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},598,null,"D2 TREATED RWT2",59,"Above Ground RW Tank",1100,148.69999999999999,77,null,1.13175,0.32736194029850746,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3029) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3029)","v":1.13175},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3029) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3029)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3029)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3029)","v":0},0,134,0.44816053511705684,{"$f":"(IF(P3029=$P$2,_xlfn.IFS(AND(Q3029>'2. Assumptions'!$O$14,Q3029<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3029>'2. Assumptions'!$O$15,Q3029<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3029>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3029/1000","v":1202.5978477429576},{"$f":"(IF(P3029='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3029>'2. Assumptions'!$O$21,Q3029<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3029>'2. Assumptions'!$O$22,Q3029<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3029>'2. Assumptions'!$O$23, Q3029<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3029>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3029/1000","v":0},{"$f":"IF(SUM(AD3029:AE3029)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3029='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3029,P3029='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3029),0)","v":0},{"$f":"IF(P3029='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3029,0)","v":0},{"$f":"IF(P3029='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3029,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD3029:AE3029)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":69.736688344066678},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3029) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3029)","v":195},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3029) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3029)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3029)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3029)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.474101042767927},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},133.77033395491094,268,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7892.4497033397465},117.79775676626487,{"$f":"O3029*'2. Assumptions'!$D$35","v":9.8136666666666664E-2},{"$f":"U3029*'2. Assumptions'!$D$40*BB3029*'2. Assumptions'!$D$38","v":4.9979777624999999E-2},0.11351339324999998,139057.59448063627,6407.7196251820969,112898.03681702728,95.637606346001448]
[568,0,2024,"Merri-bek City Council","31 OHEA STREET","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},351.6,null,"U2 ROOF TO TANK",106,"Above Ground RW Tank",3000,131,93.5,null,1.0810019944156362,0.55388911049062617,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3037) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3037)","v":1.0810019944156362},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3037) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3037)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3037)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3037)","v":0},0,125.35,0.71302616609783842,{"$f":"(IF(P3037=$P$2,_xlfn.IFS(AND(Q3037>'2. Assumptions'!$O$14,Q3037<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3037>'2. Assumptions'!$O$15,Q3037<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3037>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3037/1000","v":2623.8498496209986},{"$f":"(IF(P3037='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3037>'2. Assumptions'!$O$21,Q3037<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3037>'2. Assumptions'!$O$22,Q3037<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3037>'2. Assumptions'!$O$23, Q3037<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3037>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3037/1000","v":0},{"$f":"IF(SUM(AD3037:AE3037)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3037='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3037,P3037='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3037),0)","v":0},{"$f":"IF(P3037='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3037,0)","v":0},{"$f":"IF(P3037='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3037,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3037:AE3037)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.4912693987776},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3037) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3037)","v":198.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3037) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3037)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3037)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3037)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.731019431724768},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},104.52194965119702,250.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},88.387129342057307,{"$f":"O3037*'2. Assumptions'!$D$35","v":0.17631333333333332},{"$f":"U3037*'2. Assumptions'!$D$40*BB3037*'2. Assumptions'!$D$38","v":8.5767779238930988E-2},0.1014244446,109237.24262648694,7828.9716270601384,77190.18485076465,62.45689371408168]
[570,1647963,2024,"Merri-bek City Council","33 ANSELM GROVE","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},696.7,null,"ROOF1 RWT",151,"Above Ground RW Tank",3000,118.2,91.3,null,1.0653081382864504,0.38325531458020184,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3045) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3045)","v":0.76651062916040369},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3045) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3045)","v":0.2987975091260468},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3045)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3045)","v":0},0,232.85,0.66843691689392848,{"$f":"(IF(P3045=$P$2,_xlfn.IFS(AND(Q3045>'2. Assumptions'!$O$14,Q3045<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3045>'2. Assumptions'!$O$15,Q3045<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3045>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3045/1000","v":2623.8498496209986},{"$f":"(IF(P3045='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3045>'2. Assumptions'!$O$21,Q3045<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3045>'2. Assumptions'!$O$22,Q3045<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3045>'2. Assumptions'!$O$23, Q3045<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3045>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3045/1000","v":0},{"$f":"IF(SUM(AD3045:AE3045)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3045='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3045,P3045='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3045),0)","v":0},{"$f":"IF(P3045='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3045,0)","v":0},{"$f":"IF(P3045='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3045,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3045:AE3045)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":144.54237477649343},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3045) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3045)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3045) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3045)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3045)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3045)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.686512129228092},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.373024258456184,465.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},57.790272642237902,{"$f":"O3045*'2. Assumptions'!$D$35","v":0.25116333333333335},{"$f":"U3045*'2. Assumptions'!$D$40*BB3045*'2. Assumptions'!$D$38","v":0.12040485436761864},0.18567066449999997,72474.911537493288,7828.9716270601384,46254.220662144573,36.882335779557707]
[570,1647963,2024,"Merri-bek City Council","33 ANSELM GROVE","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},696.7,null,"OTHER IMPERVIOUS AREA",53.7,"None",0,0,0,null,1.0653081382864504,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3049) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3049)","v":0.76651062916040369},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3049) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3049)","v":0.2987975091260468},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3049)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3049)","v":0},0,232.85,0.66843691689392848,{"$f":"(IF(P3049=$P$2,_xlfn.IFS(AND(Q3049>'2. Assumptions'!$O$14,Q3049<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3049>'2. Assumptions'!$O$15,Q3049<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3049>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3049/1000","v":0},{"$f":"(IF(P3049='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3049>'2. Assumptions'!$O$21,Q3049<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3049>'2. Assumptions'!$O$22,Q3049<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3049>'2. Assumptions'!$O$23, Q3049<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3049>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3049/1000","v":0},{"$f":"IF(SUM(AD3049:AE3049)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3049='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3049,P3049='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3049),0)","v":0},{"$f":"IF(P3049='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3049,0)","v":0},{"$f":"IF(P3049='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3049,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3049:AE3049)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3049) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3049)","v":302},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3049) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3049)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3049)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3049)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,465.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},57.790272642237902,{"$f":"O3049*'2. Assumptions'!$D$35","v":8.9320999999999998E-2},{"$f":"U3049*'2. Assumptions'!$D$40*BB3049*'2. Assumptions'!$D$38","v":4.2819474698947819E-2},0.18567066449999997,72474.911537493288,0,46254.220662144573,36.882335779557707]
[572,1478892,2024,"Merri-bek City Council","37 GOLF ROAD","MORELAND",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},578,null,"D2 ROOF1 TREATED",122.57,"Above Ground RW Tank",2500,130,85.9,null,0.99634642954981278,0.36375901744132955,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3057) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3057)","v":0.73996365628709704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3057) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3057)","v":0.25638277326271575},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3057)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3057)","v":0},0,219.02,0.75785467128027684,{"$f":"(IF(P3057=$P$2,_xlfn.IFS(AND(Q3057>'2. Assumptions'!$O$14,Q3057<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3057>'2. Assumptions'!$O$15,Q3057<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3057>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3057/1000","v":2186.5415413508322},{"$f":"(IF(P3057='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3057>'2. Assumptions'!$O$21,Q3057<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3057>'2. Assumptions'!$O$22,Q3057<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3057>'2. Assumptions'!$O$23, Q3057<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3057>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3057/1000","v":0},{"$f":"IF(SUM(AD3057:AE3057)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3057='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3057,P3057='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3057),0)","v":0},{"$f":"IF(P3057='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3057,0)","v":0},{"$f":"IF(P3057='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3057,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3057:AE3057)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":142.22464886931061},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3057) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3057)","v":255.04},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3057) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3057)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3057)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3057)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":41.26453544208109},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},85.862014515365601,438.04,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},58.904417134812206,{"$f":"O3057*'2. Assumptions'!$D$35","v":0.20387476666666665},{"$f":"U3057*'2. Assumptions'!$D$40*BB3057*'2. Assumptions'!$D$38","v":9.1408453129635525E-2},0.16333751655749995,78985.194049555212,7391.6633187899715,49901.23365277522,37.21460861108504]
[572,1478892,2024,"Merri-bek City Council","37 GOLF ROAD","MORELAND",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},578,null,"D1 PAVING UNTREATED",20.93,"None",0,0,0,null,0.99634642954981278,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3060) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3060)","v":0.73996365628709704},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3060) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3060)","v":0.25638277326271575},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3060)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3060)","v":0},0,219.02,0.75785467128027684,{"$f":"(IF(P3060=$P$2,_xlfn.IFS(AND(Q3060>'2. Assumptions'!$O$14,Q3060<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3060>'2. Assumptions'!$O$15,Q3060<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3060>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3060/1000","v":0},{"$f":"(IF(P3060='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3060>'2. Assumptions'!$O$21,Q3060<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3060>'2. Assumptions'!$O$22,Q3060<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3060>'2. Assumptions'!$O$23, Q3060<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3060>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3060/1000","v":0},{"$f":"IF(SUM(AD3060:AE3060)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3060='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3060,P3060='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3060),0)","v":0},{"$f":"IF(P3060='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3060,0)","v":0},{"$f":"IF(P3060='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3060,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3060:AE3060)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3060) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3060)","v":255.04},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3060) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3060)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3060)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3060)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,438.04,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},58.904417134812206,{"$f":"O3060*'2. Assumptions'!$D$35","v":3.4813566666666663E-2},{"$f":"U3060*'2. Assumptions'!$D$40*BB3060*'2. Assumptions'!$D$38","v":1.5608867781702469E-2},0.16333751655749995,78985.194049555212,0,49901.23365277522,37.21460861108504]
[574,1558396,2024,"Merri-bek City Council","41 MAYFIELD STREET","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},487.8,null,"U2 ROOF UNTREATED",33.299999999999997,"None",0,0,0,null,1.1885806451612901,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3069) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3069)","v":1.1885806451612901},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3069) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3069)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3069)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3069)","v":0},0,165.85,0.67999179991799918,{"$f":"(IF(P3069=$P$2,_xlfn.IFS(AND(Q3069>'2. Assumptions'!$O$14,Q3069<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3069>'2. Assumptions'!$O$15,Q3069<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3069>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3069/1000","v":0},{"$f":"(IF(P3069='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3069>'2. Assumptions'!$O$21,Q3069<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3069>'2. Assumptions'!$O$22,Q3069<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3069>'2. Assumptions'!$O$23, Q3069<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3069>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3069/1000","v":0},{"$f":"IF(SUM(AD3069:AE3069)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3069='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3069,P3069='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3069),0)","v":0},{"$f":"IF(P3069='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3069,0)","v":0},{"$f":"IF(P3069='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3069,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3069:AE3069)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3069) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3069)","v":246.1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3069) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3069)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3069)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3069)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,331.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.803296129194351,{"$f":"O3069*'2. Assumptions'!$D$35","v":5.5388999999999994E-2},{"$f":"U3069*'2. Assumptions'!$D$40*BB3069*'2. Assumptions'!$D$38","v":2.9625432009677412E-2},0.14754888584999998,75089.192298546142,0,53060.188031641039,47.205134923485915]
[575,0,2024,"Merri-bek City Council","42 FINCHLEY AVENUE","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},750,null,"U3-1 ROOF",46,"Above Ground RW Tank",2000,170,82,null,1.0183368700265252,{"$f":"IFERROR(O3074/SUMIF($A$2:$A$104775,A3074,$O$2:$O$104775)*R3074/100,0)","v":0.20742705570291778},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3074) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3074)","v":1.0183368700265252},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3074) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3074)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3074)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3074)","v":0},0,125.66666666666667,0.50266666666666671,{"$f":"(IF(P3074=$P$2,_xlfn.IFS(AND(Q3074>'2. Assumptions'!$O$14,Q3074<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3074>'2. Assumptions'!$O$15,Q3074<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3074>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3074/1000","v":2186.5415413508317},{"$f":"(IF(P3074='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3074>'2. Assumptions'!$O$21,Q3074<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3074>'2. Assumptions'!$O$22,Q3074<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3074>'2. Assumptions'!$O$23, Q3074<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3074>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3074/1000","v":0},{"$f":"IF(SUM(AD3074:AE3074)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3074='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3074,P3074='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3074),0)","v":0},{"$f":"IF(P3074='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3074,0)","v":0},{"$f":"IF(P3074='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3074,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3074:AE3074)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.166266220260013},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3074) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3074)","v":335},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3074) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3074)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3074)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3074)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.536713855195124},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},215.10432916283406,377,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},94.338643222940419,{"$f":"O3074*'2. Assumptions'!$D$35","v":7.6513333333333336E-2},{"$f":"U3074*'2. Assumptions'!$D$40*BB3074*'2. Assumptions'!$D$38","v":3.5062356771883289E-2},9.5786293500000008E-2,123767.42432029531,7391.6633187899715,96042.850111062202,73.206275564838563]
[576,1447715,2024,"Merri-bek City Council","45 BELL STREET","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},498,null,"IMPERVIOUS PAVING",32,"None",0,0,0,null,1.0336064516129033,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3081) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3081)","v":1.0336064516129033},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3081) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3081)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3081)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3081)","v":0},0,155,0.6224899598393574,{"$f":"(IF(P3081=$P$2,_xlfn.IFS(AND(Q3081>'2. Assumptions'!$O$14,Q3081<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3081>'2. Assumptions'!$O$15,Q3081<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3081>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3081/1000","v":0},{"$f":"(IF(P3081='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3081>'2. Assumptions'!$O$21,Q3081<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3081>'2. Assumptions'!$O$22,Q3081<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3081>'2. Assumptions'!$O$23, Q3081<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3081>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3081/1000","v":0},{"$f":"IF(SUM(AD3081:AE3081)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3081='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3081,P3081='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3081),0)","v":0},{"$f":"IF(P3081='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3081,0)","v":0},{"$f":"IF(P3081='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3081,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3081:AE3081)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3081) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3081)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3081) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3081)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3081)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3081)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,310,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.897465284828129,{"$f":"O3081*'2. Assumptions'!$D$35","v":5.3226666666666665E-2},{"$f":"U3081*'2. Assumptions'!$D$40*BB3081*'2. Assumptions'!$D$38","v":2.4756941729032259E-2},0.11991643650000001,87762.006830050857,0,61640.118190052875,47.688150443806265]
[578,1532422,2024,"Merri-bek City Council","45 RODNEY AVENUE","COBURG NORTH",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643,null,"DRIVEWAY AREA 1D1",30.5,"None",0,0,0,null,1.0327369826435249,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3089) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3089)","v":1.0327369826435249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3089) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3089)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3089)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3089)","v":0},0,187.25,0.58242612752721612,{"$f":"(IF(P3089=$P$2,_xlfn.IFS(AND(Q3089>'2. Assumptions'!$O$14,Q3089<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3089>'2. Assumptions'!$O$15,Q3089<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3089>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3089/1000","v":0},{"$f":"(IF(P3089='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3089>'2. Assumptions'!$O$21,Q3089<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3089>'2. Assumptions'!$O$22,Q3089<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3089>'2. Assumptions'!$O$23, Q3089<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3089>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3089/1000","v":0},{"$f":"IF(SUM(AD3089:AE3089)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3089='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3089,P3089='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3089),0)","v":0},{"$f":"IF(P3089='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3089,0)","v":0},{"$f":"IF(P3089='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3089,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3089:AE3089)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3089) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3089)","v":243},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3089) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3089)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3089)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3089)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,374.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.874359069098489,{"$f":"O3089*'2. Assumptions'!$D$35","v":5.0731666666666668E-2},{"$f":"U3089*'2. Assumptions'!$D$40*BB3089*'2. Assumptions'!$D$38","v":2.357661076101469E-2},0.14474493000000002,78750.417964129665,0,57109.288286161762,44.14568723807907]
[579,0,2024,"Merri-bek City Council","49 PARKSTONE AVENUE","PASCOE VALE SOUTH",3044,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},557.4,null,"U2 ROOF RWT",157.6,"Above Ground RW Tank",3000,113.3,93,null,{"$f":"SUM(W3094:Z3094)","v":1.0842337188070603},0.5433986609860012,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3094) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3094)","v":1.0842337188070603},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3094) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3094)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3094)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3094)","v":0},0,164.29999999999998,0.5895227843559383,{"$f":"(IF(P3094=$P$2,_xlfn.IFS(AND(Q3094>'2. Assumptions'!$O$14,Q3094<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3094>'2. Assumptions'!$O$15,Q3094<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3094>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3094/1000","v":2623.8498496209986},{"$f":"(IF(P3094='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3094>'2. Assumptions'!$O$21,Q3094<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3094>'2. Assumptions'!$O$22,Q3094<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3094>'2. Assumptions'!$O$23, Q3094<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3094>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3094/1000","v":0},{"$f":"IF(SUM(AD3094:AE3094)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3094='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3094,P3094='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3094),0)","v":0},{"$f":"IF(P3094='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3094,0)","v":0},{"$f":"IF(P3094='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3094,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3094:AE3094)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":102.18577849817318},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3094) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3094)","v":307.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3094) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3094)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3094)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3094)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.006911482050327},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},70.300296085195967,328.59999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},67.433515903998071,{"$f":"O3094*'2. Assumptions'!$D$35","v":0.26214133333333334},{"$f":"U3094*'2. Assumptions'!$D$40*BB3094*'2. Assumptions'!$D$38","v":0.12790011271186855},0.13333749060000002,83092.359194488105,7828.9716270601384,58715.456484375572,47.650466385028238]
[581,1651937,2024,"Merri-bek City Council","54 MORLEY STREET","GLENROY",3046,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},684.8,null,"U3 ROOF UNTREATED",23.1,"None",0,0,0,null,1.0109861751152074,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3102) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3102)","v":1.0109861751152074},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3102) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3102)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3102)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3102)","v":0},0,108.5,0.63376168224299068,{"$f":"(IF(P3102=$P$2,_xlfn.IFS(AND(Q3102>'2. Assumptions'!$O$14,Q3102<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3102>'2. Assumptions'!$O$15,Q3102<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3102>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3102/1000","v":0},{"$f":"(IF(P3102='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3102>'2. Assumptions'!$O$21,Q3102<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3102>'2. Assumptions'!$O$22,Q3102<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3102>'2. Assumptions'!$O$23, Q3102<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3102>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3102/1000","v":0},{"$f":"IF(SUM(AD3102:AE3102)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3102='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3102,P3102='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3102),0)","v":0},{"$f":"IF(P3102='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3102,0)","v":0},{"$f":"IF(P3102='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3102,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3102:AE3102)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3102) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3102)","v":257.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3102) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3102)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3102)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3102)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,434,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},91.196305451524111,{"$f":"O3102*'2. Assumptions'!$D$35","v":3.8422999999999999E-2},{"$f":"U3102*'2. Assumptions'!$D$40*BB3102*'2. Assumptions'!$D$38","v":1.7480304812903226E-2},8.2104461999999989E-2,120514.75523328279,0,90027.547087391824,68.125929205437529]
[582,1548647,2024,"Merri-bek City Council","54 SUTHERLAND STREET","HADFIELD",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603,null,"U2 RWT",142.1,"Above Ground RW Tank",3000,123.4,91,null,1.1118934142114383,0.43414558058925473,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3109) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3109)","v":0.85807625649913333},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3109) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3109)","v":0.25381715771230495},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3109)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3109)","v":0},0,201.95000000000002,0.66981757877280268,{"$f":"(IF(P3109=$P$2,_xlfn.IFS(AND(Q3109>'2. Assumptions'!$O$14,Q3109<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3109>'2. Assumptions'!$O$15,Q3109<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3109>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3109/1000","v":2623.8498496209986},{"$f":"(IF(P3109='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3109>'2. Assumptions'!$O$21,Q3109<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3109>'2. Assumptions'!$O$22,Q3109<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3109>'2. Assumptions'!$O$23, Q3109<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3109>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3109/1000","v":0},{"$f":"IF(SUM(AD3109:AE3109)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3109='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3109,P3109='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3109),0)","v":0},{"$f":"IF(P3109='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3109,0)","v":0},{"$f":"IF(P3109='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3109,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3109:AE3109)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":129.1182057435017},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3109) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3109)","v":279.29999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3109) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3109)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3109)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3109)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.668194282230168},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},77.968519796107572,403.90000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},66.63265652262983,{"$f":"O3109*'2. Assumptions'!$D$35","v":0.23635966666666666},{"$f":"U3109*'2. Assumptions'!$D$40*BB3109*'2. Assumptions'!$D$38","v":0.11826304053834487},0.16807333593749998,80063.05646095486,7828.9716270601384,51097.051405367361,42.525634495023588]
[583,0,2024,"Merri-bek City Council","57 WALLACE STREET","BRUNSWICK WEST",3055,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},409,null,"TH1 ROOF LPOD",3,"None",0,0,0,null,1.0928370370370371,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3114) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3114)","v":1.0928370370370371},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3114) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3114)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3114)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3114)","v":0},0,135,0.66014669926650371,{"$f":"(IF(P3114=$P$2,_xlfn.IFS(AND(Q3114>'2. Assumptions'!$O$14,Q3114<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3114>'2. Assumptions'!$O$15,Q3114<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3114>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3114/1000","v":0},{"$f":"(IF(P3114='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3114>'2. Assumptions'!$O$21,Q3114<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3114>'2. Assumptions'!$O$22,Q3114<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3114>'2. Assumptions'!$O$23, Q3114<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3114>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3114/1000","v":0},{"$f":"IF(SUM(AD3114:AE3114)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3114='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3114,P3114='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3114),0)","v":0},{"$f":"IF(P3114='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3114,0)","v":0},{"$f":"IF(P3114='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3114,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3114:AE3114)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3114) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3114)","v":214},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3114) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3114)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3114)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3114)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,270,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},73.294808455484201,{"$f":"O3114*'2. Assumptions'!$D$35","v":4.9899999999999996E-3},{"$f":"U3114*'2. Assumptions'!$D$40*BB3114*'2. Assumptions'!$D$38","v":2.4539655666666665E-3},0.1104284505,89603.712600226761,0,66936.222371335112,54.753061620666458]
[585,1570212,2024,"Merri-bek City Council","67 QUEENS PARADE","FAWKNER",3060,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},667.7,null,"U2 ROOF RWT2",69.55,"Above Ground RW Tank",2500,168,82.8,null,0.99617953060730713,0.28270989595935159,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3122) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3122)","v":0.99617953060730713},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3122) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3122)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3122)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3122)","v":0},0,137.76666666666665,0.61899056462483137,{"$f":"(IF(P3122=$P$2,_xlfn.IFS(AND(Q3122>'2. Assumptions'!$O$14,Q3122<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3122>'2. Assumptions'!$O$15,Q3122<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3122>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3122/1000","v":2186.5415413508322},{"$f":"(IF(P3122='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3122>'2. Assumptions'!$O$21,Q3122<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3122>'2. Assumptions'!$O$22,Q3122<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3122>'2. Assumptions'!$O$23, Q3122<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3122>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3122/1000","v":0},{"$f":"IF(SUM(AD3122:AE3122)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3122='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3122,P3122='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3122),0)","v":0},{"$f":"IF(P3122='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3122,0)","v":0},{"$f":"IF(P3122='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3122,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3122:AE3122)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.644683471186},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3122) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3122)","v":267.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3122) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3122)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3122)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3122)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.342456520180789},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},151.31714046223379,413.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},81.74818950365659,{"$f":"O3122*'2. Assumptions'!$D$35","v":0.11568483333333332},{"$f":"U3122*'2. Assumptions'!$D$40*BB3122*'2. Assumptions'!$D$38","v":5.1859288335773045E-2},0.1027243895,109634.87472421295,7391.6633187899715,77632.401632819587,57.885853349747364]
[587,1589041,2024,"Merri-bek City Council","72 LANGTON ST","GLENROY",3046,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},389.9,null,"U2 ROOF TANK",88.8,"Above Ground RW Tank",2000,162.5,80,null,1.1212587141750583,0.55886909372579407,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3131) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3131)","v":1.1212587141750583},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3131) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3131)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3131)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3131)","v":0},0,129.1,0.66222108232880228,{"$f":"(IF(P3131=$P$2,_xlfn.IFS(AND(Q3131>'2. Assumptions'!$O$14,Q3131<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3131>'2. Assumptions'!$O$15,Q3131<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3131>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3131/1000","v":2186.5415413508317},{"$f":"(IF(P3131='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3131>'2. Assumptions'!$O$21,Q3131<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3131>'2. Assumptions'!$O$22,Q3131<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3131>'2. Assumptions'!$O$23, Q3131<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3131>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3131/1000","v":0},{"$f":"IF(SUM(AD3131:AE3131)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3131='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3131,P3131='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3131),0)","v":0},{"$f":"IF(P3131='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3131,0)","v":0},{"$f":"IF(P3131='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3131,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3131:AE3131)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":88.247244069538837},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3131) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3131)","v":185.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3131) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3131)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3131)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3131)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.255108404146206},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},111.42791826002666,258.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},76.644455007671311,{"$f":"O3131*'2. Assumptions'!$D$35","v":0.147704},{"$f":"U3131*'2. Assumptions'!$D$40*BB3131*'2. Assumptions'!$D$38","v":7.4526478703330776E-2},0.10834874325000002,91323.617096872651,7391.6633187899715,68221.034200043388,57.255331671494744]
[588,1414299,2024,"Merri-bek City Council","75 NORTHUMBERLAND ROAD","PASCOE VALE",3044,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},921.77,null,"U1 ROOF RWT",101.2,"Above Ground RW Tank",2200,124.6,92,null,0.99505953020267723,0.25080096266682578,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3134) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3134)","v":0.99505953020267723},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3134) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3134)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3134)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3134)","v":0},0,125.6925,0.54543975178189785,{"$f":"(IF(P3134=$P$2,_xlfn.IFS(AND(Q3134>'2. Assumptions'!$O$14,Q3134<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3134>'2. Assumptions'!$O$15,Q3134<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3134>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3134/1000","v":1924.1565563887323},{"$f":"(IF(P3134='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3134>'2. Assumptions'!$O$21,Q3134<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3134>'2. Assumptions'!$O$22,Q3134<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3134>'2. Assumptions'!$O$23, Q3134<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3134>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3134/1000","v":0},{"$f":"IF(SUM(AD3134:AE3134)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3134='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3134,P3134='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3134),0)","v":0},{"$f":"IF(P3134='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3134,0)","v":0},{"$f":"IF(P3134='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3134,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2756.550544315382},{"$f":"IF(SUM(AD3134:AE3134)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.349120108720271},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3134) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3134)","v":394.43},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3134) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3134)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3134)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3134)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.063582582823962},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.68605610813492,502.77,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9885.8288781432548},78.650905011382974,{"$f":"O3134*'2. Assumptions'!$D$35","v":0.16832933333333333},{"$f":"U3134*'2. Assumptions'!$D$40*BB3134*'2. Assumptions'!$D$38","v":7.5373968305698438E-2},9.361603272000002E-2,105599.74174200674,7129.2783338278723,76154.459088766554,56.719997882354733]
[589,1656652,2024,"Merri-bek City Council","76 SOUDAN ST","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},582.58000000000004,null,"U2 UNTREATED",12.1,"None",0,0,0,null,1.05055200464846,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3142)","v":1.05055200464846},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3142) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3142)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3142)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3142)","v":0},0,172.10000000000002,0.59082014487280721,{"$f":"(IF(P3142=$P$2,_xlfn.IFS(AND(Q3142>'2. Assumptions'!$O$14,Q3142<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3142>'2. Assumptions'!$O$15,Q3142<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3142>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3142/1000","v":0},{"$f":"(IF(P3142='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3142>'2. Assumptions'!$O$21,Q3142<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3142>'2. Assumptions'!$O$22,Q3142<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3142>'2. Assumptions'!$O$23, Q3142<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3142>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3142/1000","v":0},{"$f":"IF(SUM(AD3142:AE3142)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3142='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3142,P3142='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3142),0)","v":0},{"$f":"IF(P3142='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3142,0)","v":0},{"$f":"IF(P3142='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3142,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3142:AE3142)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3142)","v":320},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3142) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3142)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3142)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3142)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,344.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.377261261051018,{"$f":"O3142*'2. Assumptions'!$D$35","v":2.0126333333333333E-2},{"$f":"U3142*'2. Assumptions'!$D$40*BB3142*'2. Assumptions'!$D$38","v":9.5146919233004053E-3},0.13532879999999997,81869.688218818788,0,57851.481924469444,45.490828745265176]
[591,1608429,2024,"Merri-bek City Council","78 TARANA AVENUE","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},604.6,null,"U2 ROOF RWT",59.2,"Above Ground RW Tank",2500,170,82,null,1.0326418379685611,0.24338573155985491,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3152)","v":0.61937605804111251},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3152) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3152)","v":0.41326577992744862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3152)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3152)","v":0},0,137.83333333333334,0.68392325504465756,{"$f":"(IF(P3152=$P$2,_xlfn.IFS(AND(Q3152>'2. Assumptions'!$O$14,Q3152<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3152>'2. Assumptions'!$O$15,Q3152<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3152>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3152/1000","v":2186.5415413508322},{"$f":"(IF(P3152='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3152>'2. Assumptions'!$O$21,Q3152<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3152>'2. Assumptions'!$O$22,Q3152<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3152>'2. Assumptions'!$O$23, Q3152<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3152>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3152/1000","v":0},{"$f":"IF(SUM(AD3152:AE3152)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3152='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3152,P3152='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3152),0)","v":0},{"$f":"IF(P3152='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3152,0)","v":0},{"$f":"IF(P3152='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3152,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3152:AE3152)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":169.91465818734954},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3152)","v":177.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3152) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3152)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3152)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3152)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":59.224013050919311},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},177.77207971534392,413.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},66.251931214714261,{"$f":"O3152*'2. Assumptions'!$D$35","v":9.8469333333333339E-2},{"$f":"U3152*'2. Assumptions'!$D$40*BB3152*'2. Assumptions'!$D$38","v":4.5757599010592509E-2},0.1065358513,85715.037779913837,7391.6633187899715,52595.975046728425,40.653134049988658]
[591,1608429,2024,"Merri-bek City Council","78 TARANA AVENUE","GLENROY",3046,"Residential","Residential",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},604.6,null,"U3 ROOF UNTREATED",31.8,"None",0,0,0,null,1.0326418379685611,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3154) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3154)","v":0.61937605804111251},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3154) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3154)","v":0.41326577992744862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3154)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3154)","v":0},0,137.83333333333334,0.68392325504465756,{"$f":"(IF(P3154=$P$2,_xlfn.IFS(AND(Q3154>'2. Assumptions'!$O$14,Q3154<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3154>'2. Assumptions'!$O$15,Q3154<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3154>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3154/1000","v":0},{"$f":"(IF(P3154='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3154>'2. Assumptions'!$O$21,Q3154<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3154>'2. Assumptions'!$O$22,Q3154<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3154>'2. Assumptions'!$O$23, Q3154<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3154>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3154/1000","v":0},{"$f":"IF(SUM(AD3154:AE3154)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3154='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3154,P3154='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3154),0)","v":0},{"$f":"IF(P3154='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3154,0)","v":0},{"$f":"IF(P3154='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3154,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3154:AE3154)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3154) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3154)","v":177.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3154) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3154)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3154)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3154)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,413.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.251931214714261,{"$f":"O3154*'2. Assumptions'!$D$35","v":5.2893999999999997E-2},{"$f":"U3154*'2. Assumptions'!$D$40*BB3154*'2. Assumptions'!$D$38","v":2.4579250819879082E-2},0.1065358513,85715.037779913837,0,52595.975046728425,40.653134049988658]
[595,0,2024,"Merri-bek City Council","86 ANDERSON ROAD","FAWKNER",3060,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},589,null,"U2 ROOF RWT",85.2,"Above Ground RW Tank",3000,166,82,null,0.99523030563925952,0.60883340507963835,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3166) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3166)","v":0.60883340507963835},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3166) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3166)","v":0.38639690055962123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3166)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3166)","v":0},0,116.15,0.39439728353140918,{"$f":"(IF(P3166=$P$2,_xlfn.IFS(AND(Q3166>'2. Assumptions'!$O$14,Q3166<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3166>'2. Assumptions'!$O$15,Q3166<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3166>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3166/1000","v":2623.8498496209986},{"$f":"(IF(P3166='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3166>'2. Assumptions'!$O$21,Q3166<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3166>'2. Assumptions'!$O$22,Q3166<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3166>'2. Assumptions'!$O$23, Q3166<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3166>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3166/1000","v":0},{"$f":"IF(SUM(AD3166:AE3166)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3166='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3166,P3166='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3166),0)","v":0},{"$f":"IF(P3166='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3166,0)","v":0},{"$f":"IF(P3166='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3166,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3166:AE3166)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":181.97632670266597},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3166) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3166)","v":85.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3166) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3166)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3166)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3166)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":130.03904534069113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},130.03904534069113,232.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},73.276678722868738,{"$f":"O3166*'2. Assumptions'!$D$35","v":0.14171600000000001},{"$f":"U3166*'2. Assumptions'!$D$40*BB3166*'2. Assumptions'!$D$38","v":6.3468026097287994E-2},8.6523606000000003E-2,98367.215920949995,7828.9716270601384,56208.199847130869,41.871167779099544]
[595,0,2024,"Merri-bek City Council","86 ANDERSON ROAD","FAWKNER",3060,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},589,null,"U2 ROOF UNTREATED",28.1,"None",0,0,0,null,0.99523030563925952,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3167) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3167)","v":0.60883340507963835},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3167) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3167)","v":0.38639690055962123},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3167)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3167)","v":0},0,116.15,0.39439728353140918,{"$f":"(IF(P3167=$P$2,_xlfn.IFS(AND(Q3167>'2. Assumptions'!$O$14,Q3167<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3167>'2. Assumptions'!$O$15,Q3167<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3167>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3167/1000","v":0},{"$f":"(IF(P3167='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3167>'2. Assumptions'!$O$21,Q3167<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3167>'2. Assumptions'!$O$22,Q3167<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3167>'2. Assumptions'!$O$23, Q3167<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3167>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3167/1000","v":0},{"$f":"IF(SUM(AD3167:AE3167)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3167='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3167,P3167='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3167),0)","v":0},{"$f":"IF(P3167='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3167,0)","v":0},{"$f":"IF(P3167='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3167,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3167:AE3167)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3167) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3167)","v":85.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3167) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3167)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3167)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3167)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,232.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},73.276678722868738,{"$f":"O3167*'2. Assumptions'!$D$35","v":4.6739666666666665E-2},{"$f":"U3167*'2. Assumptions'!$D$40*BB3167*'2. Assumptions'!$D$38","v":2.09325297339647E-2},8.6523606000000003E-2,98367.215920949995,0,56208.199847130869,41.871167779099544]
[596,1518594,2024,"Merri-bek City Council","86 RAILWAY PARADE","PASCOE VALE",3044,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},929,null,"OTHER IMPERVIOUS AREA",200.9,"None",0,0,0,null,1.0026023744292236,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3174) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3174)","v":1.0026023744292236},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3174) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3174)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3174)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3174)","v":0},0,136.875,0.58934337997847153,{"$f":"(IF(P3174=$P$2,_xlfn.IFS(AND(Q3174>'2. Assumptions'!$O$14,Q3174<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3174>'2. Assumptions'!$O$15,Q3174<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3174>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3174/1000","v":0},{"$f":"(IF(P3174='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3174>'2. Assumptions'!$O$21,Q3174<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3174>'2. Assumptions'!$O$22,Q3174<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3174>'2. Assumptions'!$O$23, Q3174<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3174>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3174/1000","v":0},{"$f":"IF(SUM(AD3174:AE3174)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3174='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3174,P3174='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3174),0)","v":0},{"$f":"IF(P3174='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3174,0)","v":0},{"$f":"IF(P3174='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3174,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3174:AE3174)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3174) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3174)","v":346.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3174) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3174)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3174)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3174)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,547.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},80.944852332616492,{"$f":"O3174*'2. Assumptions'!$D$35","v":0.33416366666666669},{"$f":"U3174*'2. Assumptions'!$D$40*BB3174*'2. Assumptions'!$D$38","v":0.15076497854158905},0.10271755319999999,107862.05782622637,0,76218.439625566738,57.197966225096899]
[599,1656757,2024,"Merri-bek City Council","87 PARK STREET","PASCOE VALE",3044,"Residential","Residential",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},837,null,"UNTREATED DRIVEWAY/PAVEMENT",135.4,"None",0,0,0,null,1.0185523114355231,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3186) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3186)","v":1.0185523114355231},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3186) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3186)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3186)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3186)","v":0},0,123.30000000000001,0.58924731182795709,{"$f":"(IF(P3186=$P$2,_xlfn.IFS(AND(Q3186>'2. Assumptions'!$O$14,Q3186<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3186>'2. Assumptions'!$O$15,Q3186<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3186>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3186/1000","v":0},{"$f":"(IF(P3186='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3186>'2. Assumptions'!$O$21,Q3186<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3186>'2. Assumptions'!$O$22,Q3186<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3186>'2. Assumptions'!$O$23, Q3186<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3186>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3186/1000","v":0},{"$f":"IF(SUM(AD3186:AE3186)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3186='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3186,P3186='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3186),0)","v":0},{"$f":"IF(P3186='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3186,0)","v":0},{"$f":"IF(P3186='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3186,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3186:AE3186)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3186) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3186)","v":295.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3186) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3186)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3186)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3186)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,493.20000000000005,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},89.856663933713563,{"$f":"O3186*'2. Assumptions'!$D$35","v":0.22521533333333332},{"$f":"U3186*'2. Assumptions'!$D$40*BB3186*'2. Assumptions'!$D$38","v":0.1032271192518248},9.4002243749999992E-2,117862.3639292321,0,83284.944217729266,63.495309221898928]
[600,1529274,2024,"Merri-bek City Council","88 SHORTS ROAD","COBURG",3058,"Residential","Residential",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},706,null,"TH2 ROOF RWT2",170,"Above Ground RW Tank",3500,122.7,91,null,1.0076811594202899,0.50384057971014495,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3188) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3188)","v":1.0076811594202899},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3188) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3188)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3188)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3188)","v":0},0,207,0.58640226628895187,{"$f":"(IF(P3188=$P$2,_xlfn.IFS(AND(Q3188>'2. Assumptions'!$O$14,Q3188<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3188>'2. Assumptions'!$O$15,Q3188<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3188>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3188/1000","v":3061.158157891165},{"$f":"(IF(P3188='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3188>'2. Assumptions'!$O$21,Q3188<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3188>'2. Assumptions'!$O$22,Q3188<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3188>'2. Assumptions'!$O$23, Q3188<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3188>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3188/1000","v":0},{"$f":"IF(SUM(AD3188:AE3188)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3188='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3188,P3188='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3188),0)","v":0},{"$f":"IF(P3188='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3188,0)","v":0},{"$f":"IF(P3188='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3188,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3188:AE3188)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.11835722170572},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3188) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3188)","v":340},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3188) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3188)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3188)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3188)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.525658046143221},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},67.051316092286442,414,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},55.066298240041995,{"$f":"O3188*'2. Assumptions'!$D$35","v":0.28276666666666667},{"$f":"U3188*'2. Assumptions'!$D$40*BB3188*'2. Assumptions'!$D$38","v":0.12822238913043479},0.156129615,73008.08200730331,8266.2799353303053,52944.983790104816,39.933719494349297]
[601,1609103,2024,"Merri-bek City Council","122-124 Derby St","Pascoe Vale",3044,"Commercial","Other",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1766,null,"Roof not connected to tank",170,"Raingarden 300mm",1.2,108,0,null,1.0760842572062084,0.20354767184035477,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3194) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3194)","v":0.87253658536585366},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3194) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3194)","v":0.20354767184035477},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3194)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3194)","v":0},0,902,0.51075877689694227,{"$f":"(IF(P3194=$P$2,_xlfn.IFS(AND(Q3194>'2. Assumptions'!$O$14,Q3194<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3194>'2. Assumptions'!$O$15,Q3194<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3194>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3194/1000","v":0},{"$f":"(IF(P3194='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3194>'2. Assumptions'!$O$21,Q3194<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3194>'2. Assumptions'!$O$22,Q3194<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3194>'2. Assumptions'!$O$23, Q3194<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3194>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3194/1000","v":0},{"$f":"IF(SUM(AD3194:AE3194)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3194='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3194,P3194='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3194),0)","v":1041.024355487828},{"$f":"IF(P3194='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3194,0)","v":0},{"$f":"IF(P3194='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3194,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1941.6696750100032},{"$f":"IF(SUM(AD3194:AE3194)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":146.53540389482808},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3194) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3194)","v":577},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3194) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3194)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3194)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3194)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},17.545259002928418,902,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2982.6940304978311},21.640696544134958,{"$f":"O3194*'2. Assumptions'!$D$35","v":0.28276666666666667},{"$f":"U3194*'2. Assumptions'!$D$40*BB3194*'2. Assumptions'!$D$38","v":0.136926341308204},0.72651505799999994,26867.864702688286,1041.024355487828,14616.66774651852,11.772981392049481]
[603,1637677,2024,"Merri-bek City Council","4 LITTLE GOLD ST","BRUNSWICK",3056,"Residential","MIXED USE",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},129,null,"PLANTERS DRAIN TO LPOD",14,"None",0,0,0,null,1.5155038759689925,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3206) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3206)","v":1.5155038759689925},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3206) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3206)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3206)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3206)","v":0},0,12.9,1,{"$f":"(IF(P3206=$P$2,_xlfn.IFS(AND(Q3206>'2. Assumptions'!$O$14,Q3206<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3206>'2. Assumptions'!$O$15,Q3206<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3206>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3206/1000","v":0},{"$f":"(IF(P3206='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3206>'2. Assumptions'!$O$21,Q3206<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3206>'2. Assumptions'!$O$22,Q3206<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3206>'2. Assumptions'!$O$23, Q3206<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3206>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3206/1000","v":0},{"$f":"IF(SUM(AD3206:AE3206)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3206='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3206,P3206='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3206),0)","v":0},{"$f":"IF(P3206='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3206,0)","v":0},{"$f":"IF(P3206='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3206,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3206:AE3206)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3206) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3206)","v":115},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3206) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3206)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3206)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3206)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,129,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},117.21474955777369,{"$f":"O3206*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U3206*'2. Assumptions'!$D$40*BB3206*'2. Assumptions'!$D$38","v":1.5880965116279074E-2},1.4633175000000002E-2,103331.66037413484,0,61719.821397633074,70.012166471341814]
[604,0,2024,"Merri-bek City Council","338 ALBERT ST","BRUNSWICK",3056,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},4266,null,"IMPERVIOUS AREA",339,"None",0,0,0,null,1.0614529485570892,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3209) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3209)","v":5.0238393977415308E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3209) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3209)","v":1.0112145545796738},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3209)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3209)","v":0},0,3985,0.93413033286451008,{"$f":"(IF(P3209=$P$2,_xlfn.IFS(AND(Q3209>'2. Assumptions'!$O$14,Q3209<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3209>'2. Assumptions'!$O$15,Q3209<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3209>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3209/1000","v":0},{"$f":"(IF(P3209='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3209>'2. Assumptions'!$O$21,Q3209<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3209>'2. Assumptions'!$O$22,Q3209<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3209>'2. Assumptions'!$O$23, Q3209<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3209>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3209/1000","v":0},{"$f":"IF(SUM(AD3209:AE3209)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3209='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3209,P3209='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3209),0)","v":0},{"$f":"IF(P3209='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3209,0)","v":0},{"$f":"IF(P3209='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3209,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3209:AE3209)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3209) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3209)","v":130},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3209) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3209)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3209)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3209)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,3985,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},42.166485313082987,{"$f":"O3209*'2. Assumptions'!$D$35","v":0.56386999999999998},{"$f":"U3209*'2. Assumptions'!$D$40*BB3209*'2. Assumptions'!$D$38","v":0.26933466334629863},3.1660726650000002,53073.148266682532,0,20013.584630412111,15.900743595235111]
[608,1582768,2024,"Merri-bek City Council","Hope St","Brunswick",3056,"Residential","Mixed Use",281,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},6488,null,"RoofBridgeLinks",132,"Raingarden 300mm",10,133.55000000000001,0,null,1.0752060202319269,4.3495188749074758E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3218)","v":0.55976659264742157},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3218) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3218)","v":0.51543942758450534},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3218)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3218)","v":0},0,14.423487544483987,0.62469173859432803,{"$f":"(IF(P3218=$P$2,_xlfn.IFS(AND(Q3218>'2. Assumptions'!$O$14,Q3218<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3218>'2. Assumptions'!$O$15,Q3218<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3218>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3218/1000","v":0},{"$f":"(IF(P3218='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3218>'2. Assumptions'!$O$21,Q3218<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3218>'2. Assumptions'!$O$22,Q3218<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3218>'2. Assumptions'!$O$23, Q3218<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3218>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3218/1000","v":0},{"$f":"IF(SUM(AD3218:AE3218)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3218='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3218,P3218='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3218),0)","v":8675.2029623985673},{"$f":"IF(P3218='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3218,0)","v":0},{"$f":"IF(P3218='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3218,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":16180.580625083359},{"$f":"IF(SUM(AD3218:AE3218)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":482.22511234662716},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3218)","v":2458},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3218) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3218)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3218)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3218)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},188.30139081425705,4053,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":24855.783587481928},37.222815311234065,{"$f":"O3218*'2. Assumptions'!$D$35","v":0.21956000000000001},{"$f":"U3218*'2. Assumptions'!$D$40*BB3218*'2. Assumptions'!$D$38","v":0.10623250521095484},1.160790314946619E-2,46251.489704831125,8675.2029623985673,17261.829787244013,13.892177445636477]
[610,1601422,2024,"Merri-bek City Council","1a Short Avenue","Oak Park",3046,"Commercial","Other",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},2866,null,"New Building",237,"Above Ground RW Tank",8000,170,82,null,1.1187364485981308,0.75308411214953264,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3226) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3226)","v":0.75308411214953264},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3226) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3226)","v":0.36565233644859818},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3226)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3226)","v":0},0,535,0.18667131891137473,{"$f":"(IF(P3226=$P$2,_xlfn.IFS(AND(Q3226>'2. Assumptions'!$O$14,Q3226<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3226>'2. Assumptions'!$O$15,Q3226<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3226>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3226/1000","v":4373.0830827016634},{"$f":"(IF(P3226='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3226>'2. Assumptions'!$O$21,Q3226<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3226>'2. Assumptions'!$O$22,Q3226<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3226>'2. Assumptions'!$O$23, Q3226<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3226>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3226/1000","v":0},{"$f":"IF(SUM(AD3226:AE3226)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3226='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3226,P3226='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3226),0)","v":0},{"$f":"IF(P3226='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3226,0)","v":0},{"$f":"IF(P3226='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3226,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD3226:AE3226)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":219.59318999719204},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3226) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3226)","v":237},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3226) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3226)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3226)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3226)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":69.777275326210543},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.777275326210543,535,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},40.202562560389318,{"$f":"O3226*'2. Assumptions'!$D$35","v":0.39421},{"$f":"U3226*'2. Assumptions'!$D$40*BB3226*'2. Assumptions'!$D$38","v":0.19845769293084115},0.44799521400000003,48010.269524460331,9578.2048601408023,25253.049807403782,21.146253182468254]
[611,1640189,2024,"Merri-bek City Council","5-6 Parkview Avenue","Brunswick East",3057,"Commercial","Other",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},8198,null,"Untreated Roof Overhang Area",17,"None",0,0,0,null,0.99660517799352732,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3230)","v":0.99660517799352732},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3230) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3230)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3230)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3230)","v":0},0,309,3.7692120029275432E-2,{"$f":"(IF(P3230=$P$2,_xlfn.IFS(AND(Q3230>'2. Assumptions'!$O$14,Q3230<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3230>'2. Assumptions'!$O$15,Q3230<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3230>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3230/1000","v":0},{"$f":"(IF(P3230='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3230>'2. Assumptions'!$O$21,Q3230<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3230>'2. Assumptions'!$O$22,Q3230<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3230>'2. Assumptions'!$O$23, Q3230<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3230>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3230/1000","v":0},{"$f":"IF(SUM(AD3230:AE3230)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3230='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3230,P3230='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3230),0)","v":0},{"$f":"IF(P3230='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3230,0)","v":0},{"$f":"IF(P3230='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3230,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3230:AE3230)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3230)","v":203},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3230) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3230)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3230)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3230)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,309,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},39.427485241702328,{"$f":"O3230*'2. Assumptions'!$D$35","v":2.8276666666666665E-2},{"$f":"U3230*'2. Assumptions'!$D$40*BB3230*'2. Assumptions'!$D$38","v":1.2681302587378639E-2},0.23050132349999997,52854.763498509892,0,37759.385115202924,28.166952244661722]
[614,1485453,2024,"Merri-bek City Council","165 and 167 - 171 Nicholson St","Brunswick East",3057,"Residential","Mixed Use",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1537,null,"Childcare Roofs (split for accurate occupany figures)",18,"Above Ground RW Tank",667,170,82,null,1.0224898954703832,2.1324041811846689E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3238) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3238)","v":0.70013937282229954},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3238) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3238)","v":0.27497770034843205},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3238)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3238)","v":4.7372822299651569E-2},0,205,0.93363695510735201,{"$f":"(IF(P3238=$P$2,_xlfn.IFS(AND(Q3238>'2. Assumptions'!$O$14,Q3238<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3238>'2. Assumptions'!$O$15,Q3238<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3238>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3238/1000","v":729.21160404050238},{"$f":"(IF(P3238='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3238>'2. Assumptions'!$O$21,Q3238<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3238>'2. Assumptions'!$O$22,Q3238<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3238>'2. Assumptions'!$O$23, Q3238<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3238>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3238/1000","v":0},{"$f":"IF(SUM(AD3238:AE3238)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3238='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3238,P3238='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3238),0)","v":0},{"$f":"IF(P3238='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3238,0)","v":0},{"$f":"IF(P3238='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3238,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":457.49513900321307},{"$f":"IF(SUM(AD3238:AE3238)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":91.293659071293902},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3238) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3238)","v":591},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3238) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3238)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3238)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3238)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":10.815276684404154},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},355.10158447126975,1435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":6391.8285204828553},218.4595124021377,{"$f":"O3238*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U3238*'2. Assumptions'!$D$40*BB3238*'2. Assumptions'!$D$38","v":1.3776006361672472E-2},0.15689340578571428,285443.48194980668,5934.3333814796424,99997.792754932147,76.531679396952825]
[614,1485453,2024,"Merri-bek City Council","165 and 167 - 171 Nicholson St","Brunswick East",3057,"Residential","Mixed Use",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1537,null,"TH5 ROOFS",57,"Above Ground RW Tank",2000,170,82,null,1.0224898954703832,6.7526132404181191E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3246) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3246)","v":0.70013937282229954},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3246) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3246)","v":0.27497770034843205},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3246)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3246)","v":4.7372822299651569E-2},0,205,0.93363695510735201,{"$f":"(IF(P3246=$P$2,_xlfn.IFS(AND(Q3246>'2. Assumptions'!$O$14,Q3246<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3246>'2. Assumptions'!$O$15,Q3246<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3246>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3246/1000","v":2186.5415413508317},{"$f":"(IF(P3246='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3246>'2. Assumptions'!$O$21,Q3246<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3246>'2. Assumptions'!$O$22,Q3246<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3246>'2. Assumptions'!$O$23, Q3246<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3246>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3246/1000","v":0},{"$f":"IF(SUM(AD3246:AE3246)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3246='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3246,P3246='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3246),0)","v":0},{"$f":"IF(P3246='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3246,0)","v":0},{"$f":"IF(P3246='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3246,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3246:AE3246)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":141.32613484660772},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3246) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3246)","v":591},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3246) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3246)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3246)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3246)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":16.742468936531921},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},173.59296739456784,1435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},218.4595124021377,{"$f":"O3246*'2. Assumptions'!$D$35","v":9.4809999999999992E-2},{"$f":"U3246*'2. Assumptions'!$D$40*BB3246*'2. Assumptions'!$D$38","v":4.3624020145296157E-2},0.15689340578571428,285443.48194980668,7391.6633187899715,99997.792754932147,76.531679396952825]
[614,1485453,2024,"Merri-bek City Council","165 and 167 - 171 Nicholson St","Brunswick East",3057,"Residential","Mixed Use",7,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1537,null,"DRIVEWAY",117,"None",0,0,0,null,1.0224898954703832,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3251) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3251)","v":0.70013937282229954},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3251) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3251)","v":0.27497770034843205},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3251)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3251)","v":4.7372822299651569E-2},0,205,0.93363695510735201,{"$f":"(IF(P3251=$P$2,_xlfn.IFS(AND(Q3251>'2. Assumptions'!$O$14,Q3251<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3251>'2. Assumptions'!$O$15,Q3251<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3251>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3251/1000","v":0},{"$f":"(IF(P3251='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3251>'2. Assumptions'!$O$21,Q3251<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3251>'2. Assumptions'!$O$22,Q3251<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3251>'2. Assumptions'!$O$23, Q3251<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3251>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3251/1000","v":0},{"$f":"IF(SUM(AD3251:AE3251)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3251='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3251,P3251='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3251),0)","v":0},{"$f":"IF(P3251='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3251,0)","v":0},{"$f":"IF(P3251='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3251,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3251:AE3251)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3251) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3251)","v":591},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3251) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3251)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3251)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3251)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1435,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},218.4595124021377,{"$f":"O3251*'2. Assumptions'!$D$35","v":0.19461000000000001},{"$f":"U3251*'2. Assumptions'!$D$40*BB3251*'2. Assumptions'!$D$38","v":8.9544041350871073E-2},0.15689340578571428,285443.48194980668,0,99997.792754932147,76.531679396952825]
[617,1444279,2024,"Merri-bek City Council","18 ROOSEVELT STREET","COBURG NORTH",3058,"Industrial","Industrial",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},697,null,"UNTREATED",149.6,"None",0,0,0,null,1.0026436781609194,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3258)","v":1.0026436781609194},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3258) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3258)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3258)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3258)","v":0},0,591.6,0.84878048780487814,{"$f":"(IF(P3258=$P$2,_xlfn.IFS(AND(Q3258>'2. Assumptions'!$O$14,Q3258<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3258>'2. Assumptions'!$O$15,Q3258<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3258>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3258/1000","v":0},{"$f":"(IF(P3258='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3258>'2. Assumptions'!$O$21,Q3258<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3258>'2. Assumptions'!$O$22,Q3258<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3258>'2. Assumptions'!$O$23, Q3258<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3258>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3258/1000","v":0},{"$f":"IF(SUM(AD3258:AE3258)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3258='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3258,P3258='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3258),0)","v":0},{"$f":"IF(P3258='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3258,0)","v":0},{"$f":"IF(P3258='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3258,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3258:AE3258)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3258)","v":442},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3258) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3258)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3258)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3258)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,591.6,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},32.910040278726605,{"$f":"O3258*'2. Assumptions'!$D$35","v":0.24883466666666665},{"$f":"U3258*'2. Assumptions'!$D$40*BB3258*'2. Assumptions'!$D$38","v":0.11227162744827583},0.44398325399999994,43852.058953770051,0,24651.365169473429,18.500326780738799]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"DWELLING 1 ROOF AREA",81.790000000000006,"Above Ground RW Tank",2700,128,96.3,null,0.99535595233028307,{"$f":"IFERROR(O3266/SUMIF($A$2:$A$104775,A3266,$O$2:$O$104775)*R3266/100,0)","v":4.4558927431368377E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3266) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3266)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3266) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3266)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3266)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3266)","v":0},0,102.15217391304348,0.45234712226753071,{"$f":"(IF(P3266=$P$2,_xlfn.IFS(AND(Q3266>'2. Assumptions'!$O$14,Q3266<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3266>'2. Assumptions'!$O$15,Q3266<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3266>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3266/1000","v":2361.4648646588985},{"$f":"(IF(P3266='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3266>'2. Assumptions'!$O$21,Q3266<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3266>'2. Assumptions'!$O$22,Q3266<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3266>'2. Assumptions'!$O$23, Q3266<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3266>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3266/1000","v":0},{"$f":"IF(SUM(AD3266:AE3266)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3266='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3266,P3266='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3266),0)","v":0},{"$f":"IF(P3266='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3266,0)","v":0},{"$f":"IF(P3266='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3266,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2925.3195323700706},{"$f":"IF(SUM(AD3266:AE3266)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.40858423466425},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3266) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3266)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3266) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3266)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3266)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3266)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.1254801553383054},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},128.27859364797786,2349.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10491.906174468109},91.009371033296603,{"$f":"O3266*'2. Assumptions'!$D$35","v":0.13604403333333334},{"$f":"U3266*'2. Assumptions'!$D$40*BB3266*'2. Assumptions'!$D$38","v":6.0935507260808756E-2},7.6105814099347829E-2,122156.3057636313,7566.5866420980383,87752.957403576598,65.378053221947468]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"DWELLING 6 ROOF AREA",116.28,"Above Ground RW Tank",3500,125,96.3,null,0.99535595233028307,6.1864226431155564E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3271) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3271)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3271) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3271)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3271)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3271)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3271,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3271,$O$2:$O$104775)/J3271,0)","v":102.15217391304348},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3271,$O$2:$O$104775)/L3271,0)","v":0.45234712226753071},{"$f":"(IF(P3271=$P$2,_xlfn.IFS(AND(Q3271>'2. Assumptions'!$O$14,Q3271<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3271>'2. Assumptions'!$O$15,Q3271<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3271>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3271/1000","v":3061.158157891165},{"$f":"(IF(P3271='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3271>'2. Assumptions'!$O$21,Q3271<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3271>'2. Assumptions'!$O$22,Q3271<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3271>'2. Assumptions'!$O$23, Q3271<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3271>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3271/1000","v":0},{"$f":"IF(SUM(AD3271:AE3271)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3271='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3271,P3271='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3271),0)","v":0},{"$f":"IF(P3271='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3271,0)","v":0},{"$f":"IF(P3271='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3271,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3271:AE3271)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.51906937415212},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3271) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3271)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3271) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3271)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3271)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3271)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.6549066373713064},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3271+AE3271+AF3271+AG3271+AH3271+AI3271+AK3271+AJ3271)/O3271,0)","v":98.028239901003559},{"$f":"SUMIF($A$2:$A$104775,A3271,$O$2:$O$104775)","v":2349.5},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3271,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3271,$O$2:$O$104775),0)","v":91.009371033296603},{"$f":"O3271*'2. Assumptions'!$D$35","v":0.19341239999999998},{"$f":"U3271*'2. Assumptions'!$D$40*BB3271*'2. Assumptions'!$D$38","v":8.6631382617518543E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3271,$BC$2:$BC$104775)/J3271,0)","v":7.6105814099347829E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3271, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3271,$BC$2:$BC$104775),0)","v":122156.3057636313},{"$f":"SUM(AD3271:AI3271,AK3271)","v":8266.2799353303053},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3271, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3271,$BC$2:$BC$104775),0)","v":87752.957403576598},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3271,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3271,$O$2:$O$104775),0)","v":65.378053221947468}]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"CAR SPACE 7",16.2,"None",0,0,0,null,0.99535595233028307,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3274) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3274)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3274) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3274)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3274)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3274)","v":0},0,102.15217391304348,0.45234712226753071,{"$f":"(IF(P3274=$P$2,_xlfn.IFS(AND(Q3274>'2. Assumptions'!$O$14,Q3274<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3274>'2. Assumptions'!$O$15,Q3274<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3274>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3274/1000","v":0},{"$f":"(IF(P3274='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3274>'2. Assumptions'!$O$21,Q3274<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3274>'2. Assumptions'!$O$22,Q3274<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3274>'2. Assumptions'!$O$23, Q3274<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3274>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3274/1000","v":0},{"$f":"IF(SUM(AD3274:AE3274)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3274='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3274,P3274='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3274),0)","v":0},{"$f":"IF(P3274='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3274,0)","v":0},{"$f":"IF(P3274='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3274,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3274:AE3274)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3274) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3274)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3274) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3274)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3274)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3274)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,2349.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},91.009371033296603,{"$f":"O3274*'2. Assumptions'!$D$35","v":2.6945999999999998E-2},{"$f":"U3274*'2. Assumptions'!$D$40*BB3274*'2. Assumptions'!$D$38","v":1.2069387671171314E-2},7.6105814099347829E-2,122156.3057636313,0,87752.957403576598,65.378053221947468]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"CAR SPACE 13",18,"None",0,0,0,null,{"$f":"SUM(W3286:Z3286)","v":0.99535595233028307},0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3286) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3286)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3286) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3286)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3286)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3286)","v":0},0,102.15217391304348,0.45234712226753071,{"$f":"(IF(P3286=$P$2,_xlfn.IFS(AND(Q3286>'2. Assumptions'!$O$14,Q3286<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3286>'2. Assumptions'!$O$15,Q3286<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3286>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3286/1000","v":0},{"$f":"(IF(P3286='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3286>'2. Assumptions'!$O$21,Q3286<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3286>'2. Assumptions'!$O$22,Q3286<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3286>'2. Assumptions'!$O$23, Q3286<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3286>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3286/1000","v":0},{"$f":"IF(SUM(AD3286:AE3286)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3286='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3286,P3286='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3286),0)","v":0},{"$f":"IF(P3286='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3286,0)","v":0},{"$f":"IF(P3286='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3286,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3286:AE3286)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3286) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3286)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3286) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3286)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3286)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3286)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,2349.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},91.009371033296603,{"$f":"O3286*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U3286*'2. Assumptions'!$D$40*BB3286*'2. Assumptions'!$D$38","v":1.3410430745745903E-2},7.6105814099347829E-2,122156.3057636313,0,87752.957403576598,65.378053221947468]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"DWELLING 16 ROOF AREA",76.09,"Above Ground RW Tank",2700,154,86,null,0.99535595233028307,4.9873845499042356E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3291) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3291)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3291) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3291)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3291)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3291)","v":0},0,102.15217391304348,0.45234712226753071,{"$f":"(IF(P3291=$P$2,_xlfn.IFS(AND(Q3291>'2. Assumptions'!$O$14,Q3291<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3291>'2. Assumptions'!$O$15,Q3291<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3291>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3291/1000","v":2361.4648646588985},{"$f":"(IF(P3291='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3291>'2. Assumptions'!$O$21,Q3291<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3291>'2. Assumptions'!$O$22,Q3291<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3291>'2. Assumptions'!$O$23, Q3291<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3291>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3291/1000","v":0},{"$f":"IF(SUM(AD3291:AE3291)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3291='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3291,P3291='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3291),0)","v":0},{"$f":"IF(P3291='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3291,0)","v":0},{"$f":"IF(P3291='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3291,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2925.3195323700706},{"$f":"IF(SUM(AD3291:AE3291)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.40858423466425},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3291) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3291)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3291) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3291)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3291)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3291)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.1254801553383054},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},137.88810848295583,2349.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10491.906174468109},91.009371033296603,{"$f":"O3291*'2. Assumptions'!$D$35","v":0.12656303333333332},{"$f":"U3291*'2. Assumptions'!$D$40*BB3291*'2. Assumptions'!$D$38","v":5.668887085798921E-2},7.6105814099347829E-2,122156.3057636313,7566.5866420980383,87752.957403576598,65.378053221947468]
[620,1498574,2024,"Merri-bek City Council","11 WARWICK PLACE","TULLAMARINE",3043,"Residential","MULTIUNIT",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5194.0200000000004,null,"DWELLING 18 ROOF AREA",108.28,"Above Ground RW Tank",3300,113.7,98.5,null,0.99535595233028307,5.2400238348584809E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3295) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3295)","v":0.99535595233028307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3295) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3295)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3295)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3295)","v":0},0,102.15217391304348,0.45234712226753071,{"$f":"(IF(P3295=$P$2,_xlfn.IFS(AND(Q3295>'2. Assumptions'!$O$14,Q3295<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3295>'2. Assumptions'!$O$15,Q3295<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3295>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3295/1000","v":2886.2348345830987},{"$f":"(IF(P3295='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3295>'2. Assumptions'!$O$21,Q3295<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3295>'2. Assumptions'!$O$22,Q3295<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3295>'2. Assumptions'!$O$23, Q3295<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3295>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3295/1000","v":0},{"$f":"IF(SUM(AD3295:AE3295)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3295='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3295,P3295='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3295),0)","v":0},{"$f":"IF(P3295='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3295,0)","v":0},{"$f":"IF(P3295='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3295,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3295:AE3295)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.76167471650686},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3295) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3295)","v":1712.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3295) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3295)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3295)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3295)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":6.552781310685023},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},103.65534182102537,2349.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11223.800412380626},91.009371033296603,{"$f":"O3295*'2. Assumptions'!$D$35","v":0.18010573333333332},{"$f":"U3295*'2. Assumptions'!$D$40*BB3295*'2. Assumptions'!$D$38","v":8.067119117496481E-2},7.6105814099347829E-2,122156.3057636313,8091.3566120222386,87752.957403576598,65.378053221947468]
[621,1287114,2024,"Frankston City Council","Lot 129 No. 122 Rosslyn Avenue","Seaford Vic.",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},762,null,"Driveway 2",23.98,"None",0,0,0,null,1.0583593387962702,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3303) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3303)","v":1.0583593387962702},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3303) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3303)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3303)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3303)","v":0},0,176.95000000000002,0.4644356955380578,{"$f":"(IF(P3303=$P$2,_xlfn.IFS(AND(Q3303>'2. Assumptions'!$O$14,Q3303<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3303>'2. Assumptions'!$O$15,Q3303<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3303>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3303/1000","v":0},{"$f":"(IF(P3303='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3303>'2. Assumptions'!$O$21,Q3303<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3303>'2. Assumptions'!$O$22,Q3303<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3303>'2. Assumptions'!$O$23, Q3303<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3303>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3303/1000","v":0},{"$f":"IF(SUM(AD3303:AE3303)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3303='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3303,P3303='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3303),0)","v":0},{"$f":"IF(P3303='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3303,0)","v":0},{"$f":"IF(P3303='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3303,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3303:AE3303)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3303) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3303)","v":329.92},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3303) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3303)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3303)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3303)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,353.90000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},68.850482846487807,{"$f":"O3303*'2. Assumptions'!$D$35","v":3.9886733333333334E-2},{"$f":"U3303*'2. Assumptions'!$D$40*BB3303*'2. Assumptions'!$D$38","v":1.8996523522834419E-2},0.14017659872250005,86912.459359955101,0,62090.165711828195,49.186709486298227]
[622,1396069,2024,"Frankston City Council","3 and 5 Mereweather Avenue","Frankston",null,"Residential","Mixed Use",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1067,null,"Dwelling 8",60.36,"Above Ground RW Tank",2000,138.5,90.7,null,1.1525833551800566,9.9619390357253493E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3311) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3311)","v":1.1525833551800566},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3311) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3311)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3311)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3311)","v":0},0,83.918000000000006,0.78648547328959706,{"$f":"(IF(P3311=$P$2,_xlfn.IFS(AND(Q3311>'2. Assumptions'!$O$14,Q3311<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3311>'2. Assumptions'!$O$15,Q3311<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3311>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3311/1000","v":2186.5415413508317},{"$f":"(IF(P3311='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3311>'2. Assumptions'!$O$21,Q3311<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3311>'2. Assumptions'!$O$22,Q3311<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3311>'2. Assumptions'!$O$23, Q3311<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3311>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3311/1000","v":0},{"$f":"IF(SUM(AD3311:AE3311)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3311='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3311,P3311='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3311),0)","v":0},{"$f":"IF(P3311='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3311,0)","v":0},{"$f":"IF(P3311='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3311,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3311:AE3311)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":85.848881098448629},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3311) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3311)","v":639.18000000000006},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3311) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3311)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3311)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3311)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":15.480457995385283},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},163.92974058135133,839.18000000000006,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},117.9103308168732,{"$f":"O3311*'2. Assumptions'!$D$35","v":0.1003988},{"$f":"U3311*'2. Assumptions'!$D$40*BB3311*'2. Assumptions'!$D$38","v":5.2073093592023161E-2},7.2396783765E-2,136674.56794225681,7391.6633187899715,102099.33279333673,88.081976677113033]
[623,1516294,2024,"Frankston City Council",null,null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1479.08,null,"DW 1",10.28,"None",0,0,0,null,1.012919681131456,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3316)","v":0.67542639467690424},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3316) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3316)","v":0.33749328645455179},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3316)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3316)","v":0},0,201.08600000000001,0.67976715255429054,{"$f":"(IF(P3316=$P$2,_xlfn.IFS(AND(Q3316>'2. Assumptions'!$O$14,Q3316<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3316>'2. Assumptions'!$O$15,Q3316<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3316>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3316/1000","v":0},{"$f":"(IF(P3316='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3316>'2. Assumptions'!$O$21,Q3316<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3316>'2. Assumptions'!$O$22,Q3316<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3316>'2. Assumptions'!$O$23, Q3316<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3316>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3316/1000","v":0},{"$f":"IF(SUM(AD3316:AE3316)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3316='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3316,P3316='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3316),0)","v":0},{"$f":"IF(P3316='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3316,0)","v":0},{"$f":"IF(P3316='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3316,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3316:AE3316)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3316)","v":603.92000000000007},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3316) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3316)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3316)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3316)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1005.4300000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},56.299703283775557,{"$f":"O3316*'2. Assumptions'!$D$35","v":1.7099066666666666E-2},{"$f":"U3316*'2. Assumptions'!$D$40*BB3316*'2. Assumptions'!$D$38","v":7.7939915200404787E-3},0.15245744929949998,74257.32351248528,0,51470.830125856191,39.023658903732212]
[623,1516294,2024,"Frankston City Council",null,null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1479.08,null,"Dwelling 5",124.09,"Above Ground RW Tank",2000,116.6,81,null,1.012919681131456,0.14390752215469996,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3323) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3323)","v":0.67542639467690424},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3323) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3323)","v":0.33749328645455179},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3323)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3323)","v":0},0,201.08600000000001,0.67976715255429054,{"$f":"(IF(P3323=$P$2,_xlfn.IFS(AND(Q3323>'2. Assumptions'!$O$14,Q3323<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3323>'2. Assumptions'!$O$15,Q3323<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3323>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3323/1000","v":2186.5415413508317},{"$f":"(IF(P3323='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3323>'2. Assumptions'!$O$21,Q3323<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3323>'2. Assumptions'!$O$22,Q3323<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3323>'2. Assumptions'!$O$23, Q3323<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3323>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3323/1000","v":0},{"$f":"IF(SUM(AD3323:AE3323)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3323='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3323,P3323='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3323),0)","v":0},{"$f":"IF(P3323='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3323,0)","v":0},{"$f":"IF(P3323='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3323,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3323:AE3323)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":146.49707532119211},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3323) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3323)","v":603.92000000000007},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3323) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3323)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3323)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3323)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":16.384287888280511},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.738892267631286,1005.4300000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},56.299703283775557,{"$f":"O3323*'2. Assumptions'!$D$35","v":0.20640303333333335},{"$f":"U3323*'2. Assumptions'!$D$40*BB3323*'2. Assumptions'!$D$38","v":9.4081362618854386E-2},0.15245744929949998,74257.32351248528,7391.6633187899715,51470.830125856191,39.023658903732212]
[625,1153985,2024,"Frankston City Council","10 Seaview Rd","Frankston South",3199,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1467,null,"Half Roof area",218,"Raingarden 100mm",900,134,0,null,1.214,0.67,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3331) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3331)","v":0.54400000000000004},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3331) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3331)","v":0.67},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3331)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3331)","v":0},0,436,0.29720518064076346,{"$f":"(IF(P3331=$P$2,_xlfn.IFS(AND(Q3331>'2. Assumptions'!$O$14,Q3331<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3331>'2. Assumptions'!$O$15,Q3331<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3331>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3331/1000","v":0},{"$f":"(IF(P3331='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3331>'2. Assumptions'!$O$21,Q3331<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3331>'2. Assumptions'!$O$22,Q3331<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3331>'2. Assumptions'!$O$23, Q3331<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3331>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3331/1000","v":0},{"$f":"IF(SUM(AD3331:AE3331)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3331='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3331,P3331='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3331),0)","v":683172.23328888719},{"$f":"IF(P3331='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3331,0)","v":0},{"$f":"IF(P3331='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3331,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1456252.2562575024},{"$f":"IF(SUM(AD3331:AE3331)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":31931.708799199841},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3331) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3331)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3331) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3331)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3331)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3331)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},9813.8738052586668,436,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2139424.4895463893},4938.9954091115878,{"$f":"O3331*'2. Assumptions'!$D$35","v":0.36260666666666663},{"$f":"U3331*'2. Assumptions'!$D$40*BB3331*'2. Assumptions'!$D$38","v":0.19809202199999998},0.39618404399999996,5435357.7106014201,683172.23328888719,1746487.5114229021,1586.9965253922512]
[627,1643419,2024,"Frankston City Council",null,"Frankston North",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},604,null,"Roof 2",96,"Above Ground RW Tank",3500,137,92.1,null,1.1403759124087591,0.32,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3337) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3337)","v":0.32},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3337) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3337)","v":0.82037591240875907},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3337)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3337)","v":0},0,205.5,0.68046357615894038,{"$f":"(IF(P3337=$P$2,_xlfn.IFS(AND(Q3337>'2. Assumptions'!$O$14,Q3337<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3337>'2. Assumptions'!$O$15,Q3337<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3337>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3337/1000","v":3061.158157891165},{"$f":"(IF(P3337='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3337>'2. Assumptions'!$O$21,Q3337<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3337>'2. Assumptions'!$O$22,Q3337<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3337>'2. Assumptions'!$O$23, Q3337<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3337>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3337/1000","v":0},{"$f":"IF(SUM(AD3337:AE3337)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3337='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3337,P3337='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3337),0)","v":0},{"$f":"IF(P3337='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3337,0)","v":0},{"$f":"IF(P3337='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3337,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3337:AE3337)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":356.2101167402717},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3337) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3337)","v":96},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3337) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3337)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3337)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3337)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":118.73670558009057},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.73670558009057,411,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},56.653078696544391,{"$f":"O3337*'2. Assumptions'!$D$35","v":0.15967999999999999},{"$f":"U3337*'2. Assumptions'!$D$40*BB3337*'2. Assumptions'!$D$38","v":8.1942851562043784E-2},0.17540891662499999,66371.812198289219,8266.2799353303053,34381.608026135538,29.347156280729145]
[628,1353437,2024,"Frankston City Council","11 Blair Avenue","Frankston South",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},725,null,"Unit 2 Driveway",30.12,"Buffer Strip",1.7,66,0,null,1.0047345115556419,2.9698373097091293E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3343) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3343)","v":0.66716575287210356},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3343) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3343)","v":0.27817201248935569},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3343)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3343)","v":5.9396746194182587E-2},0,334.685,0.92326896551724136,{"$f":"(IF(P3343=$P$2,_xlfn.IFS(AND(Q3343>'2. Assumptions'!$O$14,Q3343<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3343>'2. Assumptions'!$O$15,Q3343<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3343>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3343/1000","v":0},{"$f":"(IF(P3343='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3343>'2. Assumptions'!$O$21,Q3343<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3343>'2. Assumptions'!$O$22,Q3343<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3343>'2. Assumptions'!$O$23, Q3343<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3343>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3343/1000","v":0},{"$f":"IF(SUM(AD3343:AE3343)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3343='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3343,P3343='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3343),0)","v":0},{"$f":"IF(P3343='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3343,0)","v":737.39225180387825},{"$f":"IF(P3343='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3343,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2750.6987062641711},{"$f":"IF(SUM(AD3343:AE3343)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":587.25286847609812},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3343) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3343)","v":469.13},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3343) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3343)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3343)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3343)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},115.80647271142261,669.37,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3488.0909580680491},69.082297265905254,{"$f":"O3343*'2. Assumptions'!$D$35","v":5.0099600000000001E-2},{"$f":"U3343*'2. Assumptions'!$D$40*BB3343*'2. Assumptions'!$D$38","v":2.2651558710809868E-2},0.25169777314500003,91859.408891630854,737.39225180387825,48222.078337801489,36.265114164209272]
[630,1639000,2024,"Frankston City Council","116-118 Dandenong","Frankston",3191,"Commercial","Subdivision",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},1944,null,"pavement",1113,"Raingarden 100mm",112,134,0,null,1.0191083927964664,0.84461433910975203,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3351) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3351)","v":0.17449405368671425},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3351) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3351)","v":0.84461433910975203},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3351)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3351)","v":0},0,588.6,0.90833333333333333,{"$f":"(IF(P3351=$P$2,_xlfn.IFS(AND(Q3351>'2. Assumptions'!$O$14,Q3351<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3351>'2. Assumptions'!$O$15,Q3351<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3351>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3351/1000","v":0},{"$f":"(IF(P3351='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3351>'2. Assumptions'!$O$21,Q3351<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3351>'2. Assumptions'!$O$22,Q3351<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3351>'2. Assumptions'!$O$23, Q3351<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3351>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3351/1000","v":0},{"$f":"IF(SUM(AD3351:AE3351)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3351='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3351,P3351='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3351),0)","v":85016.98903150596},{"$f":"IF(P3351='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3351,0)","v":0},{"$f":"IF(P3351='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3351,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":181222.50300093362},{"$f":"IF(SUM(AD3351:AE3351)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":3152.2018950455385},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3351) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3351)","v":326.39999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3351) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3351)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3351)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3351)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},239.20888772007149,1765.8,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":266239.49203243956},157.0499596191338,{"$f":"O3351*'2. Assumptions'!$D$35","v":1.8512899999999999},{"$f":"U3351*'2. Assumptions'!$D$40*BB3351*'2. Assumptions'!$D$38","v":0.84899932942507661},0.44898562920000007,205885.44536833058,85016.98903150596,68930.165110182905,52.580111370804225]
[632,1446565,2024,"Frankston City Council","Lot 125 (#13) Chicquita Avenue","Seaford",3198,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},665,null,"D1 Driveway",29,"None",0,0,0,null,1.0018418079096045,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3356)","v":1.0018418079096045},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3356) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3356)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3356)","v":0},0,168.14999999999998,0.50571428571428567,{"$f":"(IF(P3356=$P$2,_xlfn.IFS(AND(Q3356>'2. Assumptions'!$O$14,Q3356<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3356>'2. Assumptions'!$O$15,Q3356<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3356>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3356/1000","v":0},{"$f":"(IF(P3356='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3356>'2. Assumptions'!$O$21,Q3356<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3356>'2. Assumptions'!$O$22,Q3356<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3356>'2. Assumptions'!$O$23, Q3356<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3356>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3356/1000","v":0},{"$f":"IF(SUM(AD3356:AE3356)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3356='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3356,P3356='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3356),0)","v":0},{"$f":"IF(P3356='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3356,0)","v":0},{"$f":"IF(P3356='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3356,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3356:AE3356)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3356)","v":277.29999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3356) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3356)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3356)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,336.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},66.228597982316941,{"$f":"O3356*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U3356*'2. Assumptions'!$D$40*BB3356*'2. Assumptions'!$D$38","v":2.1746479203389828E-2},0.12609208545,88319.094025473532,0,63476.584765837935,47.599732086638156]
[635,0,2024,"Frankston City Council","14 Fellowes Street","Seaford",null,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1012,null,"Unit 3 Roof",92.5,"Above Ground RW Tank",3000,137.80000000000001,90.7,null,1.0839044635865309,0.19963194988253719,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3363) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3363)","v":0.78579326546593575},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3363) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3363)","v":0.29811119812059511},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3363)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3363)","v":0},0,159.625,0.63092885375494068,{"$f":"(IF(P3363=$P$2,_xlfn.IFS(AND(Q3363>'2. Assumptions'!$O$14,Q3363<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3363>'2. Assumptions'!$O$15,Q3363<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3363>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3363/1000","v":2623.8498496209986},{"$f":"(IF(P3363='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3363>'2. Assumptions'!$O$21,Q3363<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3363>'2. Assumptions'!$O$22,Q3363<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3363>'2. Assumptions'!$O$23, Q3363<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3363>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3363/1000","v":0},{"$f":"IF(SUM(AD3363:AE3363)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3363='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3363,P3363='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3363),0)","v":0},{"$f":"IF(P3363='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3363,0)","v":0},{"$f":"IF(P3363='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3363,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3363:AE3363)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":140.99543925789951},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3363) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3363)","v":393.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3363) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3363)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3363)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3363)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.155849207183952},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},119.77650446515551,638.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},76.854476578768924,{"$f":"O3363*'2. Assumptions'!$D$35","v":0.15385833333333332},{"$f":"U3363*'2. Assumptions'!$D$40*BB3363*'2. Assumptions'!$D$38","v":7.5045480416992952E-2},0.12950416012500002,94729.743137554571,7828.9716270601384,63384.154985770765,51.423722829538448]
[637,183603,2024,"Frankston City Council","29 Overport Road","Frankston",3199,"Other","",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},600,null,"Building",370,"Above Ground RW Tank",8000,147.80000000000001,79,null,1.1635319148936172,1.1635319148936172,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3371) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3371)","v":1.1635319148936172},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3371) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3371)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3371)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3371)","v":0},0,470,0.78333333333333333,{"$f":"(IF(P3371=$P$2,_xlfn.IFS(AND(Q3371>'2. Assumptions'!$O$14,Q3371<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3371>'2. Assumptions'!$O$15,Q3371<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3371>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3371/1000","v":4373.0830827016634},{"$f":"(IF(P3371='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3371>'2. Assumptions'!$O$21,Q3371<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3371>'2. Assumptions'!$O$22,Q3371<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3371>'2. Assumptions'!$O$23, Q3371<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3371>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3371/1000","v":0},{"$f":"IF(SUM(AD3371:AE3371)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3371='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3371,P3371='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3371),0)","v":0},{"$f":"IF(P3371='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3371,0)","v":0},{"$f":"IF(P3371='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3371,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD3371:AE3371)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":142.129442610295},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3371) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3371)","v":370},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3371) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3371)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3371)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3371)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":44.695173654897026},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.695173654897026,470,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},35.185562238961488,{"$f":"O3371*'2. Assumptions'!$D$35","v":0.61543333333333328},{"$f":"U3371*'2. Assumptions'!$D$40*BB3371*'2. Assumptions'!$D$38","v":0.32223434617021279},0.40932471000000004,40401.21167449651,9578.2048601408023,23400.016236842388,20.379159276895326]
[639,1480132,2024,"Frankston City Council","3-5 Mereweather Avenue",null,null,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1067,null,"Dwelling 1",72.709999999999994,"Above Ground RW Tank",2000,160,83.4,null,1.013298254244029,0.12175915265945197,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3377) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3377)","v":1.013298254244029},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3377) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3377)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3377)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3377)","v":0},0,95.545999999999992,0.89546391752577315,{"$f":"(IF(P3377=$P$2,_xlfn.IFS(AND(Q3377>'2. Assumptions'!$O$14,Q3377<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3377>'2. Assumptions'!$O$15,Q3377<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3377>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3377/1000","v":2186.5415413508317},{"$f":"(IF(P3377='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3377>'2. Assumptions'!$O$21,Q3377<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3377>'2. Assumptions'!$O$22,Q3377<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3377>'2. Assumptions'!$O$23, Q3377<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3377>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3377/1000","v":0},{"$f":"IF(SUM(AD3377:AE3377)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3377='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3377,P3377='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3377),0)","v":0},{"$f":"IF(P3377='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3377,0)","v":0},{"$f":"IF(P3377='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3377,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3377:AE3377)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":97.649424540579915},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3377) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3377)","v":715.45999999999992},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3377) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3377)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3377)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3377)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":13.829982307173522},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},136.08580857502912,955.45999999999992,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},90.2998893973528,{"$f":"O3377*'2. Assumptions'!$D$35","v":0.12094096666666665},{"$f":"U3377*'2. Assumptions'!$D$40*BB3377*'2. Assumptions'!$D$38","v":5.5147171675463381E-2},7.2467221357500014E-2,119057.87293535486,7391.6633187899715,92948.242394388551,70.496942377333667]
[639,1480132,2024,"Frankston City Council","3-5 Mereweather Avenue",null,null,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1067,null,"Dwelling 7",70.03,"Above Ground RW Tank",1000,106,83,null,1.013298254244029,7.7692211081573273E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3383) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3383)","v":1.013298254244029},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3383) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3383)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3383)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3383)","v":0},0,95.545999999999992,0.89546391752577315,{"$f":"(IF(P3383=$P$2,_xlfn.IFS(AND(Q3383>'2. Assumptions'!$O$14,Q3383<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3383>'2. Assumptions'!$O$15,Q3383<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3383>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3383/1000","v":1093.2707706754159},{"$f":"(IF(P3383='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3383>'2. Assumptions'!$O$21,Q3383<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3383>'2. Assumptions'!$O$22,Q3383<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3383>'2. Assumptions'!$O$23, Q3383<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3383>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3383/1000","v":0},{"$f":"IF(SUM(AD3383:AE3383)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3383='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3383,P3383='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3383),0)","v":0},{"$f":"IF(P3383='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3383,0)","v":0},{"$f":"IF(P3383='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3383,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD3383:AE3383)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":76.809790144944074},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3383) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3383)","v":715.45999999999992},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3383) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3383)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3383)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3383)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":10.878487443424099},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},111.1398347318607,955.45999999999992,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},90.2998893973528,{"$f":"O3383*'2. Assumptions'!$D$35","v":0.11648323333333334},{"$f":"U3383*'2. Assumptions'!$D$40*BB3383*'2. Assumptions'!$D$38","v":5.3114515643414954E-2},7.2467221357500014E-2,119057.87293535486,6298.3925481145561,92948.242394388551,70.496942377333667]
[640,0,2024,"Frankston City Council","45 Humphries Road","Frankston South",null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},998,null,"Unit 1 - TREATED",240,"Raingarden 300mm",6,133,0,null,1.0410597609561754,0.63585657370517934,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3388) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3388)","v":0.40520318725099602},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3388) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3388)","v":0.63585657370517934},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3388)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3388)","v":0},0,251,0.50300601202404804,{"$f":"(IF(P3388=$P$2,_xlfn.IFS(AND(Q3388>'2. Assumptions'!$O$14,Q3388<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3388>'2. Assumptions'!$O$15,Q3388<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3388>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3388/1000","v":0},{"$f":"(IF(P3388='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3388>'2. Assumptions'!$O$21,Q3388<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3388>'2. Assumptions'!$O$22,Q3388<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3388>'2. Assumptions'!$O$23, Q3388<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3388>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3388/1000","v":0},{"$f":"IF(SUM(AD3388:AE3388)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3388='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3388,P3388='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3388),0)","v":5205.1217774391407},{"$f":"IF(P3388='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3388,0)","v":0},{"$f":"IF(P3388='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3388,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":9708.3483750500163},{"$f":"IF(SUM(AD3388:AE3388)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":234.54141655857003},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3388) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3388)","v":201},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3388) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3388)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3388)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3388)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},62.139458968704822,502,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14913.470152489157},58.199147258488814,{"$f":"O3388*'2. Assumptions'!$D$35","v":0.3992},{"$f":"U3388*'2. Assumptions'!$D$40*BB3388*'2. Assumptions'!$D$38","v":0.18701597545816734},0.195587541,74687.712147680679,5205.1217774391407,36674.162004290898,28.577725755597168]
[643,0,2024,"Frankston City Council","641B Nepean Highway","Frankston South",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},927.4,null,"exist driveway",85.6,"Raingarden 100mm",2,131,0,null,0.99845101733232866,0.21125847776940468,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3398) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3398)","v":0.62380896759608151},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3398) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3398)","v":0.37464204973624721},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3398)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3398)","v":0},0,265.39999999999998,0.57235281431960316,{"$f":"(IF(P3398=$P$2,_xlfn.IFS(AND(Q3398>'2. Assumptions'!$O$14,Q3398<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3398>'2. Assumptions'!$O$15,Q3398<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3398>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3398/1000","v":0},{"$f":"(IF(P3398='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3398>'2. Assumptions'!$O$21,Q3398<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3398>'2. Assumptions'!$O$22,Q3398<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3398>'2. Assumptions'!$O$23, Q3398<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3398>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3398/1000","v":0},{"$f":"IF(SUM(AD3398:AE3398)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3398='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3398,P3398='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3398),0)","v":1518.1605184197492},{"$f":"IF(P3398='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3398,0)","v":0},{"$f":"IF(P3398='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3398,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3398:AE3398)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":126.90184261973511},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3398) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3398)","v":287},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3398) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3398)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3398)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3398)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},55.540614993416142,530.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},64.604504678774376,{"$f":"O3398*'2. Assumptions'!$D$35","v":0.14238133333333333},{"$f":"U3398*'2. Assumptions'!$D$40*BB3398*'2. Assumptions'!$D$38","v":6.3972354202110032E-2},0.19834419165000003,86445.866647825867,1518.1605184197492,48779.413685858301,36.454835631810525]
[644,1584989,2024,"Frankston City Council","97a Ballarto Road","Carrum Downs",3201,"Residential","Subdivision",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},264.87,null,"Dwelling 97a - balcony\nand driveway",31.58,"None",0,0,0,null,0.99872335181762173,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3403) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3403)","v":0.99872335181762173},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3403) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3403)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3403)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3403)","v":0},0,162.30000000000001,0.61275342620908368,{"$f":"(IF(P3403=$P$2,_xlfn.IFS(AND(Q3403>'2. Assumptions'!$O$14,Q3403<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3403>'2. Assumptions'!$O$15,Q3403<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3403>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3403/1000","v":0},{"$f":"(IF(P3403='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3403>'2. Assumptions'!$O$21,Q3403<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3403>'2. Assumptions'!$O$22,Q3403<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3403>'2. Assumptions'!$O$23, Q3403<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3403>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3403/1000","v":0},{"$f":"IF(SUM(AD3403:AE3403)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3403='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3403,P3403='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3403),0)","v":0},{"$f":"IF(P3403='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3403,0)","v":0},{"$f":"IF(P3403='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3403,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3403:AE3403)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3403) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3403)","v":130.72},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3403) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3403)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3403)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3403)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,162.30000000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},76.046476357168117,{"$f":"O3403*'2. Assumptions'!$D$35","v":5.2528066666666665E-2},{"$f":"U3403*'2. Assumptions'!$D$40*BB3403*'2. Assumptions'!$D$38","v":2.3607453062624767E-2},0.12132646079999999,101728.37014601506,0,65879.793986881472,49.24807296772304]
[646,79169,2024,"Frankston City Council","robinsons rd",null,3199,"Commercial",null,1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Non-Residential"},23000,null,"BUILDING",311,"Infiltration Sand",25,220,0,null,2.1493769470404986,1.0657320872274143,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3408) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3408)","v":0.17211838006230529},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3408) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3408)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3408)","v":1.9772585669781932},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3408)","v":0},0,642,2.791304347826087E-2,{"$f":"(IF(P3408=$P$2,_xlfn.IFS(AND(Q3408>'2. Assumptions'!$O$14,Q3408<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3408>'2. Assumptions'!$O$15,Q3408<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3408>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3408/1000","v":0},{"$f":"(IF(P3408='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3408>'2. Assumptions'!$O$21,Q3408<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3408>'2. Assumptions'!$O$22,Q3408<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3408>'2. Assumptions'!$O$23, Q3408<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3408>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3408/1000","v":0},{"$f":"IF(SUM(AD3408:AE3408)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3408='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3408,P3408='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3408),0)","v":0},{"$f":"IF(P3408='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3408,0)","v":0},{"$f":"IF(P3408='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3408,0)","v":5422.0018514991043},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":40451.451562708397},{"$f":"IF(SUM(AD3408:AE3408)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":232.00533395242803},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3408) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3408)","v":65},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3408) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3408)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3408)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3408)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.50306564053858,642,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":45873.453414207499},174.45626818424202,{"$f":"O3408*'2. Assumptions'!$D$35","v":0.51729666666666663},{"$f":"U3408*'2. Assumptions'!$D$40*BB3408*'2. Assumptions'!$D$38","v":0.50033948855140187},1.0328551500000001,108438.17177489349,5422.0018514991043,19128.893049870709,30.774728505230794]
[648,1352947,2024,"Frankston City Council","37 Clifton Grove","CARRUM DOWNS",3201,"Residential","Multiunit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023.66,null,"U5 Roof",87.1,"Above Ground RW Tank",3000,143.5,89.2,null,1.0095612622236829,9.3373250958097676E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3416) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3416)","v":0.74200928589037707},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3416) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3416)","v":0.26755197633330591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3416)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3416)","v":0},0,167.32375000000002,0.66146981212258982,{"$f":"(IF(P3416=$P$2,_xlfn.IFS(AND(Q3416>'2. Assumptions'!$O$14,Q3416<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3416>'2. Assumptions'!$O$15,Q3416<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3416>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3416/1000","v":2623.8498496209986},{"$f":"(IF(P3416='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3416>'2. Assumptions'!$O$21,Q3416<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3416>'2. Assumptions'!$O$22,Q3416<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3416>'2. Assumptions'!$O$23, Q3416<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3416>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3416/1000","v":0},{"$f":"IF(SUM(AD3416:AE3416)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3416='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3416,P3416='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3416),0)","v":0},{"$f":"IF(P3416='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3416,0)","v":0},{"$f":"IF(P3416='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3416,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3416:AE3416)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":149.31520229874485},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3416) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3416)","v":710.36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3416) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3416)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3416)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3416)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":15.596777215815761},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},127.20237270983795,1338.5900000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},71.54850368523212,{"$f":"O3416*'2. Assumptions'!$D$35","v":0.14487633333333333},{"$f":"U3416*'2. Assumptions'!$D$40*BB3416*'2. Assumptions'!$D$38","v":6.5817690275852561E-2},0.12643929682312499,94683.885819525487,7828.9716270601384,64055.913652599826,48.404274226447434]
[648,1352947,2024,"Frankston City Council","37 Clifton Grove","CARRUM DOWNS",3201,"Residential","Multiunit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2023.66,null,"U1 Driveway",22.82,"None",0,0,0,null,1.0095612622236829,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3423) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3423)","v":0.74200928589037707},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3423) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3423)","v":0.26755197633330591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3423)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3423)","v":0},0,167.32375000000002,0.66146981212258982,{"$f":"(IF(P3423=$P$2,_xlfn.IFS(AND(Q3423>'2. Assumptions'!$O$14,Q3423<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3423>'2. Assumptions'!$O$15,Q3423<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3423>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3423/1000","v":0},{"$f":"(IF(P3423='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3423>'2. Assumptions'!$O$21,Q3423<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3423>'2. Assumptions'!$O$22,Q3423<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3423>'2. Assumptions'!$O$23, Q3423<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3423>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3423/1000","v":0},{"$f":"IF(SUM(AD3423:AE3423)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3423='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3423,P3423='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3423),0)","v":0},{"$f":"IF(P3423='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3423,0)","v":0},{"$f":"IF(P3423='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3423,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3423:AE3423)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3423) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3423)","v":710.36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3423) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3423)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3423)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3423)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1338.5900000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.54850368523212,{"$f":"O3423*'2. Assumptions'!$D$35","v":3.7957266666666663E-2},{"$f":"U3423*'2. Assumptions'!$D$40*BB3423*'2. Assumptions'!$D$38","v":1.7244083720952416E-2},0.12643929682312499,94683.885819525487,0,64055.913652599826,48.404274226447434]
[649,0,2024,"Frankston City Council","9 Monterey Boulevard","FRANKSTON NORTH",null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},639,null,"Driveway Concrete",29,"None",0,0,0,null,1.0001666666666664,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3428)","v":1.0001666666666664},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3428) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3428)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3428)","v":0},0,96,0.30046948356807512,{"$f":"(IF(P3428=$P$2,_xlfn.IFS(AND(Q3428>'2. Assumptions'!$O$14,Q3428<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3428>'2. Assumptions'!$O$15,Q3428<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3428>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3428/1000","v":0},{"$f":"(IF(P3428='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3428>'2. Assumptions'!$O$21,Q3428<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3428>'2. Assumptions'!$O$22,Q3428<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3428>'2. Assumptions'!$O$23, Q3428<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3428>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3428/1000","v":0},{"$f":"IF(SUM(AD3428:AE3428)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3428='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3428,P3428='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3428),0)","v":0},{"$f":"IF(P3428='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3428,0)","v":0},{"$f":"IF(P3428='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3428,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3428:AE3428)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3428)","v":141.19999999999999},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3428) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3428)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3428)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,192,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},71.375995487467236,{"$f":"O3428*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U3428*'2. Assumptions'!$D$40*BB3428*'2. Assumptions'!$D$38","v":2.1710117749999994E-2},7.1867975999999972E-2,95342.8209359459,0,59031.397304589394,44.192365049298893]
[651,1658807,2024,"Frankston City Council","9 Darnley Drive","SKYE",3977,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},619,null,"Roof 2 to RW Tank",37.229999999999997,"Above Ground RW Tank",2000,170,82,null,1.01456432250176,0.23450665085775685,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3436) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3436)","v":0.60450776242172743},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3436) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3436)","v":0.41005656008003266},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3436)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3436)","v":0},0,134.94499999999999,0.43600969305331178,{"$f":"(IF(P3436=$P$2,_xlfn.IFS(AND(Q3436>'2. Assumptions'!$O$14,Q3436<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3436>'2. Assumptions'!$O$15,Q3436<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3436>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3436/1000","v":2186.5415413508317},{"$f":"(IF(P3436='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3436>'2. Assumptions'!$O$21,Q3436<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3436>'2. Assumptions'!$O$22,Q3436<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3436>'2. Assumptions'!$O$23, Q3436<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3436>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3436/1000","v":0},{"$f":"IF(SUM(AD3436:AE3436)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3436='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3436,P3436='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3436),0)","v":0},{"$f":"IF(P3436='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3436,0)","v":0},{"$f":"IF(P3436='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3436,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3436:AE3436)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":163.68357458059208},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3436) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3436)","v":98.12},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3436) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3436)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3436)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3436)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":100.84385590593524},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},265.77488964518847,269.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},82.132485844969978,{"$f":"O3436*'2. Assumptions'!$D$35","v":6.1925899999999992E-2},{"$f":"U3436*'2. Assumptions'!$D$40*BB3436*'2. Assumptions'!$D$38","v":2.8272513950465279E-2},0.10247742130125,108154.24667808537,7391.6633187899715,75833.323572322537,57.587931738077806]
[652,1309636,2024,"Frankston City Council","9 Catherine Parade",null,3199,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},850,null,"Concrete Driveway\n(Treated)",123,"Infiltration Sand",6.8,222,0,null,1.0026327272727271,0.49647272727272729,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3442) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3442)","v":0.50615999999999994},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3442) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3442)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3442)","v":0.49647272727272729},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3442)","v":0},0,275,0.6470588235294118,{"$f":"(IF(P3442=$P$2,_xlfn.IFS(AND(Q3442>'2. Assumptions'!$O$14,Q3442<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3442>'2. Assumptions'!$O$15,Q3442<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3442>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3442/1000","v":0},{"$f":"(IF(P3442='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3442>'2. Assumptions'!$O$21,Q3442<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3442>'2. Assumptions'!$O$22,Q3442<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3442>'2. Assumptions'!$O$23, Q3442<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3442>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3442/1000","v":0},{"$f":"IF(SUM(AD3442:AE3442)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3442='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3442,P3442='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3442),0)","v":0},{"$f":"IF(P3442='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3442,0)","v":0},{"$f":"IF(P3442='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3442,0)","v":1474.7845036077565},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11002.794825056684},{"$f":"IF(SUM(AD3442:AE3442)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":251.32456715613571},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3442) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3442)","v":218},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3442) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3442)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3442)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3442)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},101.44373437938569,550,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12477.57932866444},58.630036575278339,{"$f":"O3442*'2. Assumptions'!$D$35","v":0.20458999999999999},{"$f":"U3442*'2. Assumptions'!$D$40*BB3442*'2. Assumptions'!$D$38","v":9.2307883352727257E-2},0.20637941399999998,78124.36204611737,1474.7845036077565,39124.018600324547,29.361425571127562]
[654,1293437,2024,"Frankston City Council","82 High Street",null,null,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},880,null,"Unit 1 Roof",138,"Above Ground RW Tank",2000,118.3,75.599999999999994,null,1.0597718360071302,0.29100534759358287,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3448) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3448)","v":1.0597718360071302},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3448) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3448)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3448)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3448)","v":0},0,140.25,0.63749999999999996,{"$f":"(IF(P3448=$P$2,_xlfn.IFS(AND(Q3448>'2. Assumptions'!$O$14,Q3448<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3448>'2. Assumptions'!$O$15,Q3448<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3448>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3448/1000","v":2186.5415413508317},{"$f":"(IF(P3448='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3448>'2. Assumptions'!$O$21,Q3448<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3448>'2. Assumptions'!$O$22,Q3448<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3448>'2. Assumptions'!$O$23, Q3448<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3448>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3448/1000","v":0},{"$f":"IF(SUM(AD3448:AE3448)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3448='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3448,P3448='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3448),0)","v":0},{"$f":"IF(P3448='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3448,0)","v":0},{"$f":"IF(P3448='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3448,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3448:AE3448)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.367258925946714},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3448) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3448)","v":472},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3448) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3448)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3448)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3448)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":20.963557503157556},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},71.701443054278016,561,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},70.551152523995484,{"$f":"O3448*'2. Assumptions'!$D$35","v":0.22953999999999999},{"$f":"U3448*'2. Assumptions'!$D$40*BB3448*'2. Assumptions'!$D$38","v":0.10946701225668451},0.11125180050000003,88940.575316714661,7391.6633187899715,66440.842175762984,52.70348177390354]
[654,1293437,2024,"Frankston City Council","82 High Street",null,null,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},880,null,"Unit 1 Garden steps",1,"None",0,0,0,null,1.0597718360071302,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3456) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3456)","v":1.0597718360071302},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3456) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3456)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3456)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3456)","v":0},0,140.25,0.63749999999999996,{"$f":"(IF(P3456=$P$2,_xlfn.IFS(AND(Q3456>'2. Assumptions'!$O$14,Q3456<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3456>'2. Assumptions'!$O$15,Q3456<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3456>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3456/1000","v":0},{"$f":"(IF(P3456='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3456>'2. Assumptions'!$O$21,Q3456<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3456>'2. Assumptions'!$O$22,Q3456<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3456>'2. Assumptions'!$O$23, Q3456<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3456>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3456/1000","v":0},{"$f":"IF(SUM(AD3456:AE3456)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3456='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3456,P3456='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3456),0)","v":0},{"$f":"IF(P3456='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3456,0)","v":0},{"$f":"IF(P3456='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3456,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3456:AE3456)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3456) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3456)","v":472},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3456) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3456)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3456)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3456)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,561,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.551152523995484,{"$f":"O3456*'2. Assumptions'!$D$35","v":1.6633333333333333E-3},{"$f":"U3456*'2. Assumptions'!$D$40*BB3456*'2. Assumptions'!$D$38","v":7.9323921925133697E-4},0.11125180050000003,88940.575316714661,0,66440.842175762984,52.70348177390354]
[655,1481367,2024,"Frankston City Council","8 The Grove","LANGWARRIN",3910,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},940.57,null,"Dwelling 1 to tank 1",145.16,"Above Ground RW Tank",3000,113.9,91.3,null,1.0320511540594737,0.35269687273347844,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3463) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3463)","v":1.0320511540594737},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3463) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3463)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3463)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3463)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3463,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3463,$O$2:$O$104775)/J3463,0)","v":156.26},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3463,$O$2:$O$104775)/L3463,0)","v":0.49839990643971205},{"$f":"(IF(P3463=$P$2,_xlfn.IFS(AND(Q3463>'2. Assumptions'!$O$14,Q3463<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3463>'2. Assumptions'!$O$15,Q3463<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3463>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3463/1000","v":2623.8498496209986},{"$f":"(IF(P3463='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3463>'2. Assumptions'!$O$21,Q3463<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3463>'2. Assumptions'!$O$22,Q3463<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3463>'2. Assumptions'!$O$23, Q3463<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3463>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3463/1000","v":0},{"$f":"IF(SUM(AD3463:AE3463)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3463='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3463,P3463='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3463),0)","v":0},{"$f":"IF(P3463='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3463,0)","v":0},{"$f":"IF(P3463='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3463,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3463:AE3463)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.35249526583466},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3463) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3463)","v":385.57},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3463) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3463)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3463)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3463)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.734929229522226},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3463+AE3463+AF3463+AG3463+AH3463+AI3463+AK3463+AJ3463)/O3463,0)","v":76.324928789107773},{"$f":"SUMIF($A$2:$A$104775,A3463,$O$2:$O$104775)","v":468.78},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3463,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3463,$O$2:$O$104775),0)","v":70.903152841590185},{"$f":"O3463*'2. Assumptions'!$D$35","v":0.24144946666666667},{"$f":"U3463*'2. Assumptions'!$D$40*BB3463*'2. Assumptions'!$D$38","v":0.11213469032416999},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3463,$BC$2:$BC$104775)/J3463,0)","v":0.12070933253000003},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3463, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3463,$BC$2:$BC$104775),0)","v":91785.170465368326},{"$f":"SUM(AD3463:AI3463,AK3463)","v":7828.9716270601384},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3463, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3463,$BC$2:$BC$104775),0)","v":64858.047534264966},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3463,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3463,$O$2:$O$104775),0)","v":50.102211871625101}]
[655,1481367,2024,"Frankston City Council","8 The Grove","LANGWARRIN",3910,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},940.57,null,"Unit 3 Driveway",16.739999999999998,"None",0,0,0,null,1.0320511540594737,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3468)","v":1.0320511540594737},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3468) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3468)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3468)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3468)","v":0},0,156.26,0.49839990643971205,{"$f":"(IF(P3468=$P$2,_xlfn.IFS(AND(Q3468>'2. Assumptions'!$O$14,Q3468<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3468>'2. Assumptions'!$O$15,Q3468<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3468>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3468/1000","v":0},{"$f":"(IF(P3468='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3468>'2. Assumptions'!$O$21,Q3468<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3468>'2. Assumptions'!$O$22,Q3468<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3468>'2. Assumptions'!$O$23, Q3468<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3468>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3468/1000","v":0},{"$f":"IF(SUM(AD3468:AE3468)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3468='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3468,P3468='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3468),0)","v":0},{"$f":"IF(P3468='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3468,0)","v":0},{"$f":"IF(P3468='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3468,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3468:AE3468)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3468)","v":385.57},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3468) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3468)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3468)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3468)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,468.78,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},70.903152841590185,{"$f":"O3468*'2. Assumptions'!$D$35","v":2.7844199999999996E-2},{"$f":"U3468*'2. Assumptions'!$D$40*BB3468*'2. Assumptions'!$D$38","v":1.2931487434738258E-2},0.12070933253000003,91785.170465368326,0,64858.047534264966,50.102211871625101]
[659,1498728,2024,"Frankston City Council","8 bader court","FRANKSTON SOUTH",3199,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1085,null,"new dwelling",190.51,"Above Ground RW Tank",4000,90.6,99.4,null,1.0601859550391817,0.52222946355632194,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3476) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3476)","v":1.0601859550391817},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3476) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3476)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3476)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3476)","v":0},0,165.255,0.30461751152073729,{"$f":"(IF(P3476=$P$2,_xlfn.IFS(AND(Q3476>'2. Assumptions'!$O$14,Q3476<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3476>'2. Assumptions'!$O$15,Q3476<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3476>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3476/1000","v":3498.4664661613315},{"$f":"(IF(P3476='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3476>'2. Assumptions'!$O$21,Q3476<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3476>'2. Assumptions'!$O$22,Q3476<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3476>'2. Assumptions'!$O$23, Q3476<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3476>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3476/1000","v":0},{"$f":"IF(SUM(AD3476:AE3476)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3476='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3476,P3476='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3476),0)","v":0},{"$f":"IF(P3476='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3476,0)","v":0},{"$f":"IF(P3476='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3476,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3476:AE3476)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.91467965387041},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3476) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3476)","v":330.51},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3476) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3476)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3476)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3476)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.861495687531459},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},63.949886828439567,330.51,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},73.722991375062904,{"$f":"O3476*'2. Assumptions'!$D$35","v":0.3168816333333333},{"$f":"U3476*'2. Assumptions'!$D$40*BB3476*'2. Assumptions'!$D$38","v":0.1511790556814441},0.13113797095499996,92902.862923406457,8703.5882436004722,66369.703452153539,52.66762423890637]
[662,1479677,2024,"Frankston City Council","7 Villiers Street",null,null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},890,null,"Unit 1 Roof Area",130,"Above Ground RW Tank",4000,132.69999999999999,92.1,null,0.99620100502512565,0.28896147403685091,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3484) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3484)","v":0.55653266331658291},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3484) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3484)","v":0.43966834170854274},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3484)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3484)","v":0},0,298.5,0.67078651685393254,{"$f":"(IF(P3484=$P$2,_xlfn.IFS(AND(Q3484>'2. Assumptions'!$O$14,Q3484<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3484>'2. Assumptions'!$O$15,Q3484<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3484>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3484/1000","v":3498.4664661613315},{"$f":"(IF(P3484='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3484>'2. Assumptions'!$O$21,Q3484<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3484>'2. Assumptions'!$O$22,Q3484<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3484>'2. Assumptions'!$O$23, Q3484<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3484>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3484/1000","v":0},{"$f":"IF(SUM(AD3484:AE3484)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3484='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3484,P3484='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3484),0)","v":0},{"$f":"IF(P3484='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3484,0)","v":0},{"$f":"IF(P3484='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3484,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3484:AE3484)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":218.91065417584812},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3484) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3484)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3484) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3484)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3484)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3484)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":53.434618156517637},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},93.716099536046315,597,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},57.468173055887455,{"$f":"O3484*'2. Assumptions'!$D$35","v":0.21623333333333333},{"$f":"U3484*'2. Assumptions'!$D$40*BB3484*'2. Assumptions'!$D$38","v":9.6935338793969844E-2},0.22257845099999998,77070.577048729698,8703.5882436004722,46898.649843152089,34.970280857890067]
[662,1479677,2024,"Frankston City Council","7 Villiers Street",null,null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},890,null,"Unit 2 Raingarden",68,"Raingarden 300mm",2,133.65,0,null,0.99620100502512565,0.15223115577889448,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3488) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3488)","v":0.55653266331658291},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3488) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3488)","v":0.43966834170854274},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3488)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3488)","v":0},0,298.5,0.67078651685393254,{"$f":"(IF(P3488=$P$2,_xlfn.IFS(AND(Q3488>'2. Assumptions'!$O$14,Q3488<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3488>'2. Assumptions'!$O$15,Q3488<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3488>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3488/1000","v":0},{"$f":"(IF(P3488='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3488>'2. Assumptions'!$O$21,Q3488<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3488>'2. Assumptions'!$O$22,Q3488<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3488>'2. Assumptions'!$O$23, Q3488<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3488>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3488/1000","v":0},{"$f":"IF(SUM(AD3488:AE3488)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3488='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3488,P3488='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3488),0)","v":1735.0405924797135},{"$f":"IF(P3488='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3488,0)","v":0},{"$f":"IF(P3488='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3488,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3488:AE3488)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":113.06606016204319},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3488) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3488)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3488) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3488)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3488)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3488)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.10524584553508,597,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4971.1567174963857},57.468173055887455,{"$f":"O3488*'2. Assumptions'!$D$35","v":0.11310666666666666},{"$f":"U3488*'2. Assumptions'!$D$40*BB3488*'2. Assumptions'!$D$38","v":5.0704638753768842E-2},0.22257845099999998,77070.577048729698,1735.0405924797135,46898.649843152089,34.970280857890067]
[664,515243,2024,"Frankston City Council","671 Nepean Highway","FRANKSTON SOUTH",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},864,null,"Unit 1 Raingarden",85,"Raingarden 100mm",34,134,0,null,1.0063253968253969,0.22599206349206352,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3500) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3500)","v":0.61017460317460315},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3500) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3500)","v":0.39615079365079364},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3500)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3500)","v":0},0,252,0.58333333333333337,{"$f":"(IF(P3500=$P$2,_xlfn.IFS(AND(Q3500>'2. Assumptions'!$O$14,Q3500<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3500>'2. Assumptions'!$O$15,Q3500<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3500>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3500/1000","v":0},{"$f":"(IF(P3500='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3500>'2. Assumptions'!$O$21,Q3500<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3500>'2. Assumptions'!$O$22,Q3500<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3500>'2. Assumptions'!$O$23, Q3500<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3500>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3500/1000","v":0},{"$f":"IF(SUM(AD3500:AE3500)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3500='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3500,P3500='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3500),0)","v":25808.728813135738},{"$f":"IF(P3500='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3500,0)","v":0},{"$f":"IF(P3500='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3500,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":55013.974125283421},{"$f":"IF(SUM(AD3500:AE3500)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":2040.200454821359},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3500) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3500)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3500) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3500)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3500)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3500)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},950.85532868728421,504,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":80822.702938419156},373.82931554913853,{"$f":"O3500*'2. Assumptions'!$D$35","v":0.14138333333333333},{"$f":"U3500*'2. Assumptions'!$D$40*BB3500*'2. Assumptions'!$D$38","v":6.4024937559523806E-2},0.18981510900000001,496298.67724798928,25808.728813135738,181442.41368179373,136.66869654854273]
[666,1158738,2024,"Frankston City Council","66 Excelsior Drive, Frankston North 3200","FRANKSTON NORTH",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643.79999999999995,null,"ROOF 2 TO RWT 2",106,"Above Ground RW Tank",3000,144.4,87.6,null,0.99984790419161684,0.36662035928143716,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3505) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3505)","v":0.77236886227544921},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3505) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3505)","v":0.18005389221556889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3505)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3505)","v":4.7425149700598801E-2},0,208.75,0.64849332090711409,{"$f":"(IF(P3505=$P$2,_xlfn.IFS(AND(Q3505>'2. Assumptions'!$O$14,Q3505<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3505>'2. Assumptions'!$O$15,Q3505<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3505>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3505/1000","v":2623.8498496209986},{"$f":"(IF(P3505='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3505>'2. Assumptions'!$O$21,Q3505<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3505>'2. Assumptions'!$O$22,Q3505<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3505>'2. Assumptions'!$O$23, Q3505<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3505>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3505/1000","v":0},{"$f":"IF(SUM(AD3505:AE3505)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3505='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3505,P3505='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3505),0)","v":0},{"$f":"IF(P3505='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3505,0)","v":0},{"$f":"IF(P3505='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3505,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3505:AE3505)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":143.44605542986889},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3505) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3505)","v":216},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3505) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3505)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3505)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3505)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":51.293178995494834},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},104.52194965119702,417.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},68.597432500667082,{"$f":"O3505*'2. Assumptions'!$D$35","v":0.17631333333333332},{"$f":"U3505*'2. Assumptions'!$D$40*BB3505*'2. Assumptions'!$D$38","v":7.9328932566467072E-2},0.156225610125,91660.477581471394,7828.9716270601384,55319.175248348256,41.400104933101815]
[666,1158738,2024,"Frankston City Council","66 Excelsior Drive, Frankston North 3200","FRANKSTON NORTH",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643.79999999999995,null,"DRIVEWAY",30,"Buffer Strip",2,66,0,null,0.99984790419161684,4.7425149700598801E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3508) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3508)","v":0.77236886227544921},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3508) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3508)","v":0.18005389221556889},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3508)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3508)","v":4.7425149700598801E-2},0,208.75,0.64849332090711409,{"$f":"(IF(P3508=$P$2,_xlfn.IFS(AND(Q3508>'2. Assumptions'!$O$14,Q3508<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3508>'2. Assumptions'!$O$15,Q3508<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3508>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3508/1000","v":0},{"$f":"(IF(P3508='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3508>'2. Assumptions'!$O$21,Q3508<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3508>'2. Assumptions'!$O$22,Q3508<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3508>'2. Assumptions'!$O$23, Q3508<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3508>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3508/1000","v":0},{"$f":"IF(SUM(AD3508:AE3508)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3508='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3508,P3508='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3508),0)","v":0},{"$f":"IF(P3508='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3508,0)","v":867.52029623985675},{"$f":"IF(P3508='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3508,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3508:AE3508)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":865.28697266393976},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3508) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3508)","v":216},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3508) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3508)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3508)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3508)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},136.78788070855094,417.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4103.6364212565286},68.597432500667082,{"$f":"O3508*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U3508*'2. Assumptions'!$D$40*BB3508*'2. Assumptions'!$D$38","v":2.2451584688622756E-2},0.156225610125,91660.477581471394,867.52029623985675,55319.175248348256,41.400104933101815]
[668,1096318,2024,"Frankston City Council","63 Rosemary Crescent","FRANKSTON NORTH",3200,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603,null,"New dwelling",133,"Above Ground RW Tank",2000,110.8,83,null,1.1684739336492891,0.34920379146919428,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3520) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3520)","v":0.34920379146919428},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3520) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3520)","v":0.81927014218009475},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3520)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3520)","v":0},0,211,0.69983416252072972,{"$f":"(IF(P3520=$P$2,_xlfn.IFS(AND(Q3520>'2. Assumptions'!$O$14,Q3520<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3520>'2. Assumptions'!$O$15,Q3520<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3520>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3520/1000","v":2186.5415413508317},{"$f":"(IF(P3520='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3520>'2. Assumptions'!$O$21,Q3520<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3520>'2. Assumptions'!$O$22,Q3520<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3520>'2. Assumptions'!$O$23, Q3520<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3520>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3520/1000","v":0},{"$f":"IF(SUM(AD3520:AE3520)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3520='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3520,P3520='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3520),0)","v":0},{"$f":"IF(P3520='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3520,0)","v":0},{"$f":"IF(P3520='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3520,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3520:AE3520)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":283.35314172450086},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3520) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3520)","v":133},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3520) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3520)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3520)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3520)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":74.396986026243354},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.396986026243354,422,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},43.162993524891242,{"$f":"O3520*'2. Assumptions'!$D$35","v":0.22122333333333333},{"$f":"U3520*'2. Assumptions'!$D$40*BB3520*'2. Assumptions'!$D$38","v":0.11632216433175356},0.184541178,49351.541658372051,7391.6633187899715,27225.47979515047,23.811479208588938]
[669,1463552,2024,"Frankston City Council","63 Coogee Avenue","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},844.51,null,"U1 - Pr. Carport to\nRaingarden",21,"Raingarden 100mm",1.65,134,0,null,1.0053474402468709,5.3935943879017879E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3526) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3526)","v":0.17724478178368119},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3526) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3526)","v":9.7341536810227502E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3526)","v":0.73076112165296225},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3526)","v":0},0,260.86500000000001,0.61779019786621836,{"$f":"(IF(P3526=$P$2,_xlfn.IFS(AND(Q3526>'2. Assumptions'!$O$14,Q3526<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3526>'2. Assumptions'!$O$15,Q3526<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3526>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3526/1000","v":0},{"$f":"(IF(P3526='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3526>'2. Assumptions'!$O$21,Q3526<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3526>'2. Assumptions'!$O$22,Q3526<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3526>'2. Assumptions'!$O$23, Q3526<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3526>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3526/1000","v":0},{"$f":"IF(SUM(AD3526:AE3526)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3526='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3526,P3526='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3526),0)","v":1252.4824276962931},{"$f":"IF(P3526='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3526,0)","v":0},{"$f":"IF(P3526='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3526,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2669.7958031387543},{"$f":"IF(SUM(AD3526:AE3526)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":402.93983014483706},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3526) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3526)","v":110.36},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3526) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3526)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3526)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3526)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},186.77515384928796,521.73,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":3922.2782308350475},100.31032610661899,{"$f":"O3526*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U3526*'2. Assumptions'!$D$40*BB3526*'2. Assumptions'!$D$38","v":1.5802553739520438E-2},0.19630158005999998,133302.30562487082,1252.4824276962931,51105.94737649936,38.457356182201657]
[670,388385,2024,"Frankston City Council","6-10 Redgum Ave","CARRUM DOWNS",null,"Residential","Multiunit",8,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1961,null,"roof",920,"Above Ground RW Tank",16000,98.4,94.1,null,1.061702290076336,0.6910534351145039,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3532) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3532)","v":0.6910534351145039},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3532) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3532)","v":0.37064885496183209},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3532)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3532)","v":0},920,163.75,0.66802651708312089,{"$f":"(IF(P3532=$P$2,_xlfn.IFS(AND(Q3532>'2. Assumptions'!$O$14,Q3532<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3532>'2. Assumptions'!$O$15,Q3532<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3532>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3532/1000","v":8746.1661654033269},{"$f":"(IF(P3532='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3532>'2. Assumptions'!$O$21,Q3532<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3532>'2. Assumptions'!$O$22,Q3532<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3532>'2. Assumptions'!$O$23, Q3532<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3532>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3532/1000","v":0},{"$f":"IF(SUM(AD3532:AE3532)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3532='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3532,P3532='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3532),0)","v":0},{"$f":"IF(P3532='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3532,0)","v":0},{"$f":"IF(P3532='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3532,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":13639.658408655347},{"$f":"IF(SUM(AD3532:AE3532)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":399.25923162405149},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3532) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3532)","v":920},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3532) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3532)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3532)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3532)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.990159077715013},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},29.990159077715013,1310,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":27590.946351497812},30.588490488945357,{"$f":"O3532*'2. Assumptions'!$D$35","v":1.5302666666666667},{"$f":"U3532*'2. Assumptions'!$D$40*BB3532*'2. Assumptions'!$D$38","v":0.73110943099236647},0.13012953187500001,38491.380437579879,13951.287942842466,17229.42809873063,13.69195366694222]
[672,1221678,2024,"Frankston City Council","6 JOHN STREET","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},717,null,"PAVING 01",50.3,"Infiltration Sand",2.6,222,0,null,1.0099427116486315,0.23693189051559516,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3540) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3540)","v":0.7239974538510503},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3540) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3540)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3540)","v":0.23693189051559516},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3540)","v":4.9013367281985999E-2},0,157.1,0.65732217573221763,{"$f":"(IF(P3540=$P$2,_xlfn.IFS(AND(Q3540>'2. Assumptions'!$O$14,Q3540<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3540>'2. Assumptions'!$O$15,Q3540<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3540>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3540/1000","v":0},{"$f":"(IF(P3540='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3540>'2. Assumptions'!$O$21,Q3540<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3540>'2. Assumptions'!$O$22,Q3540<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3540>'2. Assumptions'!$O$23, Q3540<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3540>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3540/1000","v":0},{"$f":"IF(SUM(AD3540:AE3540)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3540='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3540,P3540='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3540),0)","v":0},{"$f":"IF(P3540='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3540,0)","v":0},{"$f":"IF(P3540='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3540,0)","v":563.88819255590693},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4206.9509625216733},{"$f":"IF(SUM(AD3540:AE3540)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":201.35909710995861},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3540) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3540)","v":286},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3540) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3540)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3540)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3540)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.847696920031424,471.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4770.8391550775805},131.21068460980726,{"$f":"O3540*'2. Assumptions'!$D$35","v":8.3665666666666666E-2},{"$f":"U3540*'2. Assumptions'!$D$40*BB3540*'2. Assumptions'!$D$38","v":3.8023888619350736E-2},0.118758507,173572.39555226744,563.88819255590693,80888.567539012307,61.147075202430081]
[672,1221678,2024,"Frankston City Council","6 JOHN STREET","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},717,null,"ROOF 01 to SW",100,"None",0,0,0,null,1.0099427116486315,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3541) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3541)","v":0.7239974538510503},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3541) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3541)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3541)","v":0.23693189051559516},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3541)","v":4.9013367281985999E-2},0,157.1,0.65732217573221763,{"$f":"(IF(P3541=$P$2,_xlfn.IFS(AND(Q3541>'2. Assumptions'!$O$14,Q3541<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3541>'2. Assumptions'!$O$15,Q3541<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3541>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3541/1000","v":0},{"$f":"(IF(P3541='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3541>'2. Assumptions'!$O$21,Q3541<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3541>'2. Assumptions'!$O$22,Q3541<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3541>'2. Assumptions'!$O$23, Q3541<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3541>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3541/1000","v":0},{"$f":"IF(SUM(AD3541:AE3541)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3541='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3541,P3541='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3541),0)","v":0},{"$f":"IF(P3541='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3541,0)","v":0},{"$f":"IF(P3541='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3541,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3541:AE3541)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3541) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3541)","v":286},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3541) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3541)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3541)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3541)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,471.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},131.21068460980726,{"$f":"O3541*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U3541*'2. Assumptions'!$D$40*BB3541*'2. Assumptions'!$D$38","v":7.5594211966900068E-2},0.118758507,173572.39555226744,0,80888.567539012307,61.147075202430081]
[674,1181126,2024,"Frankston City Council","6 Goshawk Ct","CARRUM DOWNS",3201,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},651,null,"Driveway non treated",64,"None",0,0,0,null,0.99525510204081624,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3552) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3552)","v":0.79836734693877542},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3552) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3552)","v":0.19688775510204082},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3552)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3552)","v":0},0,392,0.60215053763440862,{"$f":"(IF(P3552=$P$2,_xlfn.IFS(AND(Q3552>'2. Assumptions'!$O$14,Q3552<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3552>'2. Assumptions'!$O$15,Q3552<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3552>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3552/1000","v":0},{"$f":"(IF(P3552='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3552>'2. Assumptions'!$O$21,Q3552<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3552>'2. Assumptions'!$O$22,Q3552<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3552>'2. Assumptions'!$O$23, Q3552<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3552>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3552/1000","v":0},{"$f":"IF(SUM(AD3552:AE3552)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3552='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3552,P3552='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3552),0)","v":0},{"$f":"IF(P3552='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3552,0)","v":0},{"$f":"IF(P3552='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3552,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3552:AE3552)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3552) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3552)","v":192},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3552) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3552)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3552)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3552)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,392,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},60.044371307781446,{"$f":"O3552*'2. Assumptions'!$D$35","v":0.10645333333333333},{"$f":"U3552*'2. Assumptions'!$D$40*BB3552*'2. Assumptions'!$D$38","v":4.7676700408163263E-2},0.29201978999999995,80602.049445519879,0,55127.11931085906,41.06686174607654]
[676,1632853,2024,"Frankston City Council","6 Fellows Street","SEAFORD",3198,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1012,null,"Roof 4 to RW Tank",40.369999999999997,"Above Ground RW Tank",2000,170,82,null,1.0214064619066614,0.17109343837255683,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3560) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3560)","v":0.69844435580374953},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3560) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3560)","v":0.32296210610291193},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3560)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3560)","v":0},0,100.28,0.39636363636363636,{"$f":"(IF(P3560=$P$2,_xlfn.IFS(AND(Q3560>'2. Assumptions'!$O$14,Q3560<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3560>'2. Assumptions'!$O$15,Q3560<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3560>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3560/1000","v":2186.5415413508317},{"$f":"(IF(P3560='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3560>'2. Assumptions'!$O$21,Q3560<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3560>'2. Assumptions'!$O$22,Q3560<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3560>'2. Assumptions'!$O$23, Q3560<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3560>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3560/1000","v":0},{"$f":"IF(SUM(AD3560:AE3560)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3560='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3560,P3560='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3560),0)","v":0},{"$f":"IF(P3560='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3560,0)","v":0},{"$f":"IF(P3560='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3560,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3560:AE3560)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":141.66911163744345},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3560) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3560)","v":165.84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3560) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3560)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3560)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3560)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":59.664731919261733},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},245.10277784221864,401.12,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},104.59796292301475,{"$f":"O3560*'2. Assumptions'!$D$35","v":6.7148766666666665E-2},{"$f":"U3560*'2. Assumptions'!$D$40*BB3560*'2. Assumptions'!$D$38","v":3.0863782882078184E-2},7.6666340040000017E-2,136814.71838159129,7391.6633187899715,98888.682825303666,75.602646425931795]
[676,1632853,2024,"Frankston City Council","6 Fellows Street","SEAFORD",3198,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1012,null,"Unit 1 Driveway",22.04,"None",0,0,0,null,1.0214064619066614,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3561) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3561)","v":0.69844435580374953},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3561) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3561)","v":0.32296210610291193},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3561)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3561)","v":0},0,100.28,0.39636363636363636,{"$f":"(IF(P3561=$P$2,_xlfn.IFS(AND(Q3561>'2. Assumptions'!$O$14,Q3561<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3561>'2. Assumptions'!$O$15,Q3561<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3561>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3561/1000","v":0},{"$f":"(IF(P3561='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3561>'2. Assumptions'!$O$21,Q3561<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3561>'2. Assumptions'!$O$22,Q3561<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3561>'2. Assumptions'!$O$23, Q3561<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3561>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3561/1000","v":0},{"$f":"IF(SUM(AD3561:AE3561)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3561='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3561,P3561='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3561),0)","v":0},{"$f":"IF(P3561='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3561,0)","v":0},{"$f":"IF(P3561='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3561,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3561:AE3561)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3561) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3561)","v":165.84},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3561) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3561)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3561)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3561)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,401.12,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},104.59796292301475,{"$f":"O3561*'2. Assumptions'!$D$35","v":3.6659866666666666E-2},{"$f":"U3561*'2. Assumptions'!$D$40*BB3561*'2. Assumptions'!$D$38","v":1.6850081117686478E-2},7.6666340040000017E-2,136814.71838159129,0,98888.682825303666,75.602646425931795]
[679,0,2024,"Frankston City Council",null,null,null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},613,null,"roof 2",82,"Above Ground RW Tank",2000,153.6,80,null,1.0828111111111109,0.34986666666666666,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3570) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3570)","v":0.72142222222222219},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3570) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3570)","v":0.36138888888888887},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3570)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3570)","v":0},0,180,0.58727569331158236,{"$f":"(IF(P3570=$P$2,_xlfn.IFS(AND(Q3570>'2. Assumptions'!$O$14,Q3570<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3570>'2. Assumptions'!$O$15,Q3570<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3570>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3570/1000","v":2186.5415413508317},{"$f":"(IF(P3570='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3570>'2. Assumptions'!$O$21,Q3570<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3570>'2. Assumptions'!$O$22,Q3570<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3570>'2. Assumptions'!$O$23, Q3570<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3570>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3570/1000","v":0},{"$f":"IF(SUM(AD3570:AE3570)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3570='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3570,P3570='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3570),0)","v":0},{"$f":"IF(P3570='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3570,0)","v":0},{"$f":"IF(P3570='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3570,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3570:AE3570)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":137.15683876511414},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3570) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3570)","v":177},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3570) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3570)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3570)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3570)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":55.90282000842015},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},120.66828221329715,360,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},68.177430351158762,{"$f":"O3570*'2. Assumptions'!$D$35","v":0.13639333333333334},{"$f":"U3570*'2. Assumptions'!$D$40*BB3570*'2. Assumptions'!$D$38","v":6.6459697566666656E-2},0.14588714099999997,84119.391051803395,7391.6633187899715,55870.198854605347,45.281908766665815]
[683,1382271,2024,"Frankston City Council","53 Woodlands Grove","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},647,null,"Roof",139,"Above Ground RW Tank",3000,103.8,96.5,null,1.1827858942065492,0.36343073047858943,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3580) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3580)","v":1.1827858942065492},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3580) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3580)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3580)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3580)","v":0},272,198.5,0.61360123647604325,{"$f":"(IF(P3580=$P$2,_xlfn.IFS(AND(Q3580>'2. Assumptions'!$O$14,Q3580<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3580>'2. Assumptions'!$O$15,Q3580<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3580>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3580/1000","v":2623.8498496209986},{"$f":"(IF(P3580='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3580>'2. Assumptions'!$O$21,Q3580<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3580>'2. Assumptions'!$O$22,Q3580<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3580>'2. Assumptions'!$O$23, Q3580<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3580>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3580/1000","v":0},{"$f":"IF(SUM(AD3580:AE3580)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3580='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3580,P3580='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3580),0)","v":0},{"$f":"IF(P3580='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3580,0)","v":0},{"$f":"IF(P3580='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3580,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3580:AE3580)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.671447362493723},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3580) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3580)","v":397},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3580) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3580)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3580)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3580)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":27.907623836339759},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.707386064941616,397,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},80.763574337438541,{"$f":"O3580*'2. Assumptions'!$D$35","v":0.23120333333333332},{"$f":"U3580*'2. Assumptions'!$D$40*BB3580*'2. Assumptions'!$D$38","v":0.1230588186120907},0.17573507550000003,91225.780968134321,7828.9716270601384,65331.706962666685,57.839155947748651]
[685,17597,2024,"Frankston City Council","51 Hall Road","CARRUM DOWNS",3168,"Residential","Multiunit",18,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5300,null,"Roof / Driveway",2534,"Raingarden 100mm",10,84.6,0,null,1.0614529359693126,0.63256535851283568,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3585) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3585)","v":0.42888757745647688},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3585) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3585)","v":0.63256535851283568},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3585)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3585)","v":0},0,188.27777777777777,0.63943396226415095,{"$f":"(IF(P3585=$P$2,_xlfn.IFS(AND(Q3585>'2. Assumptions'!$O$14,Q3585<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3585>'2. Assumptions'!$O$15,Q3585<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3585>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3585/1000","v":0},{"$f":"(IF(P3585='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3585>'2. Assumptions'!$O$21,Q3585<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3585>'2. Assumptions'!$O$22,Q3585<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3585>'2. Assumptions'!$O$23, Q3585<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3585>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3585/1000","v":0},{"$f":"IF(SUM(AD3585:AE3585)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3585='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3585,P3585='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3585),0)","v":7590.8025920987457},{"$f":"IF(P3585='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3585,0)","v":0},{"$f":"IF(P3585='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3585,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":16180.580625083359},{"$f":"IF(SUM(AD3585:AE3585)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":375.79331364380664},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3585) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3585)","v":855},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3585) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3585)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3585)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3585)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},9.3809720667648406,3389,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":23771.383217182105},19.812975248711087,{"$f":"O3585*'2. Assumptions'!$D$35","v":4.2148866666666667},{"$f":"U3585*'2. Assumptions'!$D$40*BB3585*'2. Assumptions'!$D$38","v":2.013256722200059},0.14958622800000002,24937.743272685751,7590.8025920987457,12467.00814535873,9.9050070853853018]
[688,1392712,2024,"Frankston City Council","5 Logan Street","FRANKSTON",3199,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},220,null,"ROOF",141,"Above Ground RW Tank",3000,118.8,89.5,null,1.1879999999999999,1.1879999999999999,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3591) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3591)","v":1.1879999999999999},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3591) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3591)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3591)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3591)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3591,$N$2:$N$104775,$N$2)","v":141},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3591,$O$2:$O$104775)/J3591,0)","v":141},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3591,$O$2:$O$104775)/L3591,0)","v":0.64090909090909087},{"$f":"(IF(P3591=$P$2,_xlfn.IFS(AND(Q3591>'2. Assumptions'!$O$14,Q3591<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3591>'2. Assumptions'!$O$15,Q3591<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3591>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3591/1000","v":2623.8498496209986},{"$f":"(IF(P3591='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3591>'2. Assumptions'!$O$21,Q3591<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3591>'2. Assumptions'!$O$22,Q3591<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3591>'2. Assumptions'!$O$23, Q3591<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3591>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3591/1000","v":0},{"$f":"IF(SUM(AD3591:AE3591)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3591='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3591,P3591='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3591),0)","v":0},{"$f":"IF(P3591='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3591,0)","v":0},{"$f":"IF(P3591='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3591,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3591:AE3591)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":93.260325446354244},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3591) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3591)","v":141},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3591) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3591)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3591)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3591)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":78.576784844162304},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3591+AE3591+AF3591+AG3591+AH3591+AI3591+AK3591+AJ3591)/O3591,0)","v":78.576784844162304},{"$f":"SUMIF($A$2:$A$104775,A3591,$O$2:$O$104775)","v":141},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3591,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3591,$O$2:$O$104775),0)","v":78.57678484416229},{"$f":"O3591*'2. Assumptions'!$D$35","v":0.23452999999999999},{"$f":"U3591*'2. Assumptions'!$D$40*BB3591*'2. Assumptions'!$D$38","v":0.12537973799999999},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3591,$BC$2:$BC$104775)/J3591,0)","v":0.12537973799999999},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3591, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3591,$BC$2:$BC$104775),0)","v":88366.165376951758},{"$f":"SUM(AD3591:AI3591,AK3591)","v":7828.9716270601384},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3591, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3591,$BC$2:$BC$104775),0)","v":62442.079971965955},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3591,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3591,$O$2:$O$104775),0)","v":55.524621468511619}]
[691,1304358,2024,"Frankston City Council","5 Hannah Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},696.77,null,"Dwelling",298.99,"Above Ground RW Tank",4000,94.6,87,null,1.0009701027510771,0.62500174566346256,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3600) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3600)","v":0.62500174566346256},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3600) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3600)","v":0.37596835708761461},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3600)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3600)","v":0},0,226.27500000000001,0.64949696456506456,{"$f":"(IF(P3600=$P$2,_xlfn.IFS(AND(Q3600>'2. Assumptions'!$O$14,Q3600<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3600>'2. Assumptions'!$O$15,Q3600<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3600>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3600/1000","v":3498.4664661613315},{"$f":"(IF(P3600='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3600>'2. Assumptions'!$O$21,Q3600<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3600>'2. Assumptions'!$O$22,Q3600<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3600>'2. Assumptions'!$O$23, Q3600<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3600>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3600/1000","v":0},{"$f":"IF(SUM(AD3600:AE3600)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3600='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3600,P3600='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3600),0)","v":0},{"$f":"IF(P3600='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3600,0)","v":0},{"$f":"IF(P3600='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3600,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3600:AE3600)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":194.92894258644375},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3600) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3600)","v":298.99},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3600) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3600)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3600)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3600)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.747493025472494},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},40.747493025472494,452.55,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},33.224304332665717,{"$f":"O3600*'2. Assumptions'!$D$35","v":0.49732003333333336},{"$f":"U3600*'2. Assumptions'!$D$40*BB3600*'2. Assumptions'!$D$38","v":0.22401111818962613},0.169531140735,44344.829099128845,8703.5882436004722,28356.101755019317,21.245132150375252]
[692,1266347,2024,"Frankston City Council","Lot 4 No.5 east Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},605,null,"Driveway 2",124,"Raingarden 100mm",0.5,85.5,0,null,1.0283159171348661,0.26240625696111675,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3605) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3605)","v":0.7659096601737494},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3605) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3605)","v":0.26240625696111675},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3605)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3605)","v":0},0,202.01500000000001,0.66781818181818187,{"$f":"(IF(P3605=$P$2,_xlfn.IFS(AND(Q3605>'2. Assumptions'!$O$14,Q3605<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3605>'2. Assumptions'!$O$15,Q3605<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3605>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3605/1000","v":0},{"$f":"(IF(P3605='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3605>'2. Assumptions'!$O$21,Q3605<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3605>'2. Assumptions'!$O$22,Q3605<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3605>'2. Assumptions'!$O$23, Q3605<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3605>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3605/1000","v":0},{"$f":"IF(SUM(AD3605:AE3605)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3605='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3605,P3605='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3605),0)","v":379.54012960493731},{"$f":"IF(P3605='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3605,0)","v":0},{"$f":"IF(P3605='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3605,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD3605:AE3605)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":45.295000760413537},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3605) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3605)","v":249.96},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3605) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3605)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3605)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3605)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},9.5852351682185919,404.03000000000003,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},55.037456127405946,{"$f":"O3605*'2. Assumptions'!$D$35","v":0.20625333333333332},{"$f":"U3605*'2. Assumptions'!$D$40*BB3605*'2. Assumptions'!$D$38","v":9.5442113532955467E-2},0.15548982713999998,71505.589169940562,379.54012960493731,48758.388397758434,37.529061622119343]
[694,1470786,2024,"Frankston City Council","5 BERRINGA STREET,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},535,null,"Roof 2 to RWT2",152,"Above Ground RW Tank",3500,101.7,98,null,1.0170000000000001,0.50850000000000006,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3612) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3612)","v":1.0170000000000001},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3612) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3612)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3612)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3612)","v":0},0,152,0.5682242990654206,{"$f":"(IF(P3612=$P$2,_xlfn.IFS(AND(Q3612>'2. Assumptions'!$O$14,Q3612<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3612>'2. Assumptions'!$O$15,Q3612<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3612>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3612/1000","v":3061.158157891165},{"$f":"(IF(P3612='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3612>'2. Assumptions'!$O$21,Q3612<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3612>'2. Assumptions'!$O$22,Q3612<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3612>'2. Assumptions'!$O$23, Q3612<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3612>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3612/1000","v":0},{"$f":"IF(SUM(AD3612:AE3612)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3612='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3612,P3612='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3612),0)","v":0},{"$f":"IF(P3612='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3612,0)","v":0},{"$f":"IF(P3612='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3612,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3612:AE3612)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":112.08184597530671},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3612) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3612)","v":304},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3612) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3612)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3612)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3612)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.495801762133866},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.991603524267731,304,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11398.723735688693},74.991603524267717,{"$f":"O3612*'2. Assumptions'!$D$35","v":0.25282666666666664},{"$f":"U3612*'2. Assumptions'!$D$40*BB3612*'2. Assumptions'!$D$38","v":0.11570612400000001},0.11570612400000001,98514.437625520077,8266.2799353303053,71442.026139690803,54.383420627173059]
[697,1166471,2024,"Frankston City Council","48 Park st","SEAFORD",null,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650.29,null,"townhouse 2 roof m",45,"None",0,0,0,null,1.0768,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3620) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3620)","v":0.82346666666666668},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3620) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3620)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3620)","v":0.2533333333333333},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3620)","v":0},0,150,0.46133263620846088,{"$f":"(IF(P3620=$P$2,_xlfn.IFS(AND(Q3620>'2. Assumptions'!$O$14,Q3620<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3620>'2. Assumptions'!$O$15,Q3620<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3620>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3620/1000","v":0},{"$f":"(IF(P3620='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3620>'2. Assumptions'!$O$21,Q3620<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3620>'2. Assumptions'!$O$22,Q3620<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3620>'2. Assumptions'!$O$23, Q3620<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3620>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3620/1000","v":0},{"$f":"IF(SUM(AD3620:AE3620)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3620='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3620,P3620='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3620),0)","v":0},{"$f":"IF(P3620='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3620,0)","v":0},{"$f":"IF(P3620='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3620,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3620:AE3620)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3620) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3620)","v":160},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3620) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3620)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3620)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3620)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,300,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.18861970098132,{"$f":"O3620*'2. Assumptions'!$D$35","v":7.485E-2},{"$f":"U3620*'2. Assumptions'!$D$40*BB3620*'2. Assumptions'!$D$38","v":3.6269315999999996E-2},0.12089772,83362.142438643146,0,61319.198792135772,49.422342174639795]
[698,986486,2024,"Frankston City Council","45 RICHARD DRIVE","LANGWARRIN",3910,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Unit 2 Roof to RG",29,"Raingarden 100mm",1,133,0,null,1.0016653771760153,7.4603481624758231E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3625) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3625)","v":0.62273307543520307},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3625) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3625)","v":0.37893230174081238},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3625)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3625)","v":0},0,172.33333333333334,0.62515114873035071,{"$f":"(IF(P3625=$P$2,_xlfn.IFS(AND(Q3625>'2. Assumptions'!$O$14,Q3625<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3625>'2. Assumptions'!$O$15,Q3625<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3625>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3625/1000","v":0},{"$f":"(IF(P3625='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3625>'2. Assumptions'!$O$21,Q3625<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3625>'2. Assumptions'!$O$22,Q3625<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3625>'2. Assumptions'!$O$23, Q3625<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3625>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3625/1000","v":0},{"$f":"IF(SUM(AD3625:AE3625)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3625='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3625,P3625='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3625),0)","v":759.08025920987461},{"$f":"IF(P3625='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3625,0)","v":0},{"$f":"IF(P3625='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3625,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3625:AE3625)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":62.732533246642035},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3625) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3625)","v":215},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3625) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3625)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3625)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3625)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.970286955800361,517,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},71.210468838734471,{"$f":"O3625*'2. Assumptions'!$D$35","v":4.8236666666666664E-2},{"$f":"U3625*'2. Assumptions'!$D$40*BB3625*'2. Assumptions'!$D$38","v":2.1742649509671176E-2},0.12920631949999997,94979.39040983656,759.08025920987461,63083.165045962378,47.296384398451714]
[700,1581912,2024,"Frankston City Council","45 Galway Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},651,null,"Exst. Unit 1 Roof Area -Water Tank",133,"Above Ground RW Tank",3000,109.8,95.5,null,1.0058086592178772,0.40791620111731847,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3633) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3633)","v":0.81601675977653632},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3633) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3633)","v":0.18979189944134078},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3633)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3633)","v":0},0,179,0.54992319508448539,{"$f":"(IF(P3633=$P$2,_xlfn.IFS(AND(Q3633>'2. Assumptions'!$O$14,Q3633<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3633>'2. Assumptions'!$O$15,Q3633<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3633>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3633/1000","v":2623.8498496209986},{"$f":"(IF(P3633='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3633>'2. Assumptions'!$O$21,Q3633<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3633>'2. Assumptions'!$O$22,Q3633<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3633>'2. Assumptions'!$O$23, Q3633<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3633>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3633/1000","v":0},{"$f":"IF(SUM(AD3633:AE3633)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3633='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3633,P3633='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3633),0)","v":0},{"$f":"IF(P3633='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3633,0)","v":0},{"$f":"IF(P3633='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3633,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3633:AE3633)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":135.773273407533},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3633) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3633)","v":233},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3633) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3633)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3633)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3633)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":47.550758210415815},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.30320799268334,358,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},75.175782037682097,{"$f":"O3633*'2. Assumptions'!$D$35","v":0.22122333333333333},{"$f":"U3633*'2. Assumptions'!$D$40*BB3633*'2. Assumptions'!$D$38","v":0.10012875492946928},0.13475975287500003,99855.221589987588,7828.9716270601384,63728.611124985429,47.977943498715163]
[700,1581912,2024,"Frankston City Council","45 Galway Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},651,null,"Unit 2 Roof Area -Raingarden",30,"Raingarden 100mm",1,133,0,null,1.0058086592178772,0.11145251396648044,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3637) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3637)","v":0.81601675977653632},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3637) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3637)","v":0.18979189944134078},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3637)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3637)","v":0},0,179,0.54992319508448539,{"$f":"(IF(P3637=$P$2,_xlfn.IFS(AND(Q3637>'2. Assumptions'!$O$14,Q3637<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3637>'2. Assumptions'!$O$15,Q3637<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3637>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3637/1000","v":0},{"$f":"(IF(P3637='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3637>'2. Assumptions'!$O$21,Q3637<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3637>'2. Assumptions'!$O$22,Q3637<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3637>'2. Assumptions'!$O$23, Q3637<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3637>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3637/1000","v":0},{"$f":"IF(SUM(AD3637:AE3637)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3637='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3637,P3637='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3637),0)","v":759.08025920987461},{"$f":"IF(P3637='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3637,0)","v":0},{"$f":"IF(P3637='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3637,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3637:AE3637)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":125.24972502595749},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3637) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3637)","v":233},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3637) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3637)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3637)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3637)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.23794405727368,358,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},75.175782037682097,{"$f":"O3637*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U3637*'2. Assumptions'!$D$40*BB3637*'2. Assumptions'!$D$38","v":2.2585433442737432E-2},0.13475975287500003,99855.221589987588,759.08025920987461,63728.611124985429,47.977943498715163]
[702,1416157,2024,"Frankston City Council","43 Golf Links Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},649,null,"Unit 2 Roof to WT",18,"None",0,0,0,null,0.99674336283185849,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3645) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3645)","v":0.99674336283185849},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3645) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3645)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3645)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3645)","v":0},0,169.5,0.52234206471494604,{"$f":"(IF(P3645=$P$2,_xlfn.IFS(AND(Q3645>'2. Assumptions'!$O$14,Q3645<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3645>'2. Assumptions'!$O$15,Q3645<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3645>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3645/1000","v":0},{"$f":"(IF(P3645='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3645>'2. Assumptions'!$O$21,Q3645<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3645>'2. Assumptions'!$O$22,Q3645<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3645>'2. Assumptions'!$O$23, Q3645<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3645>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3645/1000","v":0},{"$f":"IF(SUM(AD3645:AE3645)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3645='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3645,P3645='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3645),0)","v":0},{"$f":"IF(P3645='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3645,0)","v":0},{"$f":"IF(P3645='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3645,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3645:AE3645)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3645) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3645)","v":269},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3645) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3645)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3645)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3645)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,339,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},63.72694331025145,{"$f":"O3645*'2. Assumptions'!$D$35","v":2.9939999999999998E-2},{"$f":"U3645*'2. Assumptions'!$D$40*BB3645*'2. Assumptions'!$D$38","v":1.342912332743363E-2},0.12645757800000001,85417.711314126384,0,60180.794170556183,44.898628158849881]
[703,1254374,2024,"Frankston City Council","42 Nepean Hwy","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1278.5,null,"U1 Roof (RG)",20,"Raingarden 100mm",0.5,131.9,0,null,1.0492307692307692,3.1218934911242602E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3648) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3648)","v":0.7899763313609468},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3648) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3648)","v":0.25925443786982244},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3648)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3648)","v":0},0,169,0.66093077825576851,{"$f":"(IF(P3648=$P$2,_xlfn.IFS(AND(Q3648>'2. Assumptions'!$O$14,Q3648<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3648>'2. Assumptions'!$O$15,Q3648<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3648>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3648/1000","v":0},{"$f":"(IF(P3648='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3648>'2. Assumptions'!$O$21,Q3648<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3648>'2. Assumptions'!$O$22,Q3648<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3648>'2. Assumptions'!$O$23, Q3648<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3648>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3648/1000","v":0},{"$f":"IF(SUM(AD3648:AE3648)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3648='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3648,P3648='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3648),0)","v":379.54012960493731},{"$f":"IF(P3648='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3648,0)","v":0},{"$f":"IF(P3648='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3648,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD3648:AE3648)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":45.845663072348756},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3648) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3648)","v":435},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3648) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3648)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3648)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3648)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},59.428458042955263,845,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},69.305776804777906,{"$f":"O3648*'2. Assumptions'!$D$35","v":3.3266666666666667E-2},{"$f":"U3648*'2. Assumptions'!$D$40*BB3648*'2. Assumptions'!$D$38","v":1.5706984615384615E-2},0.13272402,88248.353839851043,379.54012960493731,58551.597882545379,45.983452357366332]
[703,1254374,2024,"Frankston City Council","42 Nepean Hwy","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1278.5,null,"Driveway (UT)",230,"None",0,0,0,null,1.0492307692307692,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3657) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3657)","v":0.7899763313609468},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3657) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3657)","v":0.25925443786982244},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3657)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3657)","v":0},0,169,0.66093077825576851,{"$f":"(IF(P3657=$P$2,_xlfn.IFS(AND(Q3657>'2. Assumptions'!$O$14,Q3657<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3657>'2. Assumptions'!$O$15,Q3657<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3657>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3657/1000","v":0},{"$f":"(IF(P3657='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3657>'2. Assumptions'!$O$21,Q3657<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3657>'2. Assumptions'!$O$22,Q3657<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3657>'2. Assumptions'!$O$23, Q3657<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3657>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3657/1000","v":0},{"$f":"IF(SUM(AD3657:AE3657)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3657='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3657,P3657='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3657),0)","v":0},{"$f":"IF(P3657='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3657,0)","v":0},{"$f":"IF(P3657='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3657,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3657:AE3657)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3657) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3657)","v":435},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3657) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3657)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3657)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3657)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,845,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},69.305776804777906,{"$f":"O3657*'2. Assumptions'!$D$35","v":0.38256666666666667},{"$f":"U3657*'2. Assumptions'!$D$40*BB3657*'2. Assumptions'!$D$38","v":0.18063032307692306},0.13272402,88248.353839851043,0,58551.597882545379,45.983452357366332]
[706,1139745,2024,"Frankston City Council","4 Northcote St","FRANKSTON",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,null,"Unit 1 GF Roof",80.05,"Above Ground RW Tank",1000,96.4,84.9,null,1.0012709835396545,0.17496077631161294,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3665) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3665)","v":1.0012709835396545},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3665) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3665)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3665)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3665)","v":0},0,220.53,0.63279770444763273,{"$f":"(IF(P3665=$P$2,_xlfn.IFS(AND(Q3665>'2. Assumptions'!$O$14,Q3665<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3665>'2. Assumptions'!$O$15,Q3665<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3665>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3665/1000","v":1093.2707706754159},{"$f":"(IF(P3665='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3665>'2. Assumptions'!$O$21,Q3665<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3665>'2. Assumptions'!$O$22,Q3665<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3665>'2. Assumptions'!$O$23, Q3665<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3665>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3665/1000","v":0},{"$f":"IF(SUM(AD3665:AE3665)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3665='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3665,P3665='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3665),0)","v":0},{"$f":"IF(P3665='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3665,0)","v":0},{"$f":"IF(P3665='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3665,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1484.7300781576491},{"$f":"IF(SUM(AD3665:AE3665)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":77.732429624172369},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3665) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3665)","v":399},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3665) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3665)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3665)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3665)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":19.506572998175951},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},97.228265162675896,441.06,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7783.1226262722048},80.161074537534901,{"$f":"O3665*'2. Assumptions'!$D$35","v":0.13314983333333333},{"$f":"U3665*'2. Assumptions'!$D$40*BB3665*'2. Assumptions'!$D$38","v":5.9993579060913488E-2},0.16527650206500002,106959.67997199135,6298.3925481145561,82831.229460074697,62.077975182081929]
[708,625712,2024,"Frankston City Council","4 Boronia Close, Frankston","FRANKSTON",3198,"Residential","Multiunit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},794,null,"TOTAL SITE",453,"Infiltration Sand",17.5,222,0,null,2.2200000000000002,2.2200000000000002,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3673) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3673)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3673) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3673)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3673)","v":2.2200000000000002},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3673)","v":0},0,453,0.57052896725440805,{"$f":"(IF(P3673=$P$2,_xlfn.IFS(AND(Q3673>'2. Assumptions'!$O$14,Q3673<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3673>'2. Assumptions'!$O$15,Q3673<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3673>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3673/1000","v":0},{"$f":"(IF(P3673='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3673>'2. Assumptions'!$O$21,Q3673<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3673>'2. Assumptions'!$O$22,Q3673<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3673>'2. Assumptions'!$O$23, Q3673<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3673>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3673/1000","v":0},{"$f":"IF(SUM(AD3673:AE3673)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3673='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3673,P3673='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3673),0)","v":0},{"$f":"IF(P3673='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3673,0)","v":0},{"$f":"IF(P3673='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3673,0)","v":3795.4012960493733},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":28316.01609389588},{"$f":"IF(SUM(AD3673:AE3673)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":144.64602427903267},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3673) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3673)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3673) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3673)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3673)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3673)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},70.886131103631911,453,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":32111.417389945254},70.886131103631911,{"$f":"O3673*'2. Assumptions'!$D$35","v":0.75348999999999999},{"$f":"U3673*'2. Assumptions'!$D$40*BB3673*'2. Assumptions'!$D$38","v":0.75273651000000008},0.75273651000000008,42659.57205921266,3795.4012960493733,5042.1379136364367,8.3783693069522585]
[709,1626014,2024,"Frankston City Council","4 Blair avenue","FRANKSTON SOUTH",3199,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},724,null,"garages",49,"None",0,0,0,null,0.99892920353982295,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3677) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3677)","v":0.26724778761061946},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3677) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3677)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3677)","v":0.73168141592920355},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3677)","v":0},0,226,0.62430939226519333,{"$f":"(IF(P3677=$P$2,_xlfn.IFS(AND(Q3677>'2. Assumptions'!$O$14,Q3677<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3677>'2. Assumptions'!$O$15,Q3677<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3677>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3677/1000","v":0},{"$f":"(IF(P3677='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3677>'2. Assumptions'!$O$21,Q3677<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3677>'2. Assumptions'!$O$22,Q3677<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3677>'2. Assumptions'!$O$23, Q3677<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3677>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3677/1000","v":0},{"$f":"IF(SUM(AD3677:AE3677)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3677='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3677,P3677='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3677),0)","v":0},{"$f":"IF(P3677='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3677,0)","v":0},{"$f":"IF(P3677='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3677,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3677:AE3677)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3677) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3677)","v":101},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3677) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3677)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3677)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3677)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,452,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},29.990498122300565,{"$f":"O3677*'2. Assumptions'!$D$35","v":8.150333333333333E-2},{"$f":"U3677*'2. Assumptions'!$D$40*BB3677*'2. Assumptions'!$D$38","v":3.6637226933628315E-2},0.16897986299999998,40110.415852567763,0,22378.519983614264,16.732386022008409]
[711,1239866,2024,"Frankston City Council","37 FROME AVENUE","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},627.13,null,"Driveway Unit 2\n(concrete)",94.83,"None",0,0,0,null,1.0187953177626856,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3685) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3685)","v":1.0187953177626856},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3685) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3685)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3685)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3685)","v":0},0,181.10999999999999,0.57758359510787238,{"$f":"(IF(P3685=$P$2,_xlfn.IFS(AND(Q3685>'2. Assumptions'!$O$14,Q3685<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3685>'2. Assumptions'!$O$15,Q3685<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3685>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3685/1000","v":0},{"$f":"(IF(P3685='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3685>'2. Assumptions'!$O$21,Q3685<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3685>'2. Assumptions'!$O$22,Q3685<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3685>'2. Assumptions'!$O$23, Q3685<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3685>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3685/1000","v":0},{"$f":"IF(SUM(AD3685:AE3685)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3685='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3685,P3685='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3685),0)","v":0},{"$f":"IF(P3685='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3685,0)","v":0},{"$f":"IF(P3685='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3685,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3685:AE3685)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3685) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3685)","v":267.39},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3685) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3685)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3685)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3685)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,362.21999999999997,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},61.174571603041706,{"$f":"O3685*'2. Assumptions'!$D$35","v":0.15773389999999998},{"$f":"U3685*'2. Assumptions'!$D$40*BB3685*'2. Assumptions'!$D$38","v":7.2314351447601455E-2},0.13810874397,80221.761088736966,0,56687.009106105179,43.227715902270106]
[713,1401559,2024,"Frankston City Council","36 Sanders Road","FRANKSTON",3199,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},3064.18,null,"Dwelling 1",241.31,"Above Ground RW Tank",5000,93.9,98.2,null,0.99937545590385457,0.18203223862851267,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3688)","v":0.73025159465929723},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3688) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3688)","v":0.26912386124455728},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3688)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3688)","v":0},0,311.19499999999999,0.406235926087893,{"$f":"(IF(P3688=$P$2,_xlfn.IFS(AND(Q3688>'2. Assumptions'!$O$14,Q3688<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3688>'2. Assumptions'!$O$15,Q3688<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3688>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3688/1000","v":4373.0830827016644},{"$f":"(IF(P3688='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3688>'2. Assumptions'!$O$21,Q3688<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3688>'2. Assumptions'!$O$22,Q3688<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3688>'2. Assumptions'!$O$23, Q3688<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3688>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3688/1000","v":0},{"$f":"IF(SUM(AD3688:AE3688)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3688='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3688,P3688='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3688),0)","v":0},{"$f":"IF(P3688='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3688,0)","v":0},{"$f":"IF(P3688='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3688,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD3688:AE3688)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":190.72311285736706},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3688)","v":994.78},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3688) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3688)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3688)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3688)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":14.000669223594906},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},57.716570926392357,1244.78,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},522.17654794465182,{"$f":"O3688*'2. Assumptions'!$D$35","v":0.40137896666666667},{"$f":"U3688*'2. Assumptions'!$D$40*BB3688*'2. Assumptions'!$D$38","v":0.18050772951122313},0.23278398278250001,698066.63197040244,9578.2048601408042,244951.2220694104,183.23148206352278]
[715,0,2024,"Frankston City Council","36 Brighton Street","FRANKSTON SOUTH",3199,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1236,null,"Unit 2 Roof to RWT",120,"Above Ground RW Tank",3000,116.2,95.2,null,1.0134050179211469,0.24989247311827958,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3697) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3697)","v":1.0134050179211469},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3697) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3697)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3697)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3697)","v":0},0,139.5,0.45145631067961167,{"$f":"(IF(P3697=$P$2,_xlfn.IFS(AND(Q3697>'2. Assumptions'!$O$14,Q3697<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3697>'2. Assumptions'!$O$15,Q3697<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3697>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3697/1000","v":2623.8498496209986},{"$f":"(IF(P3697='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3697>'2. Assumptions'!$O$21,Q3697<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3697>'2. Assumptions'!$O$22,Q3697<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3697>'2. Assumptions'!$O$23, Q3697<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3697>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3697/1000","v":0},{"$f":"IF(SUM(AD3697:AE3697)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3697='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3697,P3697='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3697),0)","v":0},{"$f":"IF(P3697='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3697,0)","v":0},{"$f":"IF(P3697='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3697,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3697:AE3697)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":109.32772649729436},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3697) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3697)","v":526},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3697) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3697)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3697)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3697)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.063358674956053},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},92.3277221918907,558,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},77.439552919136077,{"$f":"O3697*'2. Assumptions'!$D$35","v":0.1996},{"$f":"U3697*'2. Assumptions'!$D$40*BB3697*'2. Assumptions'!$D$38","v":9.1024038709677416E-2},0.10581544499999999,102091.12320247279,7828.9716270601384,72540.579677811504,55.024471105129606]
[717,1177764,2024,"Frankston City Council","UNIT 6, 35 ROBERT ST","FRANKSTON",3199,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},229,null,"Paved area",25.35,"Raingarden 100mm",2,134,0,null,1.0237064413938752,0.23913410770855331,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3705) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3705)","v":0.78457233368532198},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3705) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3705)","v":0.23913410770855331},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3705)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3705)","v":0},0,142.05000000000001,0.62030567685589522,{"$f":"(IF(P3705=$P$2,_xlfn.IFS(AND(Q3705>'2. Assumptions'!$O$14,Q3705<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3705>'2. Assumptions'!$O$15,Q3705<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3705>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3705/1000","v":0},{"$f":"(IF(P3705='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3705>'2. Assumptions'!$O$21,Q3705<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3705>'2. Assumptions'!$O$22,Q3705<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3705>'2. Assumptions'!$O$23, Q3705<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3705>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3705/1000","v":0},{"$f":"IF(SUM(AD3705:AE3705)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3705='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3705,P3705='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3705),0)","v":1518.1605184197492},{"$f":"IF(P3705='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3705,0)","v":0},{"$f":"IF(P3705='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3705,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3705:AE3705)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":198.81215143223045},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3705) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3705)","v":116.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3705) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3705)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3705)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3705)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},187.54542972135783,142.05000000000001,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},107.55637988444055,{"$f":"O3705*'2. Assumptions'!$D$35","v":4.2165500000000002E-2},{"$f":"U3705*'2. Assumptions'!$D$40*BB3705*'2. Assumptions'!$D$38","v":1.9424292279567053E-2},0.10884499875,140368.26623221199,1518.1605184197492,81857.907478819456,62.723152673070885]
[720,1592275,2024,"Frankston City Council","34 McCormicks Road","SKYE",3977,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2019,null,"Roof Area 1R1",102.5,"Above Ground RW Tank",4000,170,82,null,1.0033681170581441,0.13419329996149404,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3710) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3710)","v":0.77550327300731614},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3710) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3710)","v":0.22786484405082785},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3710)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3710)","v":0},0,216.41666666666666,0.64314016840019816,{"$f":"(IF(P3710=$P$2,_xlfn.IFS(AND(Q3710>'2. Assumptions'!$O$14,Q3710<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3710>'2. Assumptions'!$O$15,Q3710<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3710>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3710/1000","v":3498.4664661613315},{"$f":"(IF(P3710='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3710>'2. Assumptions'!$O$21,Q3710<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3710>'2. Assumptions'!$O$22,Q3710<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3710>'2. Assumptions'!$O$23, Q3710<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3710>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3710/1000","v":0},{"$f":"IF(SUM(AD3710:AE3710)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3710='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3710,P3710='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3710),0)","v":0},{"$f":"IF(P3710='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3710,0)","v":0},{"$f":"IF(P3710='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3710,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3710:AE3710)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":157.09918144434556},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3710) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3710)","v":704},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3710) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3710)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3710)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3710)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":17.305529743872189},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},118.85944331400997,1298.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},67.351923836191077,{"$f":"O3710*'2. Assumptions'!$D$35","v":0.17049166666666665},{"$f":"U3710*'2. Assumptions'!$D$40*BB3710*'2. Assumptions'!$D$38","v":7.6979656150847134E-2},0.16253346912500002,89680.475834830198,8703.5882436004722,58250.950335591355,43.747689046769722]
[720,1592275,2024,"Frankston City Council","34 McCormicks Road","SKYE",3977,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2019,null,"Roof Area 5R2",35,"Raingarden 100mm",0.72,130.44999999999999,0,null,1.0033681170581441,3.5161725067385442E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3719) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3719)","v":0.77550327300731614},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3719) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3719)","v":0.22786484405082785},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3719)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3719)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3719,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3719,$O$2:$O$104775)/J3719,0)","v":216.41666666666666},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3719,$O$2:$O$104775)/L3719,0)","v":0.64314016840019816},{"$f":"(IF(P3719=$P$2,_xlfn.IFS(AND(Q3719>'2. Assumptions'!$O$14,Q3719<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3719>'2. Assumptions'!$O$15,Q3719<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3719>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3719/1000","v":0},{"$f":"(IF(P3719='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3719>'2. Assumptions'!$O$21,Q3719<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3719>'2. Assumptions'!$O$22,Q3719<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3719>'2. Assumptions'!$O$23, Q3719<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3719>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3719/1000","v":0},{"$f":"IF(SUM(AD3719:AE3719)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3719='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3719,P3719='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3719),0)","v":546.53778663110973},{"$f":"IF(P3719='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3719,0)","v":0},{"$f":"IF(P3719='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3719,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1165.0018050060019},{"$f":"IF(SUM(AD3719:AE3719)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":75.112051565766478},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3719) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3719)","v":704},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3719) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3719)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3719)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3719)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3719+AE3719+AF3719+AG3719+AH3719+AI3719+AK3719+AJ3719)/O3719,0)","v":48.901131189631762},{"$f":"SUMIF($A$2:$A$104775,A3719,$O$2:$O$104775)","v":1298.5},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1711.5395916371117},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3719,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3719,$O$2:$O$104775),0)","v":67.351923836191077},{"$f":"O3719*'2. Assumptions'!$D$35","v":5.8216666666666667E-2},{"$f":"U3719*'2. Assumptions'!$D$40*BB3719*'2. Assumptions'!$D$38","v":2.628573624663073E-2},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3719,$BC$2:$BC$104775)/J3719,0)","v":0.16253346912500002},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3719, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3719,$BC$2:$BC$104775),0)","v":89680.475834830198},{"$f":"SUM(AD3719:AI3719,AK3719)","v":546.53778663110973},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3719, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3719,$BC$2:$BC$104775),0)","v":58250.950335591355},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3719,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3719,$O$2:$O$104775),0)","v":43.747689046769722}]
[720,1592275,2024,"Frankston City Council","34 McCormicks Road","SKYE",3977,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2019,null,"Driveway Area D1",44.5,"Raingarden 100mm",1,131,0,null,1.0033681170581441,4.4894108586830954E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3722) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3722)","v":0.77550327300731614},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3722) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3722)","v":0.22786484405082785},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3722)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3722)","v":0},0,216.41666666666666,0.64314016840019816,{"$f":"(IF(P3722=$P$2,_xlfn.IFS(AND(Q3722>'2. Assumptions'!$O$14,Q3722<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3722>'2. Assumptions'!$O$15,Q3722<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3722>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3722/1000","v":0},{"$f":"(IF(P3722='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3722>'2. Assumptions'!$O$21,Q3722<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3722>'2. Assumptions'!$O$22,Q3722<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3722>'2. Assumptions'!$O$23, Q3722<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3722>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3722/1000","v":0},{"$f":"IF(SUM(AD3722:AE3722)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3722='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3722,P3722='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3722),0)","v":759.08025920987461},{"$f":"IF(P3722='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3722,0)","v":0},{"$f":"IF(P3722='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3722,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3722:AE3722)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":104.32229384134232},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3722) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3722)","v":704},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3722) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3722)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3722)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3722)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},53.418838690296866,1298.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},67.351923836191077,{"$f":"O3722*'2. Assumptions'!$D$35","v":7.4018333333333325E-2},{"$f":"U3722*'2. Assumptions'!$D$40*BB3722*'2. Assumptions'!$D$38","v":3.3420436085001927E-2},0.16253346912500002,89680.475834830198,759.08025920987461,58250.950335591355,43.747689046769722]
[722,1082640,2024,"Frankston City Council","33 Denbigh St","FRANKSTON",3199,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},1022,null,"Driveway 1",79,"Raingarden 100mm",1,123.15,0,null,1.052072060974671,0.18725171298791288,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3730) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3730)","v":0.65797705751020108},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3730) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3730)","v":0.39409500346446996},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3730)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3730)","v":0},0,259.77999999999997,0.50837573385518586,{"$f":"(IF(P3730=$P$2,_xlfn.IFS(AND(Q3730>'2. Assumptions'!$O$14,Q3730<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3730>'2. Assumptions'!$O$15,Q3730<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3730>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3730/1000","v":0},{"$f":"(IF(P3730='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3730>'2. Assumptions'!$O$21,Q3730<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3730>'2. Assumptions'!$O$22,Q3730<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3730>'2. Assumptions'!$O$23, Q3730<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3730>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3730/1000","v":0},{"$f":"IF(SUM(AD3730:AE3730)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3730='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3730,P3730='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3730),0)","v":759.08025920987461},{"$f":"IF(P3730='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3730,0)","v":0},{"$f":"IF(P3730='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3730,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3730:AE3730)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":60.318915510750031},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3730) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3730)","v":351.56},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3730) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3730)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3730)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3730)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},30.090358502762161,519.55999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},47.239731554425205,{"$f":"O3730*'2. Assumptions'!$D$35","v":0.13140333333333332},{"$f":"U3730*'2. Assumptions'!$D$40*BB3730*'2. Assumptions'!$D$38","v":6.2210599073523755E-2},0.20457049908000002,59988.793684320401,759.08025920987461,39843.20131522185,31.375562314265331]
[724,760747,2024,"Frankston City Council","32 Kenilworth AVE","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1043,null,"Common Driveway",105.31,"None",0,0,0,null,1.0010607257064545,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3740) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3740)","v":0.54678110030672866},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3740) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3740)","v":0.45427962539972594},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3740)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3740)","v":0},0,255.3833333333333,0.73456375838926158,{"$f":"(IF(P3740=$P$2,_xlfn.IFS(AND(Q3740>'2. Assumptions'!$O$14,Q3740<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3740>'2. Assumptions'!$O$15,Q3740<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3740>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3740/1000","v":0},{"$f":"(IF(P3740='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3740>'2. Assumptions'!$O$21,Q3740<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3740>'2. Assumptions'!$O$22,Q3740<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3740>'2. Assumptions'!$O$23, Q3740<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3740>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3740/1000","v":0},{"$f":"IF(SUM(AD3740:AE3740)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3740='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3740,P3740='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3740),0)","v":0},{"$f":"IF(P3740='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3740,0)","v":0},{"$f":"IF(P3740='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3740,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3740:AE3740)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3740) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3740)","v":345.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3740) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3740)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3740)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3740)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,766.14999999999986,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},51.155714561566192,{"$f":"O3740*'2. Assumptions'!$D$35","v":0.17516563333333332},{"$f":"U3740*'2. Assumptions'!$D$40*BB3740*'2. Assumptions'!$D$38","v":7.8908146210573821E-2},0.19135718741249999,68271.890282433742,0,43916.669369487419,32.906494802857679]
[724,760747,2024,"Frankston City Council","32 Kenilworth AVE","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1043,null,"Unit 1 Driveway",37.86,"None",0,0,0,null,1.0010607257064545,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3742) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3742)","v":0.54678110030672866},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3742) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3742)","v":0.45427962539972594},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3742)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3742)","v":0},0,255.3833333333333,0.73456375838926158,{"$f":"(IF(P3742=$P$2,_xlfn.IFS(AND(Q3742>'2. Assumptions'!$O$14,Q3742<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3742>'2. Assumptions'!$O$15,Q3742<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3742>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3742/1000","v":0},{"$f":"(IF(P3742='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3742>'2. Assumptions'!$O$21,Q3742<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3742>'2. Assumptions'!$O$22,Q3742<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3742>'2. Assumptions'!$O$23, Q3742<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3742>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3742/1000","v":0},{"$f":"IF(SUM(AD3742:AE3742)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3742='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3742,P3742='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3742),0)","v":0},{"$f":"IF(P3742='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3742,0)","v":0},{"$f":"IF(P3742='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3742,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3742:AE3742)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3742) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3742)","v":345.83},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3742) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3742)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3742)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3742)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,766.14999999999986,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},51.155714561566192,{"$f":"O3742*'2. Assumptions'!$D$35","v":6.2973799999999996E-2},{"$f":"U3742*'2. Assumptions'!$D$40*BB3742*'2. Assumptions'!$D$38","v":2.8368269067821906E-2},0.19135718741249999,68271.890282433742,0,43916.669369487419,32.906494802857679]
[726,1400991,2024,"Frankston City Council","31 Henry Crescent","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},532,null,"Dwelling 1 to tank 1",104.5,"Above Ground RW Tank",2000,131.1,81.5,null,1.0315132575757575,0.51893749999999994,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3750) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3750)","v":1.0315132575757575},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3750) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3750)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3750)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3750)","v":0},0,132,0.49624060150375937,{"$f":"(IF(P3750=$P$2,_xlfn.IFS(AND(Q3750>'2. Assumptions'!$O$14,Q3750<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3750>'2. Assumptions'!$O$15,Q3750<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3750>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3750/1000","v":2186.5415413508317},{"$f":"(IF(P3750='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3750>'2. Assumptions'!$O$21,Q3750<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3750>'2. Assumptions'!$O$22,Q3750<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3750>'2. Assumptions'!$O$23, Q3750<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3750>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3750/1000","v":0},{"$f":"IF(SUM(AD3750:AE3750)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3750='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3750,P3750='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3750),0)","v":0},{"$f":"IF(P3750='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3750,0)","v":0},{"$f":"IF(P3750='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3750,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3750:AE3750)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":95.925079671248554},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3750) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3750)","v":204},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3750) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3750)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3750)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3750)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":48.503917360246895},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},94.68707312430972,264,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},74.960599556745194,{"$f":"O3750*'2. Assumptions'!$D$35","v":0.17381833333333332},{"$f":"U3750*'2. Assumptions'!$D$40*BB3750*'2. Assumptions'!$D$38","v":8.0683161859374991E-2},0.101915572875,97088.196262472964,7391.6633187899715,72527.319528055697,55.997449384772509]
[729,759464,2024,"Frankston City Council","30-32 MOOROODUC HWY","FRANKSTON SOUTH",3067,"Residential","Mixed Use",45,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},20895,null,"ILA",2182,"Above Ground RW Tank",100000,120,97.9,null,1.1033037872683318,1.0549556809024978,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3759) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3759)","v":1.1033037872683318},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3759) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3759)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3759)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3759)","v":0},0,55.155555555555559,0.1187843981813831,{"$f":"(IF(P3759=$P$2,_xlfn.IFS(AND(Q3759>'2. Assumptions'!$O$14,Q3759<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3759>'2. Assumptions'!$O$15,Q3759<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3759>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3759/1000","v":54663.538533770792},{"$f":"(IF(P3759='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3759>'2. Assumptions'!$O$21,Q3759<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3759>'2. Assumptions'!$O$22,Q3759<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3759>'2. Assumptions'!$O$23, Q3759<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3759>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3759/1000","v":0},{"$f":"IF(SUM(AD3759:AE3759)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3759='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3759,P3759='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3759),0)","v":0},{"$f":"IF(P3759='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3759,0)","v":0},{"$f":"IF(P3759='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3759,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":26890.547614744406},{"$f":"IF(SUM(AD3759:AE3759)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":786.35828977584981},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3759) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3759)","v":2482},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3759) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3759)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3759)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3759)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.955361775162906},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},39.761323522435532,2482,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":86759.207925954339},38.456415008326388,{"$f":"O3759*'2. Assumptions'!$D$35","v":3.6293933333333332},{"$f":"U3759*'2. Assumptions'!$D$40*BB3759*'2. Assumptions'!$D$38","v":1.8019455345688957},4.5548719999999994E-2,46567.388380161879,59868.660311209933,32548.146368041467,26.879004127583478]
[730,1648918,2024,"Frankston City Council","No. 30 Leonard Street","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},804,null,"Carport to Raingarden",34.799999999999997,"Raingarden 100mm",1,132,0,null,1.0123816666666665,9.569999999999998E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3762) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3762)","v":0.55109874999999997},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3762) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3762)","v":0.4612829166666666},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3762)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3762)","v":0},0,240,0.59701492537313428,{"$f":"(IF(P3762=$P$2,_xlfn.IFS(AND(Q3762>'2. Assumptions'!$O$14,Q3762<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3762>'2. Assumptions'!$O$15,Q3762<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3762>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3762/1000","v":0},{"$f":"(IF(P3762='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3762>'2. Assumptions'!$O$21,Q3762<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3762>'2. Assumptions'!$O$22,Q3762<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3762>'2. Assumptions'!$O$23, Q3762<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3762>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3762/1000","v":0},{"$f":"IF(SUM(AD3762:AE3762)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3762='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3762,P3762='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3762),0)","v":759.08025920987461},{"$f":"IF(P3762='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3762,0)","v":0},{"$f":"IF(P3762='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3762,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3762:AE3762)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":51.53319656613219},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3762) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3762)","v":238.8},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3762) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3762)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3762)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3762)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.308572463166982,480,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},64.991292891469897,{"$f":"O3762*'2. Assumptions'!$D$35","v":5.7883999999999991E-2},{"$f":"U3762*'2. Assumptions'!$D$40*BB3762*'2. Assumptions'!$D$38","v":2.6370315176999993E-2},0.18186424259999998,85766.778949831758,759.08025920987461,50819.995718203303,38.509750125942858]
[732,1620100,2024,"Frankston City Council","3 Sanders Rd","FRANKSTON SOUTH",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},895,null,"Roof 1 to RW Tank",130.99,"Above Ground RW Tank",3000,125.2,90.4,null,0.9974976287400773,0.33380720537349889,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3770) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3770)","v":0.62150409118664762},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3770) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3770)","v":0.37599353755342968},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3770)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3770)","v":0},0,245.65,0.54893854748603355,{"$f":"(IF(P3770=$P$2,_xlfn.IFS(AND(Q3770>'2. Assumptions'!$O$14,Q3770<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3770>'2. Assumptions'!$O$15,Q3770<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3770>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3770/1000","v":2623.8498496209986},{"$f":"(IF(P3770='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3770>'2. Assumptions'!$O$21,Q3770<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3770>'2. Assumptions'!$O$22,Q3770<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3770>'2. Assumptions'!$O$23, Q3770<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3770>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3770/1000","v":0},{"$f":"IF(SUM(AD3770:AE3770)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3770='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3770,P3770='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3770),0)","v":0},{"$f":"IF(P3770='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3770,0)","v":0},{"$f":"IF(P3770='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3770,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3770:AE3770)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":178.26635126203192},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3770) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3770)","v":253.05},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3770) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3770)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3770)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3770)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.783152195324575},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},84.581469295571296,491.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},65.338829149290731,{"$f":"O3770*'2. Assumptions'!$D$35","v":0.21788003333333333},{"$f":"U3770*'2. Assumptions'!$D$40*BB3770*'2. Assumptions'!$D$38","v":9.7800667469914046E-2},0.18340891643625001,87512.012460431055,7828.9716270601384,52145.841136704752,38.933491632566053]
[734,1376573,2024,"Frankston City Council","3 Caley Street","FRANKSTON NORTH",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},637,null,"Driveway",92,"None",0,0,0,null,1.0026164079822617,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3780) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3780)","v":0.82567627494456763},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3780) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3780)","v":0.17694013303769401},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3780)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3780)","v":0},0,157.85,0.49560439560439556,{"$f":"(IF(P3780=$P$2,_xlfn.IFS(AND(Q3780>'2. Assumptions'!$O$14,Q3780<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3780>'2. Assumptions'!$O$15,Q3780<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3780>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3780/1000","v":0},{"$f":"(IF(P3780='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3780>'2. Assumptions'!$O$21,Q3780<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3780>'2. Assumptions'!$O$22,Q3780<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3780>'2. Assumptions'!$O$23, Q3780<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3780>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3780/1000","v":0},{"$f":"IF(SUM(AD3780:AE3780)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3780='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3780,P3780='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3780),0)","v":0},{"$f":"IF(P3780='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3780,0)","v":0},{"$f":"IF(P3780='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3780,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3780:AE3780)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3780) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3780)","v":181.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3780) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3780)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3780)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3780)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,315.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},99.527649487085199,{"$f":"O3780*'2. Assumptions'!$D$35","v":0.15302666666666667},{"$f":"U3780*'2. Assumptions'!$D$40*BB3780*'2. Assumptions'!$D$38","v":6.9042171086474508E-2},0.11845985550000002,132622.47708495977,0,85662.058354850931,64.285809658208493]
[735,1242588,2024,"Frankston City Council","3 Baileyana Street","FRANKSTON SOUTH",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1041.81,null,"Unit 2 Roof",161,"Above Ground RW Tank",3000,95.6,97,null,1.0094399176954734,0.25335967078189298,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3782) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3782)","v":0.73273744855967082},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3782) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3782)","v":0.27670246913580249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3782)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3782)","v":0},0,202.5,0.58311976272064969,{"$f":"(IF(P3782=$P$2,_xlfn.IFS(AND(Q3782>'2. Assumptions'!$O$14,Q3782<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3782>'2. Assumptions'!$O$15,Q3782<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3782>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3782/1000","v":2623.8498496209986},{"$f":"(IF(P3782='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3782>'2. Assumptions'!$O$21,Q3782<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3782>'2. Assumptions'!$O$22,Q3782<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3782>'2. Assumptions'!$O$23, Q3782<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3782>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3782/1000","v":0},{"$f":"IF(SUM(AD3782:AE3782)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3782='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3782,P3782='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3782),0)","v":0},{"$f":"IF(P3782='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3782,0)","v":0},{"$f":"IF(P3782='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3782,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3782:AE3782)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":151.20459156011916},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3782) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3782)","v":396},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3782) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3782)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3782)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3782)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":27.978097633906273},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.815693559173198,607.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},74.277648720447232,{"$f":"O3782*'2. Assumptions'!$D$35","v":0.26779666666666668},{"$f":"U3782*'2. Assumptions'!$D$40*BB3782*'2. Assumptions'!$D$38","v":0.12164609032160496},0.153002070125,98307.322597675637,7828.9716270601384,59437.793129074686,44.909162431653968]
[737,1349441,2024,"Frankston City Council","29-31 Radiata Street","FRANKSTON NORTH",3200,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1276,null,"DW02 Building Site\nCoverage",137,"Above Ground RW Tank",2500,114,89,null,1.0030474683544304,0.24712025316455694,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3790) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3790)","v":1.0030474683544304},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3790) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3790)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3790)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3790)","v":0},0,158,0.4952978056426332,{"$f":"(IF(P3790=$P$2,_xlfn.IFS(AND(Q3790>'2. Assumptions'!$O$14,Q3790<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3790>'2. Assumptions'!$O$15,Q3790<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3790>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3790/1000","v":2186.5415413508322},{"$f":"(IF(P3790='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3790>'2. Assumptions'!$O$21,Q3790<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3790>'2. Assumptions'!$O$22,Q3790<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3790>'2. Assumptions'!$O$23, Q3790<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3790>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3790/1000","v":0},{"$f":"IF(SUM(AD3790:AE3790)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3790='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3790,P3790='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3790),0)","v":0},{"$f":"IF(P3790='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3790,0)","v":0},{"$f":"IF(P3790='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3790,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3790:AE3790)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":104.92132676845189},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3790) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3790)","v":573},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3790) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3790)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3790)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3790)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":18.366679091009356},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},76.81830013976905,632,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},66.608272906002284,{"$f":"O3790*'2. Assumptions'!$D$35","v":0.22787666666666667},{"$f":"U3790*'2. Assumptions'!$D$40*BB3790*'2. Assumptions'!$D$38","v":0.1028570011186709},0.11862340275,88718.641306623293,7391.6633187899715,62312.015567180919,46.782679232847919]
[738,0,2024,"Frankston City Council","29 Moorhen Crescent,","CARRUM DOWNS",3201,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},683.44,null,"Roof 1 to RG 1",33,"Raingarden 100mm",0.7,130.80000000000001,0,null,0.99525062475970782,0.10371972318339101,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3795) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3795)","v":0.67320742022299118},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3795) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3795)","v":0.27162389465590153},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3795)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3795)","v":5.0419309880815069E-2},0,208.08,0.60891958328456042,{"$f":"(IF(P3795=$P$2,_xlfn.IFS(AND(Q3795>'2. Assumptions'!$O$14,Q3795<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3795>'2. Assumptions'!$O$15,Q3795<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3795>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3795/1000","v":0},{"$f":"(IF(P3795='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3795>'2. Assumptions'!$O$21,Q3795<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3795>'2. Assumptions'!$O$22,Q3795<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3795>'2. Assumptions'!$O$23, Q3795<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3795>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3795/1000","v":0},{"$f":"IF(SUM(AD3795:AE3795)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3795='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3795,P3795='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3795),0)","v":531.35618144691216},{"$f":"IF(P3795='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3795,0)","v":0},{"$f":"IF(P3795='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3795,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1132.6406437558351},{"$f":"IF(SUM(AD3795:AE3795)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":61.261062003058719},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3795) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3795)","v":201},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3795) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3795)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3795)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3795)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},50.424146218265065,416.16,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1663.9968252027472},59.668405893896512,{"$f":"O3795*'2. Assumptions'!$D$35","v":5.4890000000000001E-2},{"$f":"U3795*'2. Assumptions'!$D$40*BB3795*'2. Assumptions'!$D$38","v":2.4583188056877162E-2},0.15500817487499999,80097.72328726665,531.35618144691216,51225.49125273469,38.16017832642099]
[739,567543,2024,"Frankston City Council","29 LORNA STREET","SEAFORD",3198,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},695,null,"D2 Treated",75,"Above Ground RW Tank",2000,143,85,null,1.0615000000000001,0.27500000000000002,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3802) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3802)","v":0.84548717948717955},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3802) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3802)","v":0.21601282051282053},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3802)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3802)","v":0},0,130,0.5611510791366906,{"$f":"(IF(P3802=$P$2,_xlfn.IFS(AND(Q3802>'2. Assumptions'!$O$14,Q3802<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3802>'2. Assumptions'!$O$15,Q3802<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3802>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3802/1000","v":2186.5415413508317},{"$f":"(IF(P3802='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3802>'2. Assumptions'!$O$21,Q3802<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3802>'2. Assumptions'!$O$22,Q3802<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3802>'2. Assumptions'!$O$23, Q3802<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3802>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3802/1000","v":0},{"$f":"IF(SUM(AD3802:AE3802)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3802='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3802,P3802='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3802),0)","v":0},{"$f":"IF(P3802='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3802,0)","v":0},{"$f":"IF(P3802='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3802,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3802:AE3802)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":117.03074134715966},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3802) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3802)","v":217},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3802) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3802)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3802)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3802)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":45.598152725762056},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},131.93065521987154,390,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},79.161452782897953,{"$f":"O3802*'2. Assumptions'!$D$35","v":0.12475},{"$f":"U3802*'2. Assumptions'!$D$40*BB3802*'2. Assumptions'!$D$38","v":5.9589956250000006E-2},0.10328925750000001,99632.712160572293,7391.6633187899715,72787.595508903236,57.832128425576549]
[742,1164100,2024,"Frankston City Council","27 IRELAND STREET SEAFORD","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603.89,null,"ROOF 2 TO RWT 2",176.4,"Above Ground RW Tank",4000,109.8,95.5,null,1.0061170485949766,0.47369023453740616,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3814) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3814)","v":0.94056396585878843},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3814) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3814)","v":6.555308273618822E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3814)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3814)","v":0},0,204.44499999999999,0.67709351040752452,{"$f":"(IF(P3814=$P$2,_xlfn.IFS(AND(Q3814>'2. Assumptions'!$O$14,Q3814<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3814>'2. Assumptions'!$O$15,Q3814<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3814>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3814/1000","v":3498.4664661613315},{"$f":"(IF(P3814='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3814>'2. Assumptions'!$O$21,Q3814<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3814>'2. Assumptions'!$O$22,Q3814<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3814>'2. Assumptions'!$O$23, Q3814<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3814>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3814/1000","v":0},{"$f":"IF(SUM(AD3814:AE3814)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3814='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3814,P3814='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3814),0)","v":0},{"$f":"IF(P3814='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3814,0)","v":0},{"$f":"IF(P3814='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3814,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3814:AE3814)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":129.52965860819646},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3814) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3814)","v":342.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3814) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3814)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3814)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3814)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.581463024783943},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.0651527193085,408.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},64.823327469291073,{"$f":"O3814*'2. Assumptions'!$D$35","v":0.29341200000000001},{"$f":"U3814*'2. Assumptions'!$D$40*BB3814*'2. Assumptions'!$D$38","v":0.13284306695805717},0.15396315659999998,86077.770014097099,8703.5882436004722,58748.953710688715,44.242580450707607]
[742,1164100,2024,"Frankston City Council","27 IRELAND STREET SEAFORD","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},603.89,null,"DRIVEWAY NON\nTREATED",46.29,"None",0,0,0,null,1.0061170485949766,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3816) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3816)","v":0.94056396585878843},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3816) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3816)","v":6.555308273618822E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3816)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3816)","v":0},0,204.44499999999999,0.67709351040752452,{"$f":"(IF(P3816=$P$2,_xlfn.IFS(AND(Q3816>'2. Assumptions'!$O$14,Q3816<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3816>'2. Assumptions'!$O$15,Q3816<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3816>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3816/1000","v":0},{"$f":"(IF(P3816='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3816>'2. Assumptions'!$O$21,Q3816<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3816>'2. Assumptions'!$O$22,Q3816<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3816>'2. Assumptions'!$O$23, Q3816<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3816>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3816/1000","v":0},{"$f":"IF(SUM(AD3816:AE3816)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3816='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3816,P3816='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3816),0)","v":0},{"$f":"IF(P3816='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3816,0)","v":0},{"$f":"IF(P3816='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3816,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3816:AE3816)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3816) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3816)","v":342.4},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3816) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3816)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3816)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3816)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,408.89,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.823327469291073,{"$f":"O3816*'2. Assumptions'!$D$35","v":7.69957E-2},{"$f":"U3816*'2. Assumptions'!$D$40*BB3816*'2. Assumptions'!$D$38","v":3.4860008897326912E-2},0.15396315659999998,86077.770014097099,0,58748.953710688715,44.242580450707607]
[743,1603384,2024,"Frankston City Council","27 FOOT ST,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},808.2,null,"Driveway to SHC1",100,"Raingarden 100mm",0.69,106.5,0,null,1.0046403978576894,0.20371078806426934,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3822) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3822)","v":0.40079571537872993},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3822) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3822)","v":0.6038446824789595},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3822)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3822)","v":0},0,261.39999999999998,0.6468695867359564,{"$f":"(IF(P3822=$P$2,_xlfn.IFS(AND(Q3822>'2. Assumptions'!$O$14,Q3822<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3822>'2. Assumptions'!$O$15,Q3822<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3822>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3822/1000","v":0},{"$f":"(IF(P3822='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3822>'2. Assumptions'!$O$21,Q3822<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3822>'2. Assumptions'!$O$22,Q3822<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3822>'2. Assumptions'!$O$23, Q3822<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3822>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3822/1000","v":0},{"$f":"IF(SUM(AD3822:AE3822)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3822='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3822,P3822='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3822),0)","v":523.76537885481343},{"$f":"IF(P3822='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3822,0)","v":0},{"$f":"IF(P3822='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3822,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1116.4600631307517},{"$f":"IF(SUM(AD3822:AE3822)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":27.163035290001371},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3822) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3822)","v":158},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3822) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3822)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3822)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3822)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},16.402254419855652,522.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1640.2254419855651},50.084354185927168,{"$f":"O3822*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U3822*'2. Assumptions'!$D$40*BB3822*'2. Assumptions'!$D$38","v":7.519733377964806E-2},0.19656583050000004,66603.896266708252,523.76537885481343,42798.009430368678,32.182962002399591]
[744,1258018,2024,"Frankston City Council","27 East Road","SEAFORD",3198,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1095,null,"Dwelling 4 Untreated\nRoof Area",9,"None",0,0,0,null,1.0039069462647443,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3834) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3834)","v":0.52585452162516377},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3834) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3834)","v":0.25570642201834859},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3834)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3834)","v":0.22234600262123197},0,190.75,0.69680365296803648,{"$f":"(IF(P3834=$P$2,_xlfn.IFS(AND(Q3834>'2. Assumptions'!$O$14,Q3834<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3834>'2. Assumptions'!$O$15,Q3834<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3834>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3834/1000","v":0},{"$f":"(IF(P3834='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3834>'2. Assumptions'!$O$21,Q3834<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3834>'2. Assumptions'!$O$22,Q3834<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3834>'2. Assumptions'!$O$23, Q3834<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3834>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3834/1000","v":0},{"$f":"IF(SUM(AD3834:AE3834)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3834='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3834,P3834='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3834),0)","v":0},{"$f":"IF(P3834='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3834,0)","v":0},{"$f":"IF(P3834='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3834,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3834:AE3834)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3834) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3834)","v":313},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3834) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3834)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3834)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3834)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,763,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},95.468253854890847,{"$f":"O3834*'2. Assumptions'!$D$35","v":1.4969999999999999E-2},{"$f":"U3834*'2. Assumptions'!$D$40*BB3834*'2. Assumptions'!$D$38","v":6.7628191435124491E-3},0.14333419462499997,127049.72090200862,0,65950.146000600187,49.55654554336666]
[744,1258018,2024,"Frankston City Council","27 East Road","SEAFORD",3198,"Residential","Multiunit",4,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},1095,null,"Treated Driveways + pathways",261,"Buffer Strip",11,65,0,null,1.0039069462647443,0.22234600262123197,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3835) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3835)","v":0.52585452162516377},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3835) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3835)","v":0.25570642201834859},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3835)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3835)","v":0.22234600262123197},0,190.75,0.69680365296803648,{"$f":"(IF(P3835=$P$2,_xlfn.IFS(AND(Q3835>'2. Assumptions'!$O$14,Q3835<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3835>'2. Assumptions'!$O$15,Q3835<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3835>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3835/1000","v":0},{"$f":"(IF(P3835='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3835>'2. Assumptions'!$O$21,Q3835<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3835>'2. Assumptions'!$O$22,Q3835<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3835>'2. Assumptions'!$O$23, Q3835<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3835>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3835/1000","v":0},{"$f":"IF(SUM(AD3835:AE3835)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3835='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3835,P3835='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3835),0)","v":0},{"$f":"IF(P3835='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3835,0)","v":4771.3616293192117},{"$f":"IF(P3835='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3835,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":17798.638687591694},{"$f":"IF(SUM(AD3835:AE3835)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":1015.0846001652237},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3835) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3835)","v":313},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3835) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3835)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3835)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3835)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},86.475096999658632,763,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":22570.000316910904},95.468253854890847,{"$f":"O3835*'2. Assumptions'!$D$35","v":0.43412999999999996},{"$f":"U3835*'2. Assumptions'!$D$40*BB3835*'2. Assumptions'!$D$38","v":0.19612175516186103},0.14333419462499997,127049.72090200862,4771.3616293192117,65950.146000600187,49.55654554336666]
[745,1303290,2024,"Frankston City Council","26A QUEEN STREET","FRANKSTON",3199,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,null,"U1 - Nth.Wst. Roof",23.3,"Raingarden 100mm",1.8,134,0,null,0.99858525519848784,{"$f":"IFERROR(O3842/SUMIF($A$2:$A$104775,A3842,$O$2:$O$104775)*R3842/100,0)","v":5.9020793950850664E-2},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3842) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3842)","v":0.74414328922495288},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3842) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3842)","v":0.25444196597353497},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3842)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3842)","v":0},0,105.8,0.60250569476082005,{"$f":"(IF(P3842=$P$2,_xlfn.IFS(AND(Q3842>'2. Assumptions'!$O$14,Q3842<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3842>'2. Assumptions'!$O$15,Q3842<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3842>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3842/1000","v":0},{"$f":"(IF(P3842='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3842>'2. Assumptions'!$O$21,Q3842<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3842>'2. Assumptions'!$O$22,Q3842<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3842>'2. Assumptions'!$O$23, Q3842<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3842>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3842/1000","v":0},{"$f":"IF(SUM(AD3842:AE3842)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3842='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3842,P3842='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3842),0)","v":1366.3444665777743},{"$f":"IF(P3842='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3842,0)","v":0},{"$f":"IF(P3842='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3842,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD3842:AE3842)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":168.16600841458015},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3842) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3842)","v":267.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3842) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3842)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3842)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3842)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.64158708552702,529,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4278.8489790927797},131.38354657152732,{"$f":"O3842*'2. Assumptions'!$D$35","v":3.8755666666666667E-2},{"$f":"U3842*'2. Assumptions'!$D$40*BB3842*'2. Assumptions'!$D$38","v":1.7415376779924389E-2},7.9079264519999998E-2,175777.80106632167,1366.3444665777743,107294.10476378807,80.196019773650178]
[745,1303290,2024,"Frankston City Council","26A QUEEN STREET","FRANKSTON",3199,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,null,"U4 - Nth. Roof",13.3,"Raingarden 100mm",1.8,134,0,null,0.99858525519848784,3.368998109640832E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3843) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3843)","v":0.74414328922495288},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3843) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3843)","v":0.25444196597353497},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3843)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3843)","v":0},0,105.8,0.60250569476082005,{"$f":"(IF(P3843=$P$2,_xlfn.IFS(AND(Q3843>'2. Assumptions'!$O$14,Q3843<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3843>'2. Assumptions'!$O$15,Q3843<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3843>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3843/1000","v":0},{"$f":"(IF(P3843='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3843>'2. Assumptions'!$O$21,Q3843<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3843>'2. Assumptions'!$O$22,Q3843<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3843>'2. Assumptions'!$O$23, Q3843<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3843>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3843/1000","v":0},{"$f":"IF(SUM(AD3843:AE3843)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3843='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3843,P3843='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3843),0)","v":1366.3444665777743},{"$f":"IF(P3843='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3843,0)","v":0},{"$f":"IF(P3843='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3843,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD3843:AE3843)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":168.16600841458015},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3843) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3843)","v":267.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3843) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3843)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3843)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3843)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},321.71796835284056,529,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4278.8489790927797},131.38354657152732,{"$f":"O3843*'2. Assumptions'!$D$35","v":2.2122333333333334E-2},{"$f":"U3843*'2. Assumptions'!$D$40*BB3843*'2. Assumptions'!$D$38","v":9.940966144763707E-3},7.9079264519999998E-2,175777.80106632167,1366.3444665777743,107294.10476378807,80.196019773650178]
[745,1303290,2024,"Frankston City Council","26A QUEEN STREET","FRANKSTON",3199,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,null,"U5 - Nth. & Est. Roof",38.4,"Raingarden 100mm",1.8,133.94999999999999,0,null,0.99858525519848784,9.7234026465028336E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3844) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3844)","v":0.74414328922495288},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3844) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3844)","v":0.25444196597353497},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3844)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3844)","v":0},0,105.8,0.60250569476082005,{"$f":"(IF(P3844=$P$2,_xlfn.IFS(AND(Q3844>'2. Assumptions'!$O$14,Q3844<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3844>'2. Assumptions'!$O$15,Q3844<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3844>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3844/1000","v":0},{"$f":"(IF(P3844='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3844>'2. Assumptions'!$O$21,Q3844<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3844>'2. Assumptions'!$O$22,Q3844<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3844>'2. Assumptions'!$O$23, Q3844<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3844>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3844/1000","v":0},{"$f":"IF(SUM(AD3844:AE3844)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3844='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3844,P3844='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3844),0)","v":1366.3444665777743},{"$f":"IF(P3844='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3844,0)","v":0},{"$f":"IF(P3844='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3844,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD3844:AE3844)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":168.16600841458015},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3844) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3844)","v":267.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3844) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3844)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3844)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3844)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},111.42835883054114,529,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4278.8489790927797},131.38354657152732,{"$f":"O3844*'2. Assumptions'!$D$35","v":6.3871999999999998E-2},{"$f":"U3844*'2. Assumptions'!$D$40*BB3844*'2. Assumptions'!$D$38","v":2.8701736839017018E-2},7.9079264519999998E-2,175777.80106632167,1366.3444665777743,107294.10476378807,80.196019773650178]
[745,1303290,2024,"Frankston City Council","26A QUEEN STREET","FRANKSTON",3199,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,null,"U1 - Nth.Est. Roof",25.5,"Raingarden 100mm",1.8,133.80000000000001,0,null,0.99858525519848784,6.4497164461247647E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3845) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3845)","v":0.74414328922495288},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3845) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3845)","v":0.25444196597353497},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3845)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3845)","v":0},0,105.8,0.60250569476082005,{"$f":"(IF(P3845=$P$2,_xlfn.IFS(AND(Q3845>'2. Assumptions'!$O$14,Q3845<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3845>'2. Assumptions'!$O$15,Q3845<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3845>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3845/1000","v":0},{"$f":"(IF(P3845='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3845>'2. Assumptions'!$O$21,Q3845<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3845>'2. Assumptions'!$O$22,Q3845<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3845>'2. Assumptions'!$O$23, Q3845<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3845>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3845/1000","v":0},{"$f":"IF(SUM(AD3845:AE3845)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3845='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3845,P3845='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3845),0)","v":1366.3444665777743},{"$f":"IF(P3845='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3845,0)","v":0},{"$f":"IF(P3845='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3845,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD3845:AE3845)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":168.16600841458015},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3845) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3845)","v":267.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3845) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3845)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3845)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3845)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},167.797999180109,529,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4278.8489790927797},131.38354657152732,{"$f":"O3845*'2. Assumptions'!$D$35","v":4.2415000000000001E-2},{"$f":"U3845*'2. Assumptions'!$D$40*BB3845*'2. Assumptions'!$D$38","v":1.9059747119659739E-2},7.9079264519999998E-2,175777.80106632167,1366.3444665777743,107294.10476378807,80.196019773650178]
[745,1303290,2024,"Frankston City Council","26A QUEEN STREET","FRANKSTON",3199,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},878,null,"Driveway",160.9,"None",1.8,0,0,null,0.99858525519848784,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3846) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3846)","v":0.74414328922495288},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3846) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3846)","v":0.25444196597353497},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3846)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3846)","v":0},0,105.8,0.60250569476082005,{"$f":"(IF(P3846=$P$2,_xlfn.IFS(AND(Q3846>'2. Assumptions'!$O$14,Q3846<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3846>'2. Assumptions'!$O$15,Q3846<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3846>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3846/1000","v":0},{"$f":"(IF(P3846='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3846>'2. Assumptions'!$O$21,Q3846<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3846>'2. Assumptions'!$O$22,Q3846<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3846>'2. Assumptions'!$O$23, Q3846<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3846>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3846/1000","v":0},{"$f":"IF(SUM(AD3846:AE3846)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3846='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3846,P3846='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3846),0)","v":0},{"$f":"IF(P3846='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3846,0)","v":0},{"$f":"IF(P3846='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3846,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2912.504512515005},{"$f":"IF(SUM(AD3846:AE3846)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3846) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3846)","v":267.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3846) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3846)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3846)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3846)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},18.101333203946581,529,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2912.504512515005},131.38354657152732,{"$f":"O3846*'2. Assumptions'!$D$35","v":0.26763033333333336},{"$f":"U3846*'2. Assumptions'!$D$40*BB3846*'2. Assumptions'!$D$38","v":0.12026326711973538},7.9079264519999998E-2,175777.80106632167,0,107294.10476378807,80.196019773650178]
[746,1590205,2024,"Frankston City Council","26 Mitchell Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643,null,"Unit 2 footprint",179,"Above Ground RW Tank",5500,117.6,97.3,null,1.0000190023752968,0.50000950118764842,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3847) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3847)","v":1.0000190023752968},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3847) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3847)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3847)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3847)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3847,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3847,$O$2:$O$104775)/J3847,0)","v":210.5},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3847,$O$2:$O$104775)/L3847,0)","v":0.65474339035769824},{"$f":"(IF(P3847=$P$2,_xlfn.IFS(AND(Q3847>'2. Assumptions'!$O$14,Q3847<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3847>'2. Assumptions'!$O$15,Q3847<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3847>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3847/1000","v":3006.4946193573937},{"$f":"(IF(P3847='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3847>'2. Assumptions'!$O$21,Q3847<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3847>'2. Assumptions'!$O$22,Q3847<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3847>'2. Assumptions'!$O$23, Q3847<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3847>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3847/1000","v":0},{"$f":"IF(SUM(AD3847:AE3847)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3847='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3847,P3847='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3847),0)","v":0},{"$f":"IF(P3847='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3847,0)","v":0},{"$f":"IF(P3847='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3847,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5604.3154527893594},{"$f":"IF(SUM(AD3847:AE3847)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.15669319052515},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3847) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3847)","v":358},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3847) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3847)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3847)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3847)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.591988406664505},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3847+AE3847+AF3847+AG3847+AH3847+AI3847+AK3847+AJ3847)/O3847,0)","v":77.183976813329011},{"$f":"SUMIF($A$2:$A$104775,A3847,$O$2:$O$104775)","v":421},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13815.931849585892},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3847,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3847,$O$2:$O$104775),0)","v":65.633880520598055},{"$f":"O3847*'2. Assumptions'!$D$35","v":0.29773666666666665},{"$f":"U3847*'2. Assumptions'!$D$40*BB3847*'2. Assumptions'!$D$38","v":0.13398404596674585},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3847,$BC$2:$BC$104775)/J3847,0)","v":0.15756224400000002},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3847, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3847,$BC$2:$BC$104775),0)","v":87685.548890671358},{"$f":"SUM(AD3847:AI3847,AK3847)","v":8211.6163967965331},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3847, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3847,$BC$2:$BC$104775),0)","v":52116.650463524318},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3847,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3847,$O$2:$O$104775),0)","v":39.010054141551223}]
[746,1590205,2024,"Frankston City Council","26 Mitchell Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643,null,"Hard Surfaces",63,"None",0,0,0,null,1.0000190023752968,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3848) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3848)","v":1.0000190023752968},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3848) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3848)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3848)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3848)","v":0},0,210.5,0.65474339035769824,{"$f":"(IF(P3848=$P$2,_xlfn.IFS(AND(Q3848>'2. Assumptions'!$O$14,Q3848<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3848>'2. Assumptions'!$O$15,Q3848<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3848>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3848/1000","v":0},{"$f":"(IF(P3848='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3848>'2. Assumptions'!$O$21,Q3848<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3848>'2. Assumptions'!$O$22,Q3848<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3848>'2. Assumptions'!$O$23, Q3848<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3848>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3848/1000","v":0},{"$f":"IF(SUM(AD3848:AE3848)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3848='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3848,P3848='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3848),0)","v":0},{"$f":"IF(P3848='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3848,0)","v":0},{"$f":"IF(P3848='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3848,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3848:AE3848)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3848) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3848)","v":358},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3848) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3848)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3848)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3848)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,421,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},65.633880520598055,{"$f":"O3848*'2. Assumptions'!$D$35","v":0.10478999999999999},{"$f":"U3848*'2. Assumptions'!$D$40*BB3848*'2. Assumptions'!$D$38","v":4.7156396066508309E-2},0.15756224400000002,87685.548890671358,0,52116.650463524318,39.010054141551223]
[746,1590205,2024,"Frankston City Council","26 Mitchell Street","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},643,null,"Unit 1 footprint",179,"Above Ground RW Tank",5500,117.6,97.3,null,1.0000190023752968,0.50000950118764842,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3849) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3849)","v":1.0000190023752968},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3849) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3849)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3849)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3849)","v":0},0,210.5,0.65474339035769824,{"$f":"(IF(P3849=$P$2,_xlfn.IFS(AND(Q3849>'2. Assumptions'!$O$14,Q3849<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3849>'2. Assumptions'!$O$15,Q3849<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3849>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3849/1000","v":3006.4946193573937},{"$f":"(IF(P3849='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3849>'2. Assumptions'!$O$21,Q3849<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3849>'2. Assumptions'!$O$22,Q3849<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3849>'2. Assumptions'!$O$23, Q3849<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3849>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3849/1000","v":0},{"$f":"IF(SUM(AD3849:AE3849)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3849='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3849,P3849='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3849),0)","v":0},{"$f":"IF(P3849='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3849,0)","v":0},{"$f":"IF(P3849='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3849,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5604.3154527893594},{"$f":"IF(SUM(AD3849:AE3849)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.15669319052515},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3849) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3849)","v":358},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3849) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3849)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3849)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3849)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":38.591988406664505},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},77.183976813329011,421,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13815.931849585892},65.633880520598055,{"$f":"O3849*'2. Assumptions'!$D$35","v":0.29773666666666665},{"$f":"U3849*'2. Assumptions'!$D$40*BB3849*'2. Assumptions'!$D$38","v":0.13398404596674585},0.15756224400000002,87685.548890671358,8211.6163967965331,52116.650463524318,39.010054141551223]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U1 Roof",119.7,"Above Ground RW Tank",2000,118.6,83.9,null,0.9995425082808338,9.2202506981879595E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3850) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3850)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3850) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3850)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3850)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3850)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3850=$P$2,_xlfn.IFS(AND(Q3850>'2. Assumptions'!$O$14,Q3850<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3850>'2. Assumptions'!$O$15,Q3850<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3850>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3850/1000","v":2186.5415413508317},{"$f":"(IF(P3850='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3850>'2. Assumptions'!$O$21,Q3850<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3850>'2. Assumptions'!$O$22,Q3850<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3850>'2. Assumptions'!$O$23, Q3850<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3850>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3850/1000","v":0},{"$f":"IF(SUM(AD3850:AE3850)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3850='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3850,P3850='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3850),0)","v":0},{"$f":"IF(P3850='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3850,0)","v":0},{"$f":"IF(P3850='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3850,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3850:AE3850)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3850) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3850)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3850) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3850)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3850)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3850)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.663317806937059,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3850*'2. Assumptions'!$D$35","v":0.199101},{"$f":"U3850*'2. Assumptions'!$D$40*BB3850*'2. Assumptions'!$D$38","v":8.9554460823550022E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U2 Roof",91,"Above Ground RW Tank",2000,104.7,96.5,null,0.9995425082808338,6.1880236409690197E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3851) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3851)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3851) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3851)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3851)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3851)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3851=$P$2,_xlfn.IFS(AND(Q3851>'2. Assumptions'!$O$14,Q3851<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3851>'2. Assumptions'!$O$15,Q3851<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3851>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3851/1000","v":2186.5415413508317},{"$f":"(IF(P3851='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3851>'2. Assumptions'!$O$21,Q3851<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3851>'2. Assumptions'!$O$22,Q3851<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3851>'2. Assumptions'!$O$23, Q3851<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3851>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3851/1000","v":0},{"$f":"IF(SUM(AD3851:AE3851)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3851='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3851,P3851='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3851),0)","v":0},{"$f":"IF(P3851='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3851,0)","v":0},{"$f":"IF(P3851='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3851,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3851:AE3851)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3851) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3851)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3851) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3851)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3851)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3851)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},108.73405649989414,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3851*'2. Assumptions'!$D$35","v":0.15136333333333332},{"$f":"U3851*'2. Assumptions'!$D$40*BB3851*'2. Assumptions'!$D$38","v":6.8082338637786566E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U3 Roof",119.5,"Above Ground RW Tank",2000,118.6,83.9,null,0.9995425082808338,9.2048450996947459E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3852) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3852)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3852) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3852)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3852)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3852)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3852=$P$2,_xlfn.IFS(AND(Q3852>'2. Assumptions'!$O$14,Q3852<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3852>'2. Assumptions'!$O$15,Q3852<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3852>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3852/1000","v":2186.5415413508317},{"$f":"(IF(P3852='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3852>'2. Assumptions'!$O$21,Q3852<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3852>'2. Assumptions'!$O$22,Q3852<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3852>'2. Assumptions'!$O$23, Q3852<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3852>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3852/1000","v":0},{"$f":"IF(SUM(AD3852:AE3852)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3852='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3852,P3852='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3852),0)","v":0},{"$f":"IF(P3852='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3852,0)","v":0},{"$f":"IF(P3852='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3852,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3852:AE3852)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3852) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3852)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3852) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3852)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3852)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3852)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.801666455986336,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3852*'2. Assumptions'!$D$35","v":0.19876833333333332},{"$f":"U3852*'2. Assumptions'!$D$40*BB3852*'2. Assumptions'!$D$38","v":8.9404829310060385E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U4 Roof",131.4,"Above Ground RW Tank",2000,111.1,83,null,0.9995425082808338,9.4814184581411956E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3853) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3853)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3853) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3853)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3853)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3853)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3853=$P$2,_xlfn.IFS(AND(Q3853>'2. Assumptions'!$O$14,Q3853<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3853>'2. Assumptions'!$O$15,Q3853<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3853>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3853/1000","v":2186.5415413508317},{"$f":"(IF(P3853='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3853>'2. Assumptions'!$O$21,Q3853<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3853>'2. Assumptions'!$O$22,Q3853<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3853>'2. Assumptions'!$O$23, Q3853<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3853>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3853/1000","v":0},{"$f":"IF(SUM(AD3853:AE3853)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3853='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3853,P3853='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3853),0)","v":0},{"$f":"IF(P3853='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3853,0)","v":0},{"$f":"IF(P3853='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3853,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3853:AE3853)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3853) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3853)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3853) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3853)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3853)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3853)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},75.302885399470057,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3853*'2. Assumptions'!$D$35","v":0.21856200000000001},{"$f":"U3853*'2. Assumptions'!$D$40*BB3853*'2. Assumptions'!$D$38","v":9.8307904362694015E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U5 Roof",122.6,"Above Ground RW Tank",2000,117,81,null,0.9995425082808338,9.3162304345002264E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3854) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3854)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3854) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3854)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3854)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3854)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3854=$P$2,_xlfn.IFS(AND(Q3854>'2. Assumptions'!$O$14,Q3854<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3854>'2. Assumptions'!$O$15,Q3854<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3854>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3854/1000","v":2186.5415413508317},{"$f":"(IF(P3854='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3854>'2. Assumptions'!$O$21,Q3854<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3854>'2. Assumptions'!$O$22,Q3854<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3854>'2. Assumptions'!$O$23, Q3854<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3854>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3854/1000","v":0},{"$f":"IF(SUM(AD3854:AE3854)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3854='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3854,P3854='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3854),0)","v":0},{"$f":"IF(P3854='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3854,0)","v":0},{"$f":"IF(P3854='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3854,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3854:AE3854)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3854) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3854)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3854) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3854)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3854)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3854)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},80.707986472188963,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3854*'2. Assumptions'!$D$35","v":0.20392466666666664},{"$f":"U3854*'2. Assumptions'!$D$40*BB3854*'2. Assumptions'!$D$38","v":9.1724117769149807E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U6 Roof",122.5,"Above Ground RW Tank",2000,117.4,83.9,null,0.9995425082808338,9.3404559329739567E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3855) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3855)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3855) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3855)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3855)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3855)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3855=$P$2,_xlfn.IFS(AND(Q3855>'2. Assumptions'!$O$14,Q3855<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3855>'2. Assumptions'!$O$15,Q3855<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3855>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3855/1000","v":2186.5415413508317},{"$f":"(IF(P3855='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3855>'2. Assumptions'!$O$21,Q3855<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3855>'2. Assumptions'!$O$22,Q3855<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3855>'2. Assumptions'!$O$23, Q3855<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3855>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3855/1000","v":0},{"$f":"IF(SUM(AD3855:AE3855)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3855='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3855,P3855='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3855),0)","v":0},{"$f":"IF(P3855='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3855,0)","v":0},{"$f":"IF(P3855='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3855,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3855:AE3855)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3855) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3855)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3855) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3855)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3855)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3855)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},80.773870542778496,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3855*'2. Assumptions'!$D$35","v":0.20375833333333332},{"$f":"U3855*'2. Assumptions'!$D$40*BB3855*'2. Assumptions'!$D$38","v":9.1649302012404996E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U7 Roof",120,"Above Ground RW Tank",2000,118.2,83.9,null,0.9995425082808338,9.21218419172566E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3856) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3856)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3856) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3856)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3856)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3856)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3856=$P$2,_xlfn.IFS(AND(Q3856>'2. Assumptions'!$O$14,Q3856<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3856>'2. Assumptions'!$O$15,Q3856<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3856>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3856/1000","v":2186.5415413508317},{"$f":"(IF(P3856='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3856>'2. Assumptions'!$O$21,Q3856<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3856>'2. Assumptions'!$O$22,Q3856<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3856>'2. Assumptions'!$O$23, Q3856<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3856>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3856/1000","v":0},{"$f":"IF(SUM(AD3856:AE3856)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3856='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3856,P3856='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3856),0)","v":0},{"$f":"IF(P3856='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3856,0)","v":0},{"$f":"IF(P3856='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3856,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3856:AE3856)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3856) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3856)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3856) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3856)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3856)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3856)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.456659512419719,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3856*'2. Assumptions'!$D$35","v":0.1996},{"$f":"U3856*'2. Assumptions'!$D$40*BB3856*'2. Assumptions'!$D$38","v":8.9778908093784485E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U8 Roof",114.2,"Above Ground RW Tank",2000,122,83.3,null,0.9995425082808338,9.0487757355328963E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3857) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3857)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3857) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3857)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3857)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3857)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3857=$P$2,_xlfn.IFS(AND(Q3857>'2. Assumptions'!$O$14,Q3857<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3857>'2. Assumptions'!$O$15,Q3857<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3857>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3857/1000","v":2186.5415413508317},{"$f":"(IF(P3857='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3857>'2. Assumptions'!$O$21,Q3857<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3857>'2. Assumptions'!$O$22,Q3857<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3857>'2. Assumptions'!$O$23, Q3857<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3857>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3857/1000","v":0},{"$f":"IF(SUM(AD3857:AE3857)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3857='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3857,P3857='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3857),0)","v":0},{"$f":"IF(P3857='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3857,0)","v":0},{"$f":"IF(P3857='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3857,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3857:AE3857)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3857) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3857)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3857) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3857)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3857)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3857)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},86.644475844924401,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3857*'2. Assumptions'!$D$35","v":0.18995266666666666},{"$f":"U3857*'2. Assumptions'!$D$40*BB3857*'2. Assumptions'!$D$38","v":8.5439594202584901E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U9 Roof",90.3,"Above Ground RW Tank",2000,109,95.5,null,0.9995425082808338,6.3926089497954142E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3858) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3858)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3858) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3858)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3858)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3858)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3858=$P$2,_xlfn.IFS(AND(Q3858>'2. Assumptions'!$O$14,Q3858<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3858>'2. Assumptions'!$O$15,Q3858<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3858>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3858/1000","v":2186.5415413508317},{"$f":"(IF(P3858='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3858>'2. Assumptions'!$O$21,Q3858<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3858>'2. Assumptions'!$O$22,Q3858<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3858>'2. Assumptions'!$O$23, Q3858<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3858>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3858/1000","v":0},{"$f":"IF(SUM(AD3858:AE3858)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3858='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3858,P3858='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3858),0)","v":0},{"$f":"IF(P3858='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3858,0)","v":0},{"$f":"IF(P3858='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3858,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3858:AE3858)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3858) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3858)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3858) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3858)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3858)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3858)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.57695616268401,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3858*'2. Assumptions'!$D$35","v":0.150199},{"$f":"U3858*'2. Assumptions'!$D$40*BB3858*'2. Assumptions'!$D$38","v":6.7558628340572829E-2},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"U10 Roof",143.5,"Above Ground RW Tank",2000,102.4,85,null,0.9995425082808338,9.5436773397415089E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3859) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3859)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3859) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3859)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3859)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3859)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3859=$P$2,_xlfn.IFS(AND(Q3859>'2. Assumptions'!$O$14,Q3859<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3859>'2. Assumptions'!$O$15,Q3859<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3859>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3859/1000","v":2186.5415413508317},{"$f":"(IF(P3859='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3859>'2. Assumptions'!$O$21,Q3859<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3859>'2. Assumptions'!$O$22,Q3859<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3859>'2. Assumptions'!$O$23, Q3859<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3859>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3859/1000","v":0},{"$f":"IF(SUM(AD3859:AE3859)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3859='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3859,P3859='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3859),0)","v":0},{"$f":"IF(P3859='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3859,0)","v":0},{"$f":"IF(P3859='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3859,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3859:AE3859)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":113.8007268756119},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3859) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3859)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3859) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3859)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3859)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3859)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":8.4232562709545977},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.953304121884088,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},72.336093530327091,{"$f":"O3859*'2. Assumptions'!$D$35","v":0.23868833333333334},{"$f":"U3859*'2. Assumptions'!$D$40*BB3859*'2. Assumptions'!$D$38","v":0.10736061092881728},0.11519382065999997,96685.640401993296,7391.6633187899715,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"Concrete Driveway",150,"Raingarden 300mm",5,133.5,0,null,0.9995425082808338,0.13005780346820808,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3860) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3860)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3860) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3860)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3860)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3860)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3860=$P$2,_xlfn.IFS(AND(Q3860>'2. Assumptions'!$O$14,Q3860<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3860>'2. Assumptions'!$O$15,Q3860<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3860>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3860/1000","v":0},{"$f":"(IF(P3860='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3860>'2. Assumptions'!$O$21,Q3860<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3860>'2. Assumptions'!$O$22,Q3860<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3860>'2. Assumptions'!$O$23, Q3860<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3860>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3860/1000","v":0},{"$f":"IF(SUM(AD3860:AE3860)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3860='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3860,P3860='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3860),0)","v":4337.6014811992836},{"$f":"IF(P3860='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3860,0)","v":0},{"$f":"IF(P3860='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3860,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD3860:AE3860)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":955.56679125208314},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3860) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3860)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3860) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3860)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3860)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3860)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},82.852611958273101,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12427.891793740964},72.336093530327091,{"$f":"O3860*'2. Assumptions'!$D$35","v":0.2495},{"$f":"U3860*'2. Assumptions'!$D$40*BB3860*'2. Assumptions'!$D$38","v":0.11222363511723062},0.11519382065999997,96685.640401993296,4337.6014811992836,67932.667065597285,50.824338942065985]
[747,0,2024,"Frankston City Council","25 and 27 FELLOWES ST","SEAFORD",3198,"Residential","Multiunit",10,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},2396.2399999999998,null,"Concrete Driveway",215,"None",0,0,0,null,0.9995425082808338,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3861) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3861)","v":0.86948470481262574},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3861) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3861)","v":0.13005780346820808},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3861)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3861)","v":0},0,153.97,0.64254832571027953,{"$f":"(IF(P3861=$P$2,_xlfn.IFS(AND(Q3861>'2. Assumptions'!$O$14,Q3861<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3861>'2. Assumptions'!$O$15,Q3861<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3861>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3861/1000","v":0},{"$f":"(IF(P3861='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3861>'2. Assumptions'!$O$21,Q3861<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3861>'2. Assumptions'!$O$22,Q3861<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3861>'2. Assumptions'!$O$23, Q3861<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3861>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3861/1000","v":0},{"$f":"IF(SUM(AD3861:AE3861)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3861='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3861,P3861='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3861),0)","v":0},{"$f":"IF(P3861='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3861,0)","v":0},{"$f":"IF(P3861='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3861,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3861:AE3861)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3861) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3861)","v":1174.7},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3861) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3861)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3861)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3861)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,1539.7,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},72.336093530327091,{"$f":"O3861*'2. Assumptions'!$D$35","v":0.35761666666666664},{"$f":"U3861*'2. Assumptions'!$D$40*BB3861*'2. Assumptions'!$D$38","v":0.16085387700136386},0.11519382065999997,96685.640401993296,0,67932.667065597285,50.824338942065985]
[748,759578,2024,"Frankston City Council","240-242 McCormicks Road,","SKYE",null,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},207,null,"Roof 1 to RWT",95.5,"Above Ground RW Tank",2300,126.5,90.4,null,{"$f":"SUM(W3862:Z3862)","v":1.0109414225941422},1.0109414225941422,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3862) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3862)","v":1.0109414225941422},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3862) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3862)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3862)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3862)","v":0},0,119.5,0.57729468599033817,{"$f":"(IF(P3862=$P$2,_xlfn.IFS(AND(Q3862>'2. Assumptions'!$O$14,Q3862<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3862>'2. Assumptions'!$O$15,Q3862<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3862>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3862/1000","v":2011.6182180427654},{"$f":"(IF(P3862='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3862>'2. Assumptions'!$O$21,Q3862<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3862>'2. Assumptions'!$O$22,Q3862<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3862>'2. Assumptions'!$O$23, Q3862<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3862>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3862/1000","v":0},{"$f":"IF(SUM(AD3862:AE3862)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3862='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3862,P3862='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3862),0)","v":0},{"$f":"IF(P3862='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3862,0)","v":0},{"$f":"IF(P3862='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3862,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2756.550544315382},{"$f":"IF(SUM(AD3862:AE3862)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":98.653495809927009},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3862) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3862)","v":95.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3862) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3862)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3862)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3862)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":104.43236167327001},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},104.43236167327001,119.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9973.2905397972863},83.45849824098147,{"$f":"O3862*'2. Assumptions'!$D$35","v":0.15884833333333334},{"$f":"U3862*'2. Assumptions'!$D$40*BB3862*'2. Assumptions'!$D$38","v":7.226386203451883E-2},9.0424413750000002E-2,110294.22394012797,7216.7399954819048,79809.640960839562,60.39112966930464]
[748,759578,2024,"Frankston City Council","240-242 McCormicks Road,","SKYE",null,"Residential","Mixed Use",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},207,null,"non trated",24,"None",0,0,0,null,1.0109414225941422,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3863) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3863)","v":1.0109414225941422},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3863) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3863)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3863)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3863)","v":0},0,119.5,0.57729468599033817,{"$f":"(IF(P3863=$P$2,_xlfn.IFS(AND(Q3863>'2. Assumptions'!$O$14,Q3863<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3863>'2. Assumptions'!$O$15,Q3863<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3863>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3863/1000","v":0},{"$f":"(IF(P3863='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3863>'2. Assumptions'!$O$21,Q3863<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3863>'2. Assumptions'!$O$22,Q3863<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3863>'2. Assumptions'!$O$23, Q3863<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3863>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3863/1000","v":0},{"$f":"IF(SUM(AD3863:AE3863)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3863='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3863,P3863='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3863),0)","v":0},{"$f":"IF(P3863='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3863,0)","v":0},{"$f":"IF(P3863='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3863,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3863:AE3863)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3863) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3863)","v":95.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3863) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3863)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3863)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3863)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,119.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},83.45849824098147,{"$f":"O3863*'2. Assumptions'!$D$35","v":3.9919999999999997E-2},{"$f":"U3863*'2. Assumptions'!$D$40*BB3863*'2. Assumptions'!$D$38","v":1.8160551715481171E-2},9.0424413750000002E-2,110294.22394012797,0,79809.640960839562,60.39112966930464]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit 1 Roof to RWT",144,"Above Ground RW Tank",2000,102.4,85,null,1.0192255784061697,0.47383033419023141,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3864) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3864)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3864) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3864)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3864)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3864)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3864=$P$2,_xlfn.IFS(AND(Q3864>'2. Assumptions'!$O$14,Q3864<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3864>'2. Assumptions'!$O$15,Q3864<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3864>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3864/1000","v":2186.5415413508317},{"$f":"(IF(P3864='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3864>'2. Assumptions'!$O$21,Q3864<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3864>'2. Assumptions'!$O$22,Q3864<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3864>'2. Assumptions'!$O$23, Q3864<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3864>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3864/1000","v":0},{"$f":"IF(SUM(AD3864:AE3864)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3864='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3864,P3864='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3864),0)","v":0},{"$f":"IF(P3864='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3864,0)","v":0},{"$f":"IF(P3864='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3864,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3864:AE3864)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.54570822978016},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3864) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3864)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3864) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3864)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3864)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3864)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.631910327076419},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},68.713882927016428,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},95.539562075750339,{"$f":"O3864*'2. Assumptions'!$D$35","v":0.23951999999999998},{"$f":"U3864*'2. Assumptions'!$D$40*BB3864*'2. Assumptions'!$D$38","v":0.10985620974293059},0.11870573775,125233.67564839343,7391.6633187899715,76885.111741531509,58.654909455460704]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit 1 Hard Concrete",23.2,"None",0,0,0,null,1.0192255784061697,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3865) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3865)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3865) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3865)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3865)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3865)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3865=$P$2,_xlfn.IFS(AND(Q3865>'2. Assumptions'!$O$14,Q3865<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3865>'2. Assumptions'!$O$15,Q3865<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3865>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3865/1000","v":0},{"$f":"(IF(P3865='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3865>'2. Assumptions'!$O$21,Q3865<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3865>'2. Assumptions'!$O$22,Q3865<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3865>'2. Assumptions'!$O$23, Q3865<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3865>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3865/1000","v":0},{"$f":"IF(SUM(AD3865:AE3865)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3865='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3865,P3865='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3865),0)","v":0},{"$f":"IF(P3865='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3865,0)","v":0},{"$f":"IF(P3865='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3865,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3865:AE3865)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3865) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3865)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3865) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3865)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3865)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3865)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},95.539562075750339,{"$f":"O3865*'2. Assumptions'!$D$35","v":3.858933333333333E-2},{"$f":"U3865*'2. Assumptions'!$D$40*BB3865*'2. Assumptions'!$D$38","v":1.7699056014138816E-2},0.11870573775,125233.67564839343,0,76885.111741531509,58.654909455460704]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit 2 Roof to RWT",44,"Above Ground RW Tank",2000,170,82,null,1.0192255784061697,0.24035989717223655,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3866) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3866)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3866) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3866)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3866)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3866)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3866=$P$2,_xlfn.IFS(AND(Q3866>'2. Assumptions'!$O$14,Q3866<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3866>'2. Assumptions'!$O$15,Q3866<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3866>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3866/1000","v":2186.5415413508317},{"$f":"(IF(P3866='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3866>'2. Assumptions'!$O$21,Q3866<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3866>'2. Assumptions'!$O$22,Q3866<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3866>'2. Assumptions'!$O$23, Q3866<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3866>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3866/1000","v":0},{"$f":"IF(SUM(AD3866:AE3866)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3866='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3866,P3866='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3866),0)","v":0},{"$f":"IF(P3866='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3866,0)","v":0},{"$f":"IF(P3866='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3866,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3866:AE3866)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.54570822978016},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3866) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3866)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3866) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3866)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3866)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3866)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.631910327076419},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},224.88179867023561,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},95.539562075750339,{"$f":"O3866*'2. Assumptions'!$D$35","v":7.3186666666666664E-2},{"$f":"U3866*'2. Assumptions'!$D$40*BB3866*'2. Assumptions'!$D$38","v":3.3567175199228791E-2},0.11870573775,125233.67564839343,7391.6633187899715,76885.111741531509,58.654909455460704]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit 2 Roof to\nRaingarden",71,"Raingarden 300mm",4,133.69999999999999,0,null,1.0192255784061697,0.30503534704370178,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3867) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3867)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3867) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3867)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3867)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3867)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3867=$P$2,_xlfn.IFS(AND(Q3867>'2. Assumptions'!$O$14,Q3867<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3867>'2. Assumptions'!$O$15,Q3867<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3867>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3867/1000","v":0},{"$f":"(IF(P3867='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3867>'2. Assumptions'!$O$21,Q3867<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3867>'2. Assumptions'!$O$22,Q3867<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3867>'2. Assumptions'!$O$23, Q3867<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3867>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3867/1000","v":0},{"$f":"IF(SUM(AD3867:AE3867)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3867='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3867,P3867='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3867),0)","v":3470.081184959427},{"$f":"IF(P3867='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3867,0)","v":0},{"$f":"IF(P3867='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3867,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6472.2322500333439},{"$f":"IF(SUM(AD3867:AE3867)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":325.93971588375808},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3867) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3867)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3867) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3867)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3867)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3867)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},140.03258359144749,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9942.3134349927714},95.539562075750339,{"$f":"O3867*'2. Assumptions'!$D$35","v":0.11809666666666667},{"$f":"U3867*'2. Assumptions'!$D$40*BB3867*'2. Assumptions'!$D$38","v":5.416521452602828E-2},0.11870573775,125233.67564839343,3470.081184959427,76885.111741531509,58.654909455460704]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit 2 Roof Untreated",15,"None",0,0,0,null,1.0192255784061697,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3868) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3868)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3868) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3868)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3868)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3868)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3868=$P$2,_xlfn.IFS(AND(Q3868>'2. Assumptions'!$O$14,Q3868<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3868>'2. Assumptions'!$O$15,Q3868<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3868>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3868/1000","v":0},{"$f":"(IF(P3868='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3868>'2. Assumptions'!$O$21,Q3868<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3868>'2. Assumptions'!$O$22,Q3868<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3868>'2. Assumptions'!$O$23, Q3868<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3868>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3868/1000","v":0},{"$f":"IF(SUM(AD3868:AE3868)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3868='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3868,P3868='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3868),0)","v":0},{"$f":"IF(P3868='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3868,0)","v":0},{"$f":"IF(P3868='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3868,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3868:AE3868)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3868) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3868)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3868) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3868)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3868)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3868)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},95.539562075750339,{"$f":"O3868*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U3868*'2. Assumptions'!$D$40*BB3868*'2. Assumptions'!$D$38","v":1.144335518155527E-2},0.11870573775,125233.67564839343,0,76885.111741531509,58.654909455460704]
[749,1439000,2024,"Frankston City Council","238 Frankston-Dandenong Road","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},650,null,"Unit @ Hard Concrete",14,"None",0,0,0,null,1.0192255784061697,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3869) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3869)","v":0.71419023136246795},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3869) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3869)","v":0.30503534704370178},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3869)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3869)","v":0},0,155.6,0.47876923076923072,{"$f":"(IF(P3869=$P$2,_xlfn.IFS(AND(Q3869>'2. Assumptions'!$O$14,Q3869<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3869>'2. Assumptions'!$O$15,Q3869<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3869>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3869/1000","v":0},{"$f":"(IF(P3869='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3869>'2. Assumptions'!$O$21,Q3869<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3869>'2. Assumptions'!$O$22,Q3869<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3869>'2. Assumptions'!$O$23, Q3869<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3869>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3869/1000","v":0},{"$f":"IF(SUM(AD3869:AE3869)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3869='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3869,P3869='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3869),0)","v":0},{"$f":"IF(P3869='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3869,0)","v":0},{"$f":"IF(P3869='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3869,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3869:AE3869)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3869) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3869)","v":188},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3869) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3869)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3869)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3869)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,311.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},95.539562075750339,{"$f":"O3869*'2. Assumptions'!$D$35","v":2.3286666666666667E-2},{"$f":"U3869*'2. Assumptions'!$D$40*BB3869*'2. Assumptions'!$D$38","v":1.0680464836118252E-2},0.11870573775,125233.67564839343,0,76885.111741531509,58.654909455460704]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Roof 1 to RWT1",54,"Above Ground RW Tank",2000,167.5,82,null,1.0078404971517347,0.23420507509062663,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3870) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3870)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3870) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3870)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3870)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3870)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3870=$P$2,_xlfn.IFS(AND(Q3870>'2. Assumptions'!$O$14,Q3870<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3870>'2. Assumptions'!$O$15,Q3870<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3870>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3870/1000","v":2186.5415413508317},{"$f":"(IF(P3870='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3870>'2. Assumptions'!$O$21,Q3870<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3870>'2. Assumptions'!$O$22,Q3870<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3870>'2. Assumptions'!$O$23, Q3870<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3870>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3870/1000","v":0},{"$f":"IF(SUM(AD3870:AE3870)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3870='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3870,P3870='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3870),0)","v":0},{"$f":"IF(P3870='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3870,0)","v":0},{"$f":"IF(P3870='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3870,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3870:AE3870)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.45842328177369},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3870) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3870)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3870) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3870)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3870)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3870)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.077890218370349},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},183.23702113871047,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.8645190127001,{"$f":"O3870*'2. Assumptions'!$D$35","v":8.9819999999999997E-2},{"$f":"U3870*'2. Assumptions'!$D$40*BB3870*'2. Assumptions'!$D$38","v":4.0735905054375965E-2},9.7112385999999995E-2,112497.41525488753,7391.6633187899715,79501.682697621261,59.973574037656014]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Roof 2 to RWT2",81,"Above Ground RW Tank",2000,154,85.6,null,1.0078404971517347,0.32299326773692383,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3871) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3871)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3871) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3871)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3871)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3871)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3871=$P$2,_xlfn.IFS(AND(Q3871>'2. Assumptions'!$O$14,Q3871<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3871>'2. Assumptions'!$O$15,Q3871<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3871>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3871/1000","v":2186.5415413508317},{"$f":"(IF(P3871='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3871>'2. Assumptions'!$O$21,Q3871<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3871>'2. Assumptions'!$O$22,Q3871<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3871>'2. Assumptions'!$O$23, Q3871<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3871>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3871/1000","v":0},{"$f":"IF(SUM(AD3871:AE3871)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3871='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3871,P3871='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3871),0)","v":0},{"$f":"IF(P3871='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3871,0)","v":0},{"$f":"IF(P3871='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3871,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3871:AE3871)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.45842328177369},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3871) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3871)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3871) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3871)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3871)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3871)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.077890218370349},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},122.15801409247366,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.8645190127001,{"$f":"O3871*'2. Assumptions'!$D$35","v":0.13472999999999999},{"$f":"U3871*'2. Assumptions'!$D$40*BB3871*'2. Assumptions'!$D$38","v":6.1103857581563947E-2},9.7112385999999995E-2,112497.41525488753,7391.6633187899715,79501.682697621261,59.973574037656014]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Roof 3 to RWT 3",55,"Above Ground RW Tank",2000,167,82,null,1.0078404971517347,0.23783013982392542,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3872) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3872)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3872) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3872)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3872)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3872)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3872=$P$2,_xlfn.IFS(AND(Q3872>'2. Assumptions'!$O$14,Q3872<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3872>'2. Assumptions'!$O$15,Q3872<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3872>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3872/1000","v":2186.5415413508317},{"$f":"(IF(P3872='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3872>'2. Assumptions'!$O$21,Q3872<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3872>'2. Assumptions'!$O$22,Q3872<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3872>'2. Assumptions'!$O$23, Q3872<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3872>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3872/1000","v":0},{"$f":"IF(SUM(AD3872:AE3872)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3872='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3872,P3872='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3872),0)","v":0},{"$f":"IF(P3872='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3872,0)","v":0},{"$f":"IF(P3872='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3872,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3872:AE3872)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":124.45842328177369},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3872) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3872)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3872) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3872)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3872)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3872)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.077890218370349},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},179.90543893618849,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},84.8645190127001,{"$f":"O3872*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U3872*'2. Assumptions'!$D$40*BB3872*'2. Assumptions'!$D$38","v":4.1490273666494042E-2},9.7112385999999995E-2,112497.41525488753,7391.6633187899715,79501.682697621261,59.973574037656014]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Roof 1 RG 1",39,"Raingarden 100mm",0.8,130.4,0,null,1.0078404971517347,0.1316830657690316,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3873) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3873)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3873) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3873)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3873)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3873)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3873=$P$2,_xlfn.IFS(AND(Q3873>'2. Assumptions'!$O$14,Q3873<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3873>'2. Assumptions'!$O$15,Q3873<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3873>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3873/1000","v":0},{"$f":"(IF(P3873='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3873>'2. Assumptions'!$O$21,Q3873<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3873>'2. Assumptions'!$O$22,Q3873<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3873>'2. Assumptions'!$O$23, Q3873<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3873>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3873/1000","v":0},{"$f":"IF(SUM(AD3873:AE3873)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3873='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3873,P3873='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3873),0)","v":607.26420736789976},{"$f":"IF(P3873='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3873,0)","v":0},{"$f":"IF(P3873='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3873,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1294.4464500066688},{"$f":"IF(SUM(AD3873:AE3873)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":89.361057073789155},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3873) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3873)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3873) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3873)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3873)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3873)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},48.761811727553045,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1901.7106573745687},84.8645190127001,{"$f":"O3873*'2. Assumptions'!$D$35","v":6.4869999999999997E-2},{"$f":"U3873*'2. Assumptions'!$D$40*BB3873*'2. Assumptions'!$D$38","v":2.9420375872604865E-2},9.7112385999999995E-2,112497.41525488753,607.26420736789976,79501.682697621261,59.973574037656014]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Roof 3 RG 2",24,"Raingarden 100mm",0.5,130.55000000000001,0,null,1.0078404971517347,8.1128948731227363E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3874) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3874)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3874) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3874)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3874)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3874)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3874=$P$2,_xlfn.IFS(AND(Q3874>'2. Assumptions'!$O$14,Q3874<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3874>'2. Assumptions'!$O$15,Q3874<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3874>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3874/1000","v":0},{"$f":"(IF(P3874='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3874>'2. Assumptions'!$O$21,Q3874<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3874>'2. Assumptions'!$O$22,Q3874<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3874>'2. Assumptions'!$O$23, Q3874<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3874>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3874/1000","v":0},{"$f":"IF(SUM(AD3874:AE3874)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3874='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3874,P3874='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3874),0)","v":379.54012960493731},{"$f":"IF(P3874='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3874,0)","v":0},{"$f":"IF(P3874='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3874,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD3874:AE3874)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":55.850660671118213},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3874) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3874)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3874) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3874)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3874)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3874)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.523715035796052,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},84.8645190127001,{"$f":"O3874*'2. Assumptions'!$D$35","v":3.9919999999999997E-2},{"$f":"U3874*'2. Assumptions'!$D$40*BB3874*'2. Assumptions'!$D$38","v":1.8104846690833763E-2},9.7112385999999995E-2,112497.41525488753,379.54012960493731,79501.682697621261,59.973574037656014]
[750,0,2024,"Frankston City Council","23 SPRAY STREET,","FRANKSTON",3199,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},583.6,null,"Driveway Non Treated",133.19999999999999,"None",0,0,0,null,1.0078404971517347,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3875) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3875)","v":0.79502848265147585},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3875) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3875)","v":0.21281201450025897},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3875)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3875)","v":0},0,128.73333333333332,0.66175462645647698,{"$f":"(IF(P3875=$P$2,_xlfn.IFS(AND(Q3875>'2. Assumptions'!$O$14,Q3875<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3875>'2. Assumptions'!$O$15,Q3875<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3875>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3875/1000","v":0},{"$f":"(IF(P3875='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3875>'2. Assumptions'!$O$21,Q3875<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3875>'2. Assumptions'!$O$22,Q3875<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3875>'2. Assumptions'!$O$23, Q3875<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3875>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3875/1000","v":0},{"$f":"IF(SUM(AD3875:AE3875)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3875='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3875,P3875='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3875),0)","v":0},{"$f":"IF(P3875='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3875,0)","v":0},{"$f":"IF(P3875='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3875,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3875:AE3875)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3875) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3875)","v":190},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3875) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3875)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3875)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3875)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,386.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},84.8645190127001,{"$f":"O3875*'2. Assumptions'!$D$35","v":0.22155599999999998},{"$f":"U3875*'2. Assumptions'!$D$40*BB3875*'2. Assumptions'!$D$38","v":0.10048189913412738},9.7112385999999995E-2,112497.41525488753,0,79501.682697621261,59.973574037656014]
[751,1481960,2024,null,"23 EBDALE STREET","FRANKSTON",3199,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},836,null,"DEEP SOIL ZONE",13,"Infiltration Sand",13,220,0,null,2.1980158730158728,0.11349206349206348,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3876) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3876)","v":6.7460317460317455E-3},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3876) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3876)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3876)","v":2.191269841269841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3876)","v":0},0,42,0.30143540669856461,{"$f":"(IF(P3876=$P$2,_xlfn.IFS(AND(Q3876>'2. Assumptions'!$O$14,Q3876<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3876>'2. Assumptions'!$O$15,Q3876<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3876>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3876/1000","v":0},{"$f":"(IF(P3876='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3876>'2. Assumptions'!$O$21,Q3876<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3876>'2. Assumptions'!$O$22,Q3876<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3876>'2. Assumptions'!$O$23, Q3876<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3876>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3876/1000","v":0},{"$f":"IF(SUM(AD3876:AE3876)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3876='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3876,P3876='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3876),0)","v":0},{"$f":"IF(P3876='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3876,0)","v":0},{"$f":"IF(P3876='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3876,0)","v":2819.4409627795344},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":21034.754812608368},{"$f":"IF(SUM(AD3876:AE3876)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":108.86014732701472},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3876) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3876)","v":1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3876) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3876)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3876)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3876)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1834.9381365683003,252,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":23854.195775387903},1914.7123518640985,{"$f":"O3876*'2. Assumptions'!$D$35","v":2.1623333333333331E-2},{"$f":"U3876*'2. Assumptions'!$D$40*BB3876*'2. Assumptions'!$D$38","v":2.1387793452380947E-2},6.9099024999999994E-2,1163806.8522427364,2819.4409627795344,159678.19369989337,262.70494043866125]
[751,1481960,2024,null,"23 EBDALE STREET","FRANKSTON",3199,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},836,null,"PERMABLE",238,"Infiltration Sand",238,220,0,null,2.1980158730158728,2.0777777777777775,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3877) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3877)","v":6.7460317460317455E-3},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3877) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3877)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3877)","v":2.191269841269841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3877)","v":0},0,42,0.30143540669856461,{"$f":"(IF(P3877=$P$2,_xlfn.IFS(AND(Q3877>'2. Assumptions'!$O$14,Q3877<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3877>'2. Assumptions'!$O$15,Q3877<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3877>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3877/1000","v":0},{"$f":"(IF(P3877='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3877>'2. Assumptions'!$O$21,Q3877<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3877>'2. Assumptions'!$O$22,Q3877<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3877>'2. Assumptions'!$O$23, Q3877<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3877>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3877/1000","v":0},{"$f":"IF(SUM(AD3877:AE3877)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3877='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3877,P3877='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3877),0)","v":0},{"$f":"IF(P3877='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3877,0)","v":0},{"$f":"IF(P3877='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3877,0)","v":51617.457626271476},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":385097.81887698395},{"$f":"IF(SUM(AD3877:AE3877)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":1992.9780818330385},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3877) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3877)","v":1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3877) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3877)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3877)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3877)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1834.9381365683,252,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":436715.27650325542},1914.7123518640985,{"$f":"O3877*'2. Assumptions'!$D$35","v":0.3958733333333333},{"$f":"U3877*'2. Assumptions'!$D$40*BB3877*'2. Assumptions'!$D$38","v":0.39156114166666661},6.9099024999999994E-2,1163806.8522427364,51617.457626271476,159678.19369989337,262.70494043866125]
[751,1481960,2024,null,"23 EBDALE STREET","FRANKSTON",3199,"Residential","Multiunit",6,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},836,null,"WATER TANK",1,"Above Ground RW Tank",12000,170,82,null,2.1980158730158728,6.7460317460317455E-3,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3878) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3878)","v":6.7460317460317455E-3},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3878) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3878)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3878)","v":2.191269841269841},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3878)","v":0},0,42,0.30143540669856461,{"$f":"(IF(P3878=$P$2,_xlfn.IFS(AND(Q3878>'2. Assumptions'!$O$14,Q3878<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3878>'2. Assumptions'!$O$15,Q3878<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3878>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3878/1000","v":6559.6246240524952},{"$f":"(IF(P3878='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3878>'2. Assumptions'!$O$21,Q3878<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3878>'2. Assumptions'!$O$22,Q3878<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3878>'2. Assumptions'!$O$23, Q3878<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3878>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3878/1000","v":0},{"$f":"IF(SUM(AD3878:AE3878)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3878='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3878,P3878='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3878),0)","v":0},{"$f":"IF(P3878='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3878,0)","v":0},{"$f":"IF(P3878='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3878,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD3878:AE3878)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":32519.918697409335},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3878) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3878)","v":1},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3878) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3878)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3878)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3878)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21938.040391109469},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},21938.040391109469,252,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},1914.7123518640985,{"$f":"O3878*'2. Assumptions'!$D$35","v":1.6633333333333333E-3},{"$f":"U3878*'2. Assumptions'!$D$40*BB3878*'2. Assumptions'!$D$38","v":1.6452148809523808E-3},6.9099024999999994E-2,1163806.8522427364,11764.746401491635,159678.19369989337,262.70494043866125]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 1 Roof Area to\nRainwater Tank",80,"Above Ground RW Tank",2000,151,85.6,null,0.99868852459016377,0.33005464480874314,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3879) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3879)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3879) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3879)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3879)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3879)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3879=$P$2,_xlfn.IFS(AND(Q3879>'2. Assumptions'!$O$14,Q3879<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3879>'2. Assumptions'!$O$15,Q3879<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3879>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3879/1000","v":2186.5415413508317},{"$f":"(IF(P3879='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3879>'2. Assumptions'!$O$21,Q3879<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3879>'2. Assumptions'!$O$22,Q3879<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3879>'2. Assumptions'!$O$23, Q3879<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3879>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3879/1000","v":0},{"$f":"IF(SUM(AD3879:AE3879)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3879='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3879,P3879='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3879),0)","v":0},{"$f":"IF(P3879='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3879,0)","v":0},{"$f":"IF(P3879='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3879,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3879:AE3879)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":165.30475104005271},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3879) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3879)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3879) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3879)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3879)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3879)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.204700832296275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},123.68498926862958,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},156.75673851494366,{"$f":"O3879*'2. Assumptions'!$D$35","v":0.13306666666666667},{"$f":"U3879*'2. Assumptions'!$D$40*BB3879*'2. Assumptions'!$D$38","v":5.980146885245901E-2},0.13679585999999999,209702.86051226035,7391.6633187899715,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 1 Roof Area to\nRaingarden",40,"Raingarden 100mm",1,131.9,0,null,0.99868852459016377,0.14415300546448087,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3880) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3880)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3880) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3880)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3880)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3880)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3880=$P$2,_xlfn.IFS(AND(Q3880>'2. Assumptions'!$O$14,Q3880<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3880>'2. Assumptions'!$O$15,Q3880<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3880>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3880/1000","v":0},{"$f":"(IF(P3880='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3880>'2. Assumptions'!$O$21,Q3880<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3880>'2. Assumptions'!$O$22,Q3880<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3880>'2. Assumptions'!$O$23, Q3880<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3880>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3880/1000","v":0},{"$f":"IF(SUM(AD3880:AE3880)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3880='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3880,P3880='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3880),0)","v":759.08025920987461},{"$f":"IF(P3880='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3880,0)","v":0},{"$f":"IF(P3880='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3880,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3880:AE3880)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":82.451916769225278},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3880) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3880)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3880) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3880)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3880)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3880)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},59.428458042955263,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},156.75673851494366,{"$f":"O3880*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U3880*'2. Assumptions'!$D$40*BB3880*'2. Assumptions'!$D$38","v":2.9900734426229505E-2},0.13679585999999999,209702.86051226035,759.08025920987461,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 1 Untreated Roof",11,"None",0,0,0,null,0.99868852459016377,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3881) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3881)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3881) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3881)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3881)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3881)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3881=$P$2,_xlfn.IFS(AND(Q3881>'2. Assumptions'!$O$14,Q3881<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3881>'2. Assumptions'!$O$15,Q3881<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3881>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3881/1000","v":0},{"$f":"(IF(P3881='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3881>'2. Assumptions'!$O$21,Q3881<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3881>'2. Assumptions'!$O$22,Q3881<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3881>'2. Assumptions'!$O$23, Q3881<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3881>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3881/1000","v":0},{"$f":"IF(SUM(AD3881:AE3881)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3881='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3881,P3881='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3881),0)","v":0},{"$f":"IF(P3881='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3881,0)","v":0},{"$f":"IF(P3881='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3881,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3881:AE3881)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3881) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3881)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3881) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3881)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3881)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3881)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},156.75673851494366,{"$f":"O3881*'2. Assumptions'!$D$35","v":1.8296666666666666E-2},{"$f":"U3881*'2. Assumptions'!$D$40*BB3881*'2. Assumptions'!$D$38","v":8.2227019672131141E-3},0.13679585999999999,209702.86051226035,0,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 2 Roof Area to\nRainwater Tank",90,"Above Ground RW Tank",2000,109.2,95.5,null,0.99868852459016377,0.26852459016393443,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3882) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3882)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3882) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3882)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3882)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3882)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3882=$P$2,_xlfn.IFS(AND(Q3882>'2. Assumptions'!$O$14,Q3882<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3882>'2. Assumptions'!$O$15,Q3882<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3882>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3882/1000","v":2186.5415413508317},{"$f":"(IF(P3882='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3882>'2. Assumptions'!$O$21,Q3882<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3882>'2. Assumptions'!$O$22,Q3882<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3882>'2. Assumptions'!$O$23, Q3882<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3882>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3882/1000","v":0},{"$f":"IF(SUM(AD3882:AE3882)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3882='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3882,P3882='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3882),0)","v":0},{"$f":"IF(P3882='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3882,0)","v":0},{"$f":"IF(P3882='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3882,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3882:AE3882)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":165.30475104005271},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3882) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3882)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3882) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3882)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3882)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3882)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":58.204700832296275},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},109.94221268322629,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},156.75673851494366,{"$f":"O3882*'2. Assumptions'!$D$35","v":0.1497},{"$f":"U3882*'2. Assumptions'!$D$40*BB3882*'2. Assumptions'!$D$38","v":6.7276652459016387E-2},0.13679585999999999,209702.86051226035,7391.6633187899715,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 2 Roof Area to\nRaingarden",40,"Raingarden 100mm",1,131.9,0,null,0.99868852459016377,0.14415300546448087,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3883) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3883)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3883) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3883)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3883)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3883)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3883=$P$2,_xlfn.IFS(AND(Q3883>'2. Assumptions'!$O$14,Q3883<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3883>'2. Assumptions'!$O$15,Q3883<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3883>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3883/1000","v":0},{"$f":"(IF(P3883='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3883>'2. Assumptions'!$O$21,Q3883<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3883>'2. Assumptions'!$O$22,Q3883<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3883>'2. Assumptions'!$O$23, Q3883<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3883>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3883/1000","v":0},{"$f":"IF(SUM(AD3883:AE3883)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3883='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3883,P3883='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3883),0)","v":759.08025920987461},{"$f":"IF(P3883='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3883,0)","v":0},{"$f":"IF(P3883='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3883,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3883:AE3883)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":82.451916769225278},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3883) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3883)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3883) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3883)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3883)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3883)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},59.428458042955263,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},156.75673851494366,{"$f":"O3883*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U3883*'2. Assumptions'!$D$40*BB3883*'2. Assumptions'!$D$38","v":2.9900734426229505E-2},0.13679585999999999,209702.86051226035,759.08025920987461,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Unit 2 Untreated Roof",21,"None",0,0,0,null,0.99868852459016377,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3884) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3884)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3884) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3884)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3884)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3884)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3884=$P$2,_xlfn.IFS(AND(Q3884>'2. Assumptions'!$O$14,Q3884<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3884>'2. Assumptions'!$O$15,Q3884<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3884>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3884/1000","v":0},{"$f":"(IF(P3884='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3884>'2. Assumptions'!$O$21,Q3884<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3884>'2. Assumptions'!$O$22,Q3884<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3884>'2. Assumptions'!$O$23, Q3884<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3884>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3884/1000","v":0},{"$f":"IF(SUM(AD3884:AE3884)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3884='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3884,P3884='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3884),0)","v":0},{"$f":"IF(P3884='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3884,0)","v":0},{"$f":"IF(P3884='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3884,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3884:AE3884)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3884) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3884)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3884) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3884)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3884)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3884)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},156.75673851494366,{"$f":"O3884*'2. Assumptions'!$D$35","v":3.4929999999999996E-2},{"$f":"U3884*'2. Assumptions'!$D$40*BB3884*'2. Assumptions'!$D$38","v":1.5697885573770488E-2},0.13679585999999999,209702.86051226035,0,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Driveway(s) + Pathway\n(s)",62,"Buffer Strip",16,66,0,null,0.99868852459016377,0.11180327868852459,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3885) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3885)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3885) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3885)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3885)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3885)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3885=$P$2,_xlfn.IFS(AND(Q3885>'2. Assumptions'!$O$14,Q3885<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3885>'2. Assumptions'!$O$15,Q3885<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3885>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3885/1000","v":0},{"$f":"(IF(P3885='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3885>'2. Assumptions'!$O$21,Q3885<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3885>'2. Assumptions'!$O$22,Q3885<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3885>'2. Assumptions'!$O$23, Q3885<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3885>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3885/1000","v":0},{"$f":"IF(SUM(AD3885:AE3885)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3885='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3885,P3885='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3885),0)","v":0},{"$f":"IF(P3885='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3885,0)","v":6940.162369918854},{"$f":"IF(P3885='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3885,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":25888.929000133376},{"$f":"IF(SUM(AD3885:AE3885)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":2936.326354212883},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3885) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3885)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3885) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3885)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3885)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3885)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},529.5014737105198,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":32829.091370052229},156.75673851494366,{"$f":"O3885*'2. Assumptions'!$D$35","v":0.10312666666666666},{"$f":"U3885*'2. Assumptions'!$D$40*BB3885*'2. Assumptions'!$D$38","v":4.634613836065573E-2},0.13679585999999999,209702.86051226035,6940.162369918854,84950.120295740489,63.501774660979635]
[752,1372681,2024,"Frankston City Council","23 Burrawong Avenue","SEAFORD",3198,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},602,null,"Untreated Driveway(s) +\nPathway(s)",22,"None",0,0,0,null,0.99868852459016377,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3886) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3886)","v":0.59857923497267751},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3886) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3886)","v":0.28830601092896174},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3886)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3886)","v":0.11180327868852459},0,183,0.60797342192691028,{"$f":"(IF(P3886=$P$2,_xlfn.IFS(AND(Q3886>'2. Assumptions'!$O$14,Q3886<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3886>'2. Assumptions'!$O$15,Q3886<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3886>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3886/1000","v":0},{"$f":"(IF(P3886='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3886>'2. Assumptions'!$O$21,Q3886<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3886>'2. Assumptions'!$O$22,Q3886<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3886>'2. Assumptions'!$O$23, Q3886<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3886>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3886/1000","v":0},{"$f":"IF(SUM(AD3886:AE3886)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3886='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3886,P3886='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3886),0)","v":0},{"$f":"IF(P3886='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3886,0)","v":0},{"$f":"IF(P3886='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3886,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3886:AE3886)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3886) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3886)","v":170},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3886) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3886)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3886)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3886)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,366,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},156.75673851494366,{"$f":"O3886*'2. Assumptions'!$D$35","v":3.6593333333333332E-2},{"$f":"U3886*'2. Assumptions'!$D$40*BB3886*'2. Assumptions'!$D$38","v":1.6445403934426228E-2},0.13679585999999999,209702.86051226035,0,84950.120295740489,63.501774660979635]
[753,1004564,2024,"Frankston City Council","22-24 Sheridan Ave","FRANKSTON",3199,"Residential","Multiunit",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1342,null,"Roof area south",141,"None",0,0,0,null,1.0027326326582926,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3887) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3887)","v":0.99748782363496535},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3887) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3887)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3887)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3887)","v":5.2448090233273518E-3},0,33.921739130434787,0.58137108792846504,{"$f":"(IF(P3887=$P$2,_xlfn.IFS(AND(Q3887>'2. Assumptions'!$O$14,Q3887<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3887>'2. Assumptions'!$O$15,Q3887<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3887>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3887/1000","v":0},{"$f":"(IF(P3887='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3887>'2. Assumptions'!$O$21,Q3887<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3887>'2. Assumptions'!$O$22,Q3887<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3887>'2. Assumptions'!$O$23, Q3887<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3887>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3887/1000","v":0},{"$f":"IF(SUM(AD3887:AE3887)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3887='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3887,P3887='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3887),0)","v":0},{"$f":"IF(P3887='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3887,0)","v":0},{"$f":"IF(P3887='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3887,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3887:AE3887)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3887) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3887)","v":512},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3887) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3887)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3887)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3887)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,780.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.676825068762675,{"$f":"O3887*'2. Assumptions'!$D$35","v":0.23452999999999999},{"$f":"U3887*'2. Assumptions'!$D$40*BB3887*'2. Assumptions'!$D$38","v":0.10582689795180722},2.5459804434782608E-2,79511.282079981291,0,28979.812374273086,21.750664161664666]
[753,1004564,2024,"Frankston City Council","22-24 Sheridan Ave","FRANKSTON",3199,"Residential","Multiunit",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1342,null,"Entry Paving",6.2,"Buffer Strip",12,66,0,null,1.0027326326582926,5.2448090233273518E-3,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3888) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3888)","v":0.99748782363496535},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3888) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3888)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3888)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3888)","v":5.2448090233273518E-3},0,33.921739130434787,0.58137108792846504,{"$f":"(IF(P3888=$P$2,_xlfn.IFS(AND(Q3888>'2. Assumptions'!$O$14,Q3888<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3888>'2. Assumptions'!$O$15,Q3888<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3888>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3888/1000","v":0},{"$f":"(IF(P3888='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3888>'2. Assumptions'!$O$21,Q3888<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3888>'2. Assumptions'!$O$22,Q3888<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3888>'2. Assumptions'!$O$23, Q3888<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3888>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3888/1000","v":0},{"$f":"IF(SUM(AD3888:AE3888)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3888='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3888,P3888='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3888),0)","v":0},{"$f":"IF(P3888='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3888,0)","v":5205.1217774391407},{"$f":"IF(P3888='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3888,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":19416.696750100033},{"$f":"IF(SUM(AD3888:AE3888)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":46945.119294198594},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3888) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3888)","v":512},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3888) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3888)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3888)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3888)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},3971.2610528288988,780.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":24621.818527539173},59.676825068762675,{"$f":"O3888*'2. Assumptions'!$D$35","v":1.0312666666666666E-2},{"$f":"U3888*'2. Assumptions'!$D$40*BB3888*'2. Assumptions'!$D$38","v":4.6533813283773382E-3},2.5459804434782608E-2,79511.282079981291,5205.1217774391407,28979.812374273086,21.750664161664666]
[753,1004564,2024,"Frankston City Council","22-24 Sheridan Ave","FRANKSTON",3199,"Residential","Multiunit",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1342,null,"Roof Area North East",121,"None",0,0,0,null,1.0027326326582926,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3889) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3889)","v":0.99748782363496535},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3889) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3889)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3889)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3889)","v":5.2448090233273518E-3},0,33.921739130434787,0.58137108792846504,{"$f":"(IF(P3889=$P$2,_xlfn.IFS(AND(Q3889>'2. Assumptions'!$O$14,Q3889<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3889>'2. Assumptions'!$O$15,Q3889<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3889>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3889/1000","v":0},{"$f":"(IF(P3889='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3889>'2. Assumptions'!$O$21,Q3889<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3889>'2. Assumptions'!$O$22,Q3889<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3889>'2. Assumptions'!$O$23, Q3889<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3889>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3889/1000","v":0},{"$f":"IF(SUM(AD3889:AE3889)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3889='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3889,P3889='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3889),0)","v":0},{"$f":"IF(P3889='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3889,0)","v":0},{"$f":"IF(P3889='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3889,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3889:AE3889)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3889) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3889)","v":512},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3889) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3889)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3889)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3889)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,780.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},59.676825068762675,{"$f":"O3889*'2. Assumptions'!$D$35","v":0.20126333333333332},{"$f":"U3889*'2. Assumptions'!$D$40*BB3889*'2. Assumptions'!$D$38","v":9.081599044091257E-2},2.5459804434782608E-2,79511.282079981291,0,28979.812374273086,21.750664161664666]
[753,1004564,2024,"Frankston City Council","22-24 Sheridan Ave","FRANKSTON",3199,"Residential","Multiunit",23,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},1342,null,"Roof Area West",512,"Above Ground RW Tank",12000,152,80,null,1.0027326326582926,0.99748782363496535,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3890) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3890)","v":0.99748782363496535},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3890) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3890)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3890)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3890)","v":5.2448090233273518E-3},0,33.921739130434787,0.58137108792846504,{"$f":"(IF(P3890=$P$2,_xlfn.IFS(AND(Q3890>'2. Assumptions'!$O$14,Q3890<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3890>'2. Assumptions'!$O$15,Q3890<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3890>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3890/1000","v":6559.6246240524952},{"$f":"(IF(P3890='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3890>'2. Assumptions'!$O$21,Q3890<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3890>'2. Assumptions'!$O$22,Q3890<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3890>'2. Assumptions'!$O$23, Q3890<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3890>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3890/1000","v":0},{"$f":"IF(SUM(AD3890:AE3890)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3890='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3890,P3890='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3890),0)","v":0},{"$f":"IF(P3890='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3890,0)","v":0},{"$f":"IF(P3890='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3890,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":10173.293989617836},{"$f":"IF(SUM(AD3890:AE3890)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":219.93291417999086},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3890) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3890)","v":512},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3890) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3890)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3890)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3890)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.847735138885682},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.847735138885682,780.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21938.040391109469},59.676825068762675,{"$f":"O3890*'2. Assumptions'!$D$35","v":0.85162666666666664},{"$f":"U3890*'2. Assumptions'!$D$40*BB3890*'2. Assumptions'!$D$38","v":0.38427923227890282},2.5459804434782608E-2,79511.282079981291,11764.746401491635,28979.812374273086,21.750664161664666]
[754,1647619,2024,"Frankston City Council","22 LONG STREET","LANGWARRIN",3192,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},705,null,"Ex.Roof",145,"Above Ground RW Tank",2500,109.6,89.3,null,1.0402975308641975,0.39239506172839506,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3891) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3891)","v":0.68079012345679013},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3891) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3891)","v":0.35950740740740739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3891)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3891)","v":0},0,202.5,0.57446808510638303,{"$f":"(IF(P3891=$P$2,_xlfn.IFS(AND(Q3891>'2. Assumptions'!$O$14,Q3891<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3891>'2. Assumptions'!$O$15,Q3891<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3891>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3891/1000","v":2186.5415413508322},{"$f":"(IF(P3891='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3891>'2. Assumptions'!$O$21,Q3891<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3891>'2. Assumptions'!$O$22,Q3891<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3891>'2. Assumptions'!$O$23, Q3891<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3891>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3891/1000","v":0},{"$f":"IF(SUM(AD3891:AE3891)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3891='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3891,P3891='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3891),0)","v":0},{"$f":"IF(P3891='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3891,0)","v":0},{"$f":"IF(P3891='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3891,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3891:AE3891)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":154.58665977277983},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3891) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3891)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3891) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3891)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3891)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3891)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.95553926183004},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},72.5800490975749,405,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},62.156007170555917,{"$f":"O3891*'2. Assumptions'!$D$35","v":0.24118333333333333},{"$f":"U3891*'2. Assumptions'!$D$40*BB3891*'2. Assumptions'!$D$38","v":0.11290609176851853},0.157679197125,79824.045793812402,7391.6633187899715,51691.939879287645,40.250585570369608]
[754,1647619,2024,"Frankston City Council","22 LONG STREET","LANGWARRIN",3192,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},705,null,"Ex.Roof",47,"None",0,0,0,null,1.0402975308641975,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3892) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3892)","v":0.68079012345679013},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3892) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3892)","v":0.35950740740740739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3892)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3892)","v":0},0,202.5,0.57446808510638303,{"$f":"(IF(P3892=$P$2,_xlfn.IFS(AND(Q3892>'2. Assumptions'!$O$14,Q3892<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3892>'2. Assumptions'!$O$15,Q3892<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3892>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3892/1000","v":0},{"$f":"(IF(P3892='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3892>'2. Assumptions'!$O$21,Q3892<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3892>'2. Assumptions'!$O$22,Q3892<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3892>'2. Assumptions'!$O$23, Q3892<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3892>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3892/1000","v":0},{"$f":"IF(SUM(AD3892:AE3892)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3892='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3892,P3892='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3892),0)","v":0},{"$f":"IF(P3892='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3892,0)","v":0},{"$f":"IF(P3892='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3892,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3892:AE3892)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3892) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3892)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3892) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3892)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3892)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3892)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,405,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},62.156007170555917,{"$f":"O3892*'2. Assumptions'!$D$35","v":7.8176666666666658E-2},{"$f":"U3892*'2. Assumptions'!$D$40*BB3892*'2. Assumptions'!$D$38","v":3.6597146987037033E-2},0.157679197125,79824.045793812402,0,51691.939879287645,40.250585570369608]
[754,1647619,2024,"Frankston City Council","22 LONG STREET","LANGWARRIN",3192,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},705,null,"Driveway",113,"Raingarden 100mm",2,128.85,0,null,1.0402975308641975,0.35950740740740739,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3893) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3893)","v":0.68079012345679013},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3893) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3893)","v":0.35950740740740739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3893)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3893)","v":0},0,202.5,0.57446808510638303,{"$f":"(IF(P3893=$P$2,_xlfn.IFS(AND(Q3893>'2. Assumptions'!$O$14,Q3893<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3893>'2. Assumptions'!$O$15,Q3893<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3893>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3893/1000","v":0},{"$f":"(IF(P3893='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3893>'2. Assumptions'!$O$21,Q3893<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3893>'2. Assumptions'!$O$22,Q3893<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3893>'2. Assumptions'!$O$23, Q3893<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3893>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3893/1000","v":0},{"$f":"IF(SUM(AD3893:AE3893)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3893='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3893,P3893='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3893),0)","v":1518.1605184197492},{"$f":"IF(P3893='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3893,0)","v":0},{"$f":"IF(P3893='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3893,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3893:AE3893)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":132.24419150976476},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3893) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3893)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3893) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3893)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3893)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3893)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.073244632180717,405,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4754.2766434364212},62.156007170555917,{"$f":"O3893*'2. Assumptions'!$D$35","v":0.18795666666666666},{"$f":"U3893*'2. Assumptions'!$D$40*BB3893*'2. Assumptions'!$D$38","v":8.798888530925926E-2},0.157679197125,79824.045793812402,1518.1605184197492,51691.939879287645,40.250585570369608]
[754,1647619,2024,"Frankston City Council","22 LONG STREET","LANGWARRIN",3192,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},705,null,"Lot 2 Hard surface",100,"Above Ground RW Tank",2000,116.8,89.5,null,1.0402975308641975,0.28839506172839502,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3894) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3894)","v":0.68079012345679013},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3894) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3894)","v":0.35950740740740739},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3894)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3894)","v":0},0,202.5,0.57446808510638303,{"$f":"(IF(P3894=$P$2,_xlfn.IFS(AND(Q3894>'2. Assumptions'!$O$14,Q3894<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3894>'2. Assumptions'!$O$15,Q3894<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3894>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3894/1000","v":2186.5415413508317},{"$f":"(IF(P3894='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3894>'2. Assumptions'!$O$21,Q3894<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3894>'2. Assumptions'!$O$22,Q3894<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3894>'2. Assumptions'!$O$23, Q3894<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3894>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3894/1000","v":0},{"$f":"IF(SUM(AD3894:AE3894)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3894='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3894,P3894='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3894),0)","v":0},{"$f":"IF(P3894='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3894,0)","v":0},{"$f":"IF(P3894='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3894,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3894:AE3894)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":145.34287147481496},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3894) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3894)","v":245},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3894) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3894)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3894)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3894)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":40.386935271389248},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},98.947991414903669,405,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},62.156007170555917,{"$f":"O3894*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U3894*'2. Assumptions'!$D$40*BB3894*'2. Assumptions'!$D$38","v":7.7866270185185188E-2},0.157679197125,79824.045793812402,7391.6633187899715,51691.939879287645,40.250585570369608]
[755,1547828,2024,"Frankston City Council","Lot 1 22 BERGMAN ROAD","LANGWARRIN",3190,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},10020,null,"ROOF",314.60000000000002,"Above Ground RW Tank",8000,92.2,100,null,1.0371075340934497,0.64847127207690591,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3895) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3895)","v":0.64847127207690591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3895) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3895)","v":0.38863626201654372},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3895)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3895)","v":0},447.3,447.3,4.464071856287425E-2,{"$f":"(IF(P3895=$P$2,_xlfn.IFS(AND(Q3895>'2. Assumptions'!$O$14,Q3895<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3895>'2. Assumptions'!$O$15,Q3895<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3895>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3895/1000","v":4373.0830827016634},{"$f":"(IF(P3895='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3895>'2. Assumptions'!$O$21,Q3895<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3895>'2. Assumptions'!$O$22,Q3895<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3895>'2. Assumptions'!$O$23, Q3895<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3895>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3895/1000","v":0},{"$f":"IF(SUM(AD3895:AE3895)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3895='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3895,P3895='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3895),0)","v":0},{"$f":"IF(P3895='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3895,0)","v":0},{"$f":"IF(P3895='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3895,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6959.0093921710968},{"$f":"IF(SUM(AD3895:AE3895)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":255.01845593478592},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3895) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3895)","v":314.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3895) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3895)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3895)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3895)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":52.565843141487285},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},52.565843141487285,447.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":16537.2142523119},52.914440459348384,{"$f":"O3895*'2. Assumptions'!$D$35","v":0.52328466666666673},{"$f":"U3895*'2. Assumptions'!$D$40*BB3895*'2. Assumptions'!$D$38","v":0.24421611162401077},0.34722780270000003,68164.556620818461,9578.2048601408023,34143.134695966051,26.504461519719264]
[755,1547828,2024,"Frankston City Council","Lot 1 22 BERGMAN ROAD","LANGWARRIN",3190,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},10020,null,"ROOF",132.69999999999999,"Raingarden 100mm",3,131,0,null,1.0371075340934497,0.38863626201654372,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3896) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3896)","v":0.64847127207690591},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3896) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3896)","v":0.38863626201654372},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3896)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3896)","v":0},447.3,447.3,4.464071856287425E-2,{"$f":"(IF(P3896=$P$2,_xlfn.IFS(AND(Q3896>'2. Assumptions'!$O$14,Q3896<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3896>'2. Assumptions'!$O$15,Q3896<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3896>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3896/1000","v":0},{"$f":"(IF(P3896='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3896>'2. Assumptions'!$O$21,Q3896<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3896>'2. Assumptions'!$O$22,Q3896<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3896>'2. Assumptions'!$O$23, Q3896<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3896>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3896/1000","v":0},{"$f":"IF(SUM(AD3896:AE3896)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3896='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3896,P3896='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3896),0)","v":2277.2407776296241},{"$f":"IF(P3896='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3896,0)","v":0},{"$f":"IF(P3896='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3896,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4854.1741875250082},{"$f":"IF(SUM(AD3896:AE3896)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":183.4984447450006},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3896) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3896)","v":314.60000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3896) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3896)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3896)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3896)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},53.740881425430544,447.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":7131.4149651546322},52.914440459348384,{"$f":"O3896*'2. Assumptions'!$D$35","v":0.2207243333333333},{"$f":"U3896*'2. Assumptions'!$D$40*BB3896*'2. Assumptions'!$D$38","v":0.10301169107598926},0.34722780270000003,68164.556620818461,2277.2407776296241,34143.134695966051,26.504461519719264]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 1 Treated Roof\nArea to Rainwater Tank",100,"Above Ground RW Tank",2000,116.8,89.5,null,1.0043058568329719,0.25336225596529283,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3897) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3897)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3897) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3897)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3897)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3897)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3897=$P$2,_xlfn.IFS(AND(Q3897>'2. Assumptions'!$O$14,Q3897<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3897>'2. Assumptions'!$O$15,Q3897<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3897>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3897/1000","v":2186.5415413508317},{"$f":"(IF(P3897='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3897>'2. Assumptions'!$O$21,Q3897<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3897>'2. Assumptions'!$O$22,Q3897<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3897>'2. Assumptions'!$O$23, Q3897<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3897>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3897/1000","v":0},{"$f":"IF(SUM(AD3897:AE3897)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3897='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3897,P3897='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3897),0)","v":0},{"$f":"IF(P3897='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3897,0)","v":0},{"$f":"IF(P3897='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3897,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3897:AE3897)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":195.80625018145},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3897) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3897)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3897) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3897)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3897)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3897)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.483669089236564},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},98.947991414903669,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},128.90408786789078,{"$f":"O3897*'2. Assumptions'!$D$35","v":0.16633333333333333},{"$f":"U3897*'2. Assumptions'!$D$40*BB3897*'2. Assumptions'!$D$38","v":7.5172293383947944E-2},0.17327213625000001,171478.18972277961,7391.6633187899715,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 1 Treated Roof\nArea to Raingarden",40,"Raingarden 100mm",1,131.9,0,null,1.0043058568329719,0.11444685466377441,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3898)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3898) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3898)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3898)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3898)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3898=$P$2,_xlfn.IFS(AND(Q3898>'2. Assumptions'!$O$14,Q3898<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3898>'2. Assumptions'!$O$15,Q3898<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3898>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3898/1000","v":0},{"$f":"(IF(P3898='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3898>'2. Assumptions'!$O$21,Q3898<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3898>'2. Assumptions'!$O$22,Q3898<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3898>'2. Assumptions'!$O$23, Q3898<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3898>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3898/1000","v":0},{"$f":"IF(SUM(AD3898:AE3898)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3898='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3898,P3898='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3898),0)","v":759.08025920987461},{"$f":"IF(P3898='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3898,0)","v":0},{"$f":"IF(P3898='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3898,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3898:AE3898)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":88.543672792154069},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3898)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3898) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3898)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3898)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},59.428458042955263,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},128.90408786789078,{"$f":"O3898*'2. Assumptions'!$D$35","v":6.6533333333333333E-2},{"$f":"U3898*'2. Assumptions'!$D$40*BB3898*'2. Assumptions'!$D$38","v":3.0068917353579177E-2},0.17327213625000001,171478.18972277961,759.08025920987461,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 1 Untreated\nRoof Area",4,"None",0,0,0,null,1.0043058568329719,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3899) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3899)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3899) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3899)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3899)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3899)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3899=$P$2,_xlfn.IFS(AND(Q3899>'2. Assumptions'!$O$14,Q3899<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3899>'2. Assumptions'!$O$15,Q3899<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3899>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3899/1000","v":0},{"$f":"(IF(P3899='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3899>'2. Assumptions'!$O$21,Q3899<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3899>'2. Assumptions'!$O$22,Q3899<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3899>'2. Assumptions'!$O$23, Q3899<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3899>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3899/1000","v":0},{"$f":"IF(SUM(AD3899:AE3899)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3899='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3899,P3899='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3899),0)","v":0},{"$f":"IF(P3899='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3899,0)","v":0},{"$f":"IF(P3899='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3899,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3899:AE3899)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3899) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3899)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3899) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3899)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3899)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3899)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},128.90408786789078,{"$f":"O3899*'2. Assumptions'!$D$35","v":6.6533333333333331E-3},{"$f":"U3899*'2. Assumptions'!$D$40*BB3899*'2. Assumptions'!$D$38","v":3.0068917353579176E-3},0.17327213625000001,171478.18972277961,0,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 2 Treated Roof\nArea to Rainwater Tank",96,"Above Ground RW Tank",2000,121,87.7,null,1.0043058568329719,0.25197396963123642,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3900) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3900)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3900) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3900)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3900)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3900)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3900=$P$2,_xlfn.IFS(AND(Q3900>'2. Assumptions'!$O$14,Q3900<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3900>'2. Assumptions'!$O$15,Q3900<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3900>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3900/1000","v":2186.5415413508317},{"$f":"(IF(P3900='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3900>'2. Assumptions'!$O$21,Q3900<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3900>'2. Assumptions'!$O$22,Q3900<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3900>'2. Assumptions'!$O$23, Q3900<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3900>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3900/1000","v":0},{"$f":"IF(SUM(AD3900:AE3900)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3900='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3900,P3900='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3900),0)","v":0},{"$f":"IF(P3900='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3900,0)","v":0},{"$f":"IF(P3900='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3900,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3900:AE3900)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":195.80625018145},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3900) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3900)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3900) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3900)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3900)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3900)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":50.483669089236564},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},103.07082439052465,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},128.90408786789078,{"$f":"O3900*'2. Assumptions'!$D$35","v":0.15967999999999999},{"$f":"U3900*'2. Assumptions'!$D$40*BB3900*'2. Assumptions'!$D$38","v":7.2165401648590019E-2},0.17327213625000001,171478.18972277961,7391.6633187899715,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 2 Treated Roof\nArea to Raingarden",55,"Raingarden 100mm",1,129.1,0,null,1.0043058568329719,0.1540238611713666,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3901) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3901)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3901) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3901)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3901)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3901)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3901=$P$2,_xlfn.IFS(AND(Q3901>'2. Assumptions'!$O$14,Q3901<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3901>'2. Assumptions'!$O$15,Q3901<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3901>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3901/1000","v":0},{"$f":"(IF(P3901='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3901>'2. Assumptions'!$O$21,Q3901<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3901>'2. Assumptions'!$O$22,Q3901<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3901>'2. Assumptions'!$O$23, Q3901<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3901>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3901/1000","v":0},{"$f":"IF(SUM(AD3901:AE3901)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3901='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3901,P3901='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3901),0)","v":759.08025920987461},{"$f":"IF(P3901='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3901,0)","v":0},{"$f":"IF(P3901='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3901,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3901:AE3901)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":88.543672792154069},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3901) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3901)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3901) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3901)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3901)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3901)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},43.220696758512922,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},128.90408786789078,{"$f":"O3901*'2. Assumptions'!$D$35","v":9.1483333333333333E-2},{"$f":"U3901*'2. Assumptions'!$D$40*BB3901*'2. Assumptions'!$D$38","v":4.1344761361171371E-2},0.17327213625000001,171478.18972277961,759.08025920987461,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Dwelling 2 Untreated\nRoof Area",5,"None",0,0,0,null,1.0043058568329719,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3902) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3902)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3902) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3902)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3902)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3902)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3902=$P$2,_xlfn.IFS(AND(Q3902>'2. Assumptions'!$O$14,Q3902<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3902>'2. Assumptions'!$O$15,Q3902<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3902>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3902/1000","v":0},{"$f":"(IF(P3902='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3902>'2. Assumptions'!$O$21,Q3902<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3902>'2. Assumptions'!$O$22,Q3902<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3902>'2. Assumptions'!$O$23, Q3902<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3902>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3902/1000","v":0},{"$f":"IF(SUM(AD3902:AE3902)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3902='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3902,P3902='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3902),0)","v":0},{"$f":"IF(P3902='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3902,0)","v":0},{"$f":"IF(P3902='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3902,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3902:AE3902)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3902) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3902)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3902) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3902)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3902)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3902)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},128.90408786789078,{"$f":"O3902*'2. Assumptions'!$D$35","v":8.3166666666666667E-3},{"$f":"U3902*'2. Assumptions'!$D$40*BB3902*'2. Assumptions'!$D$38","v":3.7586146691973971E-3},0.17327213625000001,171478.18972277961,0,68318.571544241786,51.35663703695981]
[756,1291664,2024,"Frankston City Council","22 Bayview Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},745,null,"Driveway(s) + Pathway\n(s)",161,"Buffer Strip",17,66,0,null,1.0043058568329719,0.23049891540130155,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3903) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3903)","v":0.50533622559652924},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3903) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3903)","v":0.26847071583514104},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3903)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3903)","v":0.23049891540130155},0,230.5,0.61879194630872481,{"$f":"(IF(P3903=$P$2,_xlfn.IFS(AND(Q3903>'2. Assumptions'!$O$14,Q3903<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3903>'2. Assumptions'!$O$15,Q3903<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3903>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3903/1000","v":0},{"$f":"(IF(P3903='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3903>'2. Assumptions'!$O$21,Q3903<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3903>'2. Assumptions'!$O$22,Q3903<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3903>'2. Assumptions'!$O$23, Q3903<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3903>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3903/1000","v":0},{"$f":"IF(SUM(AD3903:AE3903)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3903='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3903,P3903='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3903),0)","v":0},{"$f":"IF(P3903='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3903,0)","v":7373.9225180387821},{"$f":"IF(P3903='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3903,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":27506.987062641711},{"$f":"IF(SUM(AD3903:AE3903)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":1513.2786859301434},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3903) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3903)","v":196},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3903) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3903)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3903)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3903)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},216.6516123023633,461,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":34880.909580680491},128.90408786789078,{"$f":"O3903*'2. Assumptions'!$D$35","v":0.26779666666666668},{"$f":"U3903*'2. Assumptions'!$D$40*BB3903*'2. Assumptions'!$D$38","v":0.1210273923481562},0.17327213625000001,171478.18972277961,7373.9225180387821,68318.571544241786,51.35663703695981]
[757,1594571,2024,"Frankston City Council","20 Seaview Road","FRANKSTON SOUTH",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},2687,null,"Existing Home",200,"Above Ground RW Tank",5000,104.2,98,null,1.0342639821029083,0.46621923937360177,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3904) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3904)","v":1.0342639821029083},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3904) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3904)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3904)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3904)","v":0},0,223.5,0.1663565314477112,{"$f":"(IF(P3904=$P$2,_xlfn.IFS(AND(Q3904>'2. Assumptions'!$O$14,Q3904<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3904>'2. Assumptions'!$O$15,Q3904<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3904>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3904/1000","v":4373.0830827016644},{"$f":"(IF(P3904='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3904>'2. Assumptions'!$O$21,Q3904<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3904>'2. Assumptions'!$O$22,Q3904<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3904>'2. Assumptions'!$O$23, Q3904<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3904>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3904/1000","v":0},{"$f":"IF(SUM(AD3904:AE3904)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3904='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3904,P3904='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3904),0)","v":0},{"$f":"IF(P3904='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3904,0)","v":0},{"$f":"IF(P3904='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3904,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD3904:AE3904)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":134.66180753901529},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3904) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3904)","v":447},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3904) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3904)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3904)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3904)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":31.157909911068771},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.637928651238695,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},64.984985286802115,{"$f":"O3904*'2. Assumptions'!$D$35","v":0.33266666666666667},{"$f":"U3904*'2. Assumptions'!$D$40*BB3904*'2. Assumptions'!$D$38","v":0.15482931812080539},0.173021763,83944.03085350756,9578.2048601408042,53778.70971914642,41.632604776160846]
[757,1594571,2024,"Frankston City Council","20 Seaview Road","FRANKSTON SOUTH",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},2687,null,"Proposed Home",247,"Above Ground RW Tank",7000,102.8,99.1,null,1.0342639821029083,0.5680447427293065,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3905) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3905)","v":1.0342639821029083},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3905) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3905)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3905)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3905)","v":0},0,223.5,0.1663565314477112,{"$f":"(IF(P3905=$P$2,_xlfn.IFS(AND(Q3905>'2. Assumptions'!$O$14,Q3905<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3905>'2. Assumptions'!$O$15,Q3905<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3905>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3905/1000","v":3826.4476973639553},{"$f":"(IF(P3905='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3905>'2. Assumptions'!$O$21,Q3905<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3905>'2. Assumptions'!$O$22,Q3905<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3905>'2. Assumptions'!$O$23, Q3905<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3905>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3905/1000","v":0},{"$f":"IF(SUM(AD3905:AE3905)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3905='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3905,P3905='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3905),0)","v":0},{"$f":"IF(P3905='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3905,0)","v":0},{"$f":"IF(P3905='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3905,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6089.13321814971},{"$f":"IF(SUM(AD3905:AE3905)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":146.19771117049601},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3905) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3905)","v":447},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3905) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3905)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3905)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3905)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":33.827075375733344},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},61.217419809525524,447,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":15120.702692952806},64.984985286802115,{"$f":"O3905*'2. Assumptions'!$D$35","v":0.41084333333333334},{"$f":"U3905*'2. Assumptions'!$D$40*BB3905*'2. Assumptions'!$D$38","v":0.19121420787919463},0.173021763,83944.03085350756,9031.5694748030946,53778.70971914642,41.632604776160846]
[758,1351566,2024,"Frankston City Council","20 Hodgins Crescent","FRANKSTON",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},657.2,null,"Dwelling1",174.61,"Above Ground RW Tank",4000,97.6,98.8,null,1.001107196151362,{"$f":"IFERROR(O3906/SUMIF($A$2:$A$104775,A3906,$O$2:$O$104775)*R3906/100,0)","v":0.37956159379941645},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3906) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3906)","v":0.70933956212833249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3906) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3906)","v":0.29176763402302947},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3906)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3906)","v":0},0,224.495,0.68318624467437605,{"$f":"(IF(P3906=$P$2,_xlfn.IFS(AND(Q3906>'2. Assumptions'!$O$14,Q3906<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3906>'2. Assumptions'!$O$15,Q3906<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3906>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3906/1000","v":3498.4664661613315},{"$f":"(IF(P3906='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3906>'2. Assumptions'!$O$21,Q3906<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3906>'2. Assumptions'!$O$22,Q3906<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3906>'2. Assumptions'!$O$23, Q3906<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3906>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3906/1000","v":0},{"$f":"IF(SUM(AD3906:AE3906)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3906='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3906,P3906='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3906),0)","v":0},{"$f":"IF(P3906='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3906,0)","v":0},{"$f":"IF(P3906='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3906,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3906:AE3906)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":171.75262159538025},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3906) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3906)","v":337.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3906) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3906)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3906)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3906)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.098053154625248},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.773168430708552,448.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},60.092737106087149,{"$f":"O3906*'2. Assumptions'!$D$35","v":0.29043463333333336},{"$f":"U3906*'2. Assumptions'!$D$40*BB3906*'2. Assumptions'!$D$38","v":0.13084029064871203},0.16822055466000002,80195.425843753037,8703.5882436004722,54220.974390442556,40.629334221991144]
[758,1351566,2024,"Frankston City Council","20 Hodgins Crescent","FRANKSTON",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},657.2,null,"Dwelling2",162.88999999999999,"Above Ground RW Tank",4000,90.9,100,null,1.001107196151362,0.32977796832891598,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3907) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3907)","v":0.70933956212833249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3907) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3907)","v":0.29176763402302947},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3907)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3907)","v":0},0,224.495,0.68318624467437605,{"$f":"(IF(P3907=$P$2,_xlfn.IFS(AND(Q3907>'2. Assumptions'!$O$14,Q3907<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3907>'2. Assumptions'!$O$15,Q3907<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3907>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3907/1000","v":3498.4664661613315},{"$f":"(IF(P3907='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3907>'2. Assumptions'!$O$21,Q3907<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3907>'2. Assumptions'!$O$22,Q3907<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3907>'2. Assumptions'!$O$23, Q3907<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3907>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3907/1000","v":0},{"$f":"IF(SUM(AD3907:AE3907)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3907='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3907,P3907='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3907),0)","v":0},{"$f":"IF(P3907='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3907,0)","v":0},{"$f":"IF(P3907='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3907,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3907:AE3907)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":171.75262159538025},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3907) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3907)","v":337.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3907) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3907)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3907)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3907)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":36.098053154625248},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.793375527570888,448.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},60.092737106087149,{"$f":"O3907*'2. Assumptions'!$D$35","v":0.27094036666666665},{"$f":"U3907*'2. Assumptions'!$D$40*BB3907*'2. Assumptions'!$D$38","v":0.12205815785904987},0.16822055466000002,80195.425843753037,8703.5882436004722,54220.974390442556,40.629334221991144]
[758,1351566,2024,"Frankston City Council","20 Hodgins Crescent","FRANKSTON",3200,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},657.2,null,"Driveway",111.49,"Raingarden 100mm",1.1000000000000001,117.5,0,null,1.001107196151362,0.29176763402302947,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3908) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3908)","v":0.70933956212833249},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3908) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3908)","v":0.29176763402302947},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3908)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3908)","v":0},0,224.495,0.68318624467437605,{"$f":"(IF(P3908=$P$2,_xlfn.IFS(AND(Q3908>'2. Assumptions'!$O$14,Q3908<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3908>'2. Assumptions'!$O$15,Q3908<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3908>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3908/1000","v":0},{"$f":"(IF(P3908='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3908>'2. Assumptions'!$O$21,Q3908<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3908>'2. Assumptions'!$O$22,Q3908<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3908>'2. Assumptions'!$O$23, Q3908<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3908>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3908/1000","v":0},{"$f":"IF(SUM(AD3908:AE3908)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3908='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3908,P3908='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3908),0)","v":834.9882851308621},{"$f":"IF(P3908='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3908,0)","v":0},{"$f":"IF(P3908='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3908,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1779.8638687591697},{"$f":"IF(SUM(AD3908:AE3908)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":89.621049389036742},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3908) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3908)","v":337.5},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3908) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3908)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3908)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3908)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},23.453692294286768,448.99,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2614.8521538900318},60.092737106087149,{"$f":"O3908*'2. Assumptions'!$D$35","v":0.18544503333333331},{"$f":"U3908*'2. Assumptions'!$D$40*BB3908*'2. Assumptions'!$D$38","v":8.3542660812238129E-2},0.16822055466000002,80195.425843753037,834.9882851308621,54220.974390442556,40.629334221991144]
[759,1653327,2024,"Frankston City Council","20 Burnett Crescent","FRANKSTON SOUTH",3199,"Residential","Dwelling",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2036,null,"Dwelling 1",223.11,"Above Ground RW Tank",4750,95.2,98.2,null,1.0009991971579391,0.21315528972562872,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3909) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3909)","v":0.64074268911948296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3909) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3909)","v":0.3602565080384561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3909)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3909)","v":0},0,332.15333333333336,0.48942043222003934,{"$f":"(IF(P3909=$P$2,_xlfn.IFS(AND(Q3909>'2. Assumptions'!$O$14,Q3909<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3909>'2. Assumptions'!$O$15,Q3909<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3909>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3909/1000","v":4154.4289285665809},{"$f":"(IF(P3909='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3909>'2. Assumptions'!$O$21,Q3909<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3909>'2. Assumptions'!$O$22,Q3909<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3909>'2. Assumptions'!$O$23, Q3909<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3909>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3909/1000","v":0},{"$f":"IF(SUM(AD3909:AE3909)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3909='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3909,P3909='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3909),0)","v":0},{"$f":"IF(P3909='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3909,0)","v":0},{"$f":"IF(P3909='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3909,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5161.605219401592},{"$f":"IF(SUM(AD3909:AE3909)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":226.63006807557144},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3909) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3909)","v":672.09},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3909) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3909)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3909)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3909)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.605969327630692},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},65.085186344885088,996.46,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14521.155925407313},55.646146744287762,{"$f":"O3909*'2. Assumptions'!$D$35","v":0.3711063},{"$f":"U3909*'2. Assumptions'!$D$40*BB3909*'2. Assumptions'!$D$38","v":0.16716469876211398},0.24886518717000003,74269.339711404493,9359.5507060057207,42692.530008617796,31.987288415055829]
[759,1653327,2024,"Frankston City Council","20 Burnett Crescent","FRANKSTON SOUTH",3199,"Residential","Dwelling",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2036,null,"Dwelling 2",223.11,"Above Ground RW Tank",4750,95.2,98.2,null,1.0009991971579391,0.21315528972562872,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3910) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3910)","v":0.64074268911948296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3910) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3910)","v":0.3602565080384561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3910)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3910)","v":0},0,332.15333333333336,0.48942043222003934,{"$f":"(IF(P3910=$P$2,_xlfn.IFS(AND(Q3910>'2. Assumptions'!$O$14,Q3910<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3910>'2. Assumptions'!$O$15,Q3910<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3910>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3910/1000","v":4154.4289285665809},{"$f":"(IF(P3910='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3910>'2. Assumptions'!$O$21,Q3910<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3910>'2. Assumptions'!$O$22,Q3910<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3910>'2. Assumptions'!$O$23, Q3910<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3910>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3910/1000","v":0},{"$f":"IF(SUM(AD3910:AE3910)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3910='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3910,P3910='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3910),0)","v":0},{"$f":"IF(P3910='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3910,0)","v":0},{"$f":"IF(P3910='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3910,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5161.605219401592},{"$f":"IF(SUM(AD3910:AE3910)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":226.63006807557144},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3910) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3910)","v":672.09},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3910) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3910)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3910)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3910)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.605969327630692},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},65.085186344885088,996.46,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14521.155925407313},55.646146744287762,{"$f":"O3910*'2. Assumptions'!$D$35","v":0.3711063},{"$f":"U3910*'2. Assumptions'!$D$40*BB3910*'2. Assumptions'!$D$38","v":0.16716469876211398},0.24886518717000003,74269.339711404493,9359.5507060057207,42692.530008617796,31.987288415055829]
[759,1653327,2024,"Frankston City Council","20 Burnett Crescent","FRANKSTON SOUTH",3199,"Residential","Dwelling",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2036,null,"Dwelling 3",225.87,"Above Ground RW Tank",4750,94.6,98.2,null,1.0009991971579391,0.21443210966822551,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3911) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3911)","v":0.64074268911948296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3911) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3911)","v":0.3602565080384561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3911)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3911)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$A$2:$A$104775,A3911,$N$2:$N$104775,$N$2)","v":0},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3911,$O$2:$O$104775)/J3911,0)","v":332.15333333333336},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3911,$O$2:$O$104775)/L3911,0)","v":0.48942043222003934},{"$f":"(IF(P3911=$P$2,_xlfn.IFS(AND(Q3911>'2. Assumptions'!$O$14,Q3911<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3911>'2. Assumptions'!$O$15,Q3911<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3911>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3911/1000","v":4154.4289285665809},{"$f":"(IF(P3911='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3911>'2. Assumptions'!$O$21,Q3911<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3911>'2. Assumptions'!$O$22,Q3911<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3911>'2. Assumptions'!$O$23, Q3911<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3911>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3911/1000","v":0},{"$f":"IF(SUM(AD3911:AE3911)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3911='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3911,P3911='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3911),0)","v":0},{"$f":"IF(P3911='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3911,0)","v":0},{"$f":"IF(P3911='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3911,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5161.605219401592},{"$f":"IF(SUM(AD3911:AE3911)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":226.63006807557144},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3911) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3911)","v":672.09},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3911) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3911)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3911)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3911)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":21.605969327630692},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"IFERROR((AD3911+AE3911+AF3911+AG3911+AH3911+AI3911+AK3911+AJ3911)/O3911,0)","v":64.289883231094493},{"$f":"SUMIF($A$2:$A$104775,A3911,$O$2:$O$104775)","v":996.46},{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":14521.155925407313},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3911,$AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775,A3911,$O$2:$O$104775),0)","v":55.646146744287762},{"$f":"O3911*'2. Assumptions'!$D$35","v":0.37569710000000001},{"$f":"U3911*'2. Assumptions'!$D$40*BB3911*'2. Assumptions'!$D$38","v":0.16923262296355468},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3911,$BC$2:$BC$104775)/J3911,0)","v":0.24886518717000003},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3911, $AZ$2:$AZ$104775)/SUMIF($A$2:$A$104775, A3911,$BC$2:$BC$104775),0)","v":74269.339711404493},{"$f":"SUM(AD3911:AI3911,AK3911)","v":9359.5507060057207},{"$f":"IFERROR(SUMIF($A$2:$A$104775, A3911, $BF$2:$BF$104775)/SUMIF($A$2:$A$104775, A3911,$BC$2:$BC$104775),0)","v":42692.530008617796},{"$f":"IFERROR(SUMIF($A$2:$A$104775,A3911,$BF$2:$BF$104775)/SUMIF($A$2:$A$104775,A3911,$O$2:$O$104775),0)","v":31.987288415055829}]
[759,1653327,2024,"Frankston City Council","20 Burnett Crescent","FRANKSTON SOUTH",3199,"Residential","Dwelling",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2036,null,"Driveway 1",278.27999999999997,"Raingarden 100mm",5,129,0,null,1.0009991971579391,0.3602565080384561,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3912) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3912)","v":0.64074268911948296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3912) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3912)","v":0.3602565080384561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3912)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3912)","v":0},0,332.15333333333336,0.48942043222003934,{"$f":"(IF(P3912=$P$2,_xlfn.IFS(AND(Q3912>'2. Assumptions'!$O$14,Q3912<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3912>'2. Assumptions'!$O$15,Q3912<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3912>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3912/1000","v":0},{"$f":"(IF(P3912='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3912>'2. Assumptions'!$O$21,Q3912<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3912>'2. Assumptions'!$O$22,Q3912<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3912>'2. Assumptions'!$O$23, Q3912<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3912>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3912/1000","v":0},{"$f":"IF(SUM(AD3912:AE3912)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3912='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3912,P3912='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3912),0)","v":3795.4012960493728},{"$f":"IF(P3912='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3912,0)","v":0},{"$f":"IF(P3912='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3912,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD3912:AE3912)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":329.92302271808779},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3912) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3912)","v":672.09},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3912) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3912)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3912)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3912)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.711267818711562,996.46,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11885.691608591052},55.646146744287762,{"$f":"O3912*'2. Assumptions'!$D$35","v":0.46287239999999996},{"$f":"U3912*'2. Assumptions'!$D$40*BB3912*'2. Assumptions'!$D$38","v":0.20850070535395579},0.24886518717000003,74269.339711404493,3795.4012960493728,42692.530008617796,31.987288415055829]
[759,1653327,2024,"Frankston City Council","20 Burnett Crescent","FRANKSTON SOUTH",3199,"Residential","Dwelling",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},2036,null,"Driveway",46.09,"None ",0,0,0,null,1.0009991971579391,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3913) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3913)","v":0.64074268911948296},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3913) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3913)","v":0.3602565080384561},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3913)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3913)","v":0},0,332.15333333333336,0.48942043222003934,{"$f":"(IF(P3913=$P$2,_xlfn.IFS(AND(Q3913>'2. Assumptions'!$O$14,Q3913<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3913>'2. Assumptions'!$O$15,Q3913<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3913>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3913/1000","v":0},{"$f":"(IF(P3913='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3913>'2. Assumptions'!$O$21,Q3913<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3913>'2. Assumptions'!$O$22,Q3913<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3913>'2. Assumptions'!$O$23, Q3913<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3913>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3913/1000","v":0},{"$f":"IF(SUM(AD3913:AE3913)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3913='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3913,P3913='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3913),0)","v":0},{"$f":"IF(P3913='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3913,0)","v":0},{"$f":"IF(P3913='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3913,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3913:AE3913)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3913) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3913)","v":672.09},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3913) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3913)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3913)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3913)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,996.46,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},55.646146744287762,{"$f":"O3913*'2. Assumptions'!$D$35","v":7.6663033333333339E-2},{"$f":"U3913*'2. Assumptions'!$D$40*BB3913*'2. Assumptions'!$D$38","v":3.4532835668261548E-2},0.24886518717000003,74269.339711404493,0,42692.530008617796,31.987288415055829]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"DW1",62.9,"Above Ground RW Tank",2000,161.5,82,null,1.1081161931161931,0.23465811965811967,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3914) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3914)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3914) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3914)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3914)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3914)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3914=$P$2,_xlfn.IFS(AND(Q3914>'2. Assumptions'!$O$14,Q3914<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3914>'2. Assumptions'!$O$15,Q3914<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3914>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3914/1000","v":2186.5415413508317},{"$f":"(IF(P3914='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3914>'2. Assumptions'!$O$21,Q3914<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3914>'2. Assumptions'!$O$22,Q3914<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3914>'2. Assumptions'!$O$23, Q3914<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3914>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3914/1000","v":0},{"$f":"IF(SUM(AD3914:AE3914)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3914='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3914,P3914='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3914),0)","v":0},{"$f":"IF(P3914='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3914,0)","v":0},{"$f":"IF(P3914='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3914,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3914:AE3914)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.293877329458297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3914) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3914)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3914) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3914)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3914)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3914)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.014434999966888},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},157.31000224944938,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.2850443692581,{"$f":"O3914*'2. Assumptions'!$D$35","v":0.10462366666666666},{"$f":"U3914*'2. Assumptions'!$D$40*BB3914*'2. Assumptions'!$D$38","v":5.2170830647435891E-2},7.1811613949999992E-2,137788.28517041521,7391.6633187899715,102931.30751714531,85.37379670582088]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"DW2",56,"Above Ground RW Tank",2000,166.5,82,null,1.1081161931161931,0.2153846153846154,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3915) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3915)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3915) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3915)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3915)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3915)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3915=$P$2,_xlfn.IFS(AND(Q3915>'2. Assumptions'!$O$14,Q3915<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3915>'2. Assumptions'!$O$15,Q3915<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3915>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3915/1000","v":2186.5415413508317},{"$f":"(IF(P3915='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3915>'2. Assumptions'!$O$21,Q3915<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3915>'2. Assumptions'!$O$22,Q3915<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3915>'2. Assumptions'!$O$23, Q3915<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3915>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3915/1000","v":0},{"$f":"IF(SUM(AD3915:AE3915)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3915='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3915,P3915='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3915),0)","v":0},{"$f":"IF(P3915='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3915,0)","v":0},{"$f":"IF(P3915='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3915,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3915:AE3915)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.293877329458297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3915) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3915)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3915) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3915)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3915)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3915)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.014434999966888},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},176.69284181232797,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.2850443692581,{"$f":"O3915*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U3915*'2. Assumptions'!$D$40*BB3915*'2. Assumptions'!$D$38","v":4.6447798350658355E-2},7.1811613949999992E-2,137788.28517041521,7391.6633187899715,102931.30751714531,85.37379670582088]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"DW3",56,"Above Ground RW Tank",2000,166.5,82,null,1.1081161931161931,0.2153846153846154,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3916) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3916)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3916) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3916)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3916)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3916)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3916=$P$2,_xlfn.IFS(AND(Q3916>'2. Assumptions'!$O$14,Q3916<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3916>'2. Assumptions'!$O$15,Q3916<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3916>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3916/1000","v":2186.5415413508317},{"$f":"(IF(P3916='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3916>'2. Assumptions'!$O$21,Q3916<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3916>'2. Assumptions'!$O$22,Q3916<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3916>'2. Assumptions'!$O$23, Q3916<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3916>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3916/1000","v":0},{"$f":"IF(SUM(AD3916:AE3916)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3916='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3916,P3916='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3916),0)","v":0},{"$f":"IF(P3916='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3916,0)","v":0},{"$f":"IF(P3916='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3916,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3916:AE3916)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.293877329458297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3916) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3916)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3916) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3916)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3916)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3916)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.014434999966888},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},176.69284181232797,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.2850443692581,{"$f":"O3916*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U3916*'2. Assumptions'!$D$40*BB3916*'2. Assumptions'!$D$38","v":4.6447798350658355E-2},7.1811613949999992E-2,137788.28517041521,7391.6633187899715,102931.30751714531,85.37379670582088]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"DW4",56,"Above Ground RW Tank",2000,166.5,82,null,1.1081161931161931,0.2153846153846154,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3917) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3917)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3917) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3917)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3917)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3917)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3917=$P$2,_xlfn.IFS(AND(Q3917>'2. Assumptions'!$O$14,Q3917<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3917>'2. Assumptions'!$O$15,Q3917<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3917>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3917/1000","v":2186.5415413508317},{"$f":"(IF(P3917='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3917>'2. Assumptions'!$O$21,Q3917<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3917>'2. Assumptions'!$O$22,Q3917<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3917>'2. Assumptions'!$O$23, Q3917<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3917>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3917/1000","v":0},{"$f":"IF(SUM(AD3917:AE3917)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3917='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3917,P3917='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3917),0)","v":0},{"$f":"IF(P3917='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3917,0)","v":0},{"$f":"IF(P3917='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3917,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3917:AE3917)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.293877329458297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3917) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3917)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3917) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3917)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3917)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3917)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.014434999966888},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},176.69284181232797,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.2850443692581,{"$f":"O3917*'2. Assumptions'!$D$35","v":9.3146666666666669E-2},{"$f":"U3917*'2. Assumptions'!$D$40*BB3917*'2. Assumptions'!$D$38","v":4.6447798350658355E-2},7.1811613949999992E-2,137788.28517041521,7391.6633187899715,102931.30751714531,85.37379670582088]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"DW5",60,"Above Ground RW Tank",2000,164,82,null,1.1081161931161931,0.22730422730422734,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3918)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3918) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3918)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3918)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3918)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3918=$P$2,_xlfn.IFS(AND(Q3918>'2. Assumptions'!$O$14,Q3918<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3918>'2. Assumptions'!$O$15,Q3918<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3918>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3918/1000","v":2186.5415413508317},{"$f":"(IF(P3918='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3918>'2. Assumptions'!$O$21,Q3918<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3918>'2. Assumptions'!$O$22,Q3918<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3918>'2. Assumptions'!$O$23, Q3918<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3918>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3918/1000","v":0},{"$f":"IF(SUM(AD3918:AE3918)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3918='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3918,P3918='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3918),0)","v":0},{"$f":"IF(P3918='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3918,0)","v":0},{"$f":"IF(P3918='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3918,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3918:AE3918)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":89.293877329458297},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3918)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3918) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3918)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3918)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3918)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":34.014434999966888},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},164.91331902483944,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},114.2850443692581,{"$f":"O3918*'2. Assumptions'!$D$35","v":9.98E-2},{"$f":"U3918*'2. Assumptions'!$D$40*BB3918*'2. Assumptions'!$D$38","v":4.9765498232848232E-2},7.1811613949999992E-2,137788.28517041521,7391.6633187899715,102931.30751714531,85.37379670582088]
[760,1195654,2024,"Frankston City Council","19 inglis avenue",null,null,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},620,null,"CONCRETE PAVING",142,"None",0,0,0,null,1.1081161931161931,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3919) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3919)","v":1.1081161931161931},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3919) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3919)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3919)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3919)","v":0},0,86.58,0.69822580645161292,{"$f":"(IF(P3919=$P$2,_xlfn.IFS(AND(Q3919>'2. Assumptions'!$O$14,Q3919<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3919>'2. Assumptions'!$O$15,Q3919<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3919>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3919/1000","v":0},{"$f":"(IF(P3919='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3919>'2. Assumptions'!$O$21,Q3919<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3919>'2. Assumptions'!$O$22,Q3919<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3919>'2. Assumptions'!$O$23, Q3919<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3919>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3919/1000","v":0},{"$f":"IF(SUM(AD3919:AE3919)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3919='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3919,P3919='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3919),0)","v":0},{"$f":"IF(P3919='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3919,0)","v":0},{"$f":"IF(P3919='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3919,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3919:AE3919)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3919) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3919)","v":290.89999999999998},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3919) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3919)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3919)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3919)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,432.9,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},114.2850443692581,{"$f":"O3919*'2. Assumptions'!$D$35","v":0.23619333333333334},{"$f":"U3919*'2. Assumptions'!$D$40*BB3919*'2. Assumptions'!$D$38","v":0.11777834581774083},7.1811613949999992E-2,137788.28517041521,0,102931.30751714531,85.37379670582088]
[761,1483524,2024,"Frankston City Council","19 Foot Street","FRANKSTON",3199,"Residential","Multiunit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},810.83,null,"Roof",328,"Above Ground RW Tank",9000,170.2,81,null,1.0080462260743952,1.0080462260743952,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3920) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3920)","v":1.0080462260743952},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3920) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3920)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3920)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3920)","v":0},328,553.79999999999995,0.68300383557589128,{"$f":"(IF(P3920=$P$2,_xlfn.IFS(AND(Q3920>'2. Assumptions'!$O$14,Q3920<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3920>'2. Assumptions'!$O$15,Q3920<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3920>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3920/1000","v":4919.7184680393711},{"$f":"(IF(P3920='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3920>'2. Assumptions'!$O$21,Q3920<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3920>'2. Assumptions'!$O$22,Q3920<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3920>'2. Assumptions'!$O$23, Q3920<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3920>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3920/1000","v":0},{"$f":"IF(SUM(AD3920:AE3920)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3920='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3920,P3920='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3920),0)","v":0},{"$f":"IF(P3920='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3920,0)","v":0},{"$f":"IF(P3920='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3920,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11821.801473826079},{"$f":"IF(SUM(AD3920:AE3920)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":217.71463601198874},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3920) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3920)","v":328},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3920) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3920)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3920)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3920)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":66.910493046660335},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},66.910493046660335,553.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":21946.641719304593},39.629183314020572,{"$f":"O3920*'2. Assumptions'!$D$35","v":0.54557333333333335},{"$f":"U3920*'2. Assumptions'!$D$40*BB3920*'2. Assumptions'!$D$38","v":0.24748341287107264},0.41785461600000007,52522.195229990204,10124.84024547851,24230.533438641032,18.282485094760762]
[761,1483524,2024,"Frankston City Council","19 Foot Street","FRANKSTON",3199,"Residential","Multiunit",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},810.83,null,"Driveway & Pavement",225.8,"None",0,0,0,null,1.0080462260743952,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3921) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3921)","v":1.0080462260743952},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3921) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3921)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3921)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3921)","v":0},328,553.79999999999995,0.68300383557589128,{"$f":"(IF(P3921=$P$2,_xlfn.IFS(AND(Q3921>'2. Assumptions'!$O$14,Q3921<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3921>'2. Assumptions'!$O$15,Q3921<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3921>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3921/1000","v":0},{"$f":"(IF(P3921='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3921>'2. Assumptions'!$O$21,Q3921<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3921>'2. Assumptions'!$O$22,Q3921<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3921>'2. Assumptions'!$O$23, Q3921<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3921>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3921/1000","v":0},{"$f":"IF(SUM(AD3921:AE3921)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3921='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3921,P3921='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3921),0)","v":0},{"$f":"IF(P3921='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3921,0)","v":0},{"$f":"IF(P3921='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3921,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3921:AE3921)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3921) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3921)","v":328},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3921) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3921)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3921)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3921)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,553.79999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},39.629183314020572,{"$f":"O3921*'2. Assumptions'!$D$35","v":0.37558066666666667},{"$f":"U3921*'2. Assumptions'!$D$40*BB3921*'2. Assumptions'!$D$38","v":0.17037120312892745},0.41785461600000007,52522.195229990204,0,24230.533438641032,18.282485094760762]
[762,1317526,2024,"Frankston City Council","19 Brunel Rd","SEAFORD",null,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Upper Driveway",96,"Buffer Strip",5,66,0,null,1.0068638743455498,0.1105759162303665,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3922) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3922)","v":0.80183769633507862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3922) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3922)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3922)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3922)","v":0.20502617801047121},0,191,0.69286577992744858,{"$f":"(IF(P3922=$P$2,_xlfn.IFS(AND(Q3922>'2. Assumptions'!$O$14,Q3922<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3922>'2. Assumptions'!$O$15,Q3922<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3922>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3922/1000","v":0},{"$f":"(IF(P3922='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3922>'2. Assumptions'!$O$21,Q3922<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3922>'2. Assumptions'!$O$22,Q3922<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3922>'2. Assumptions'!$O$23, Q3922<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3922>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3922/1000","v":0},{"$f":"IF(SUM(AD3922:AE3922)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3922='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3922,P3922='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3922),0)","v":0},{"$f":"IF(P3922='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3922,0)","v":2168.8007405996418},{"$f":"IF(P3922='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3922,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD3922:AE3922)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":500.37956873084579},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3922) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3922)","v":395},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3922) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3922)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3922)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3922)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},106.86553180355543,573,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10259.091053141321},91.748053357463817,{"$f":"O3922*'2. Assumptions'!$D$35","v":0.15967999999999999},{"$f":"U3922*'2. Assumptions'!$D$40*BB3922*'2. Assumptions'!$D$38","v":7.2349210554973828E-2},0.14394478350000001,121740.27960711469,2168.8007405996418,63420.633449838388,47.796174614501808]
[762,1317526,2024,"Frankston City Council","19 Brunel Rd","SEAFORD",null,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Unit 1",121,"Above Ground RW Tank",2000,104.1,91.1,null,1.0068638743455498,0.21982722513089004,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3923) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3923)","v":0.80183769633507862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3923) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3923)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3923)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3923)","v":0.20502617801047121},0,191,0.69286577992744858,{"$f":"(IF(P3923=$P$2,_xlfn.IFS(AND(Q3923>'2. Assumptions'!$O$14,Q3923<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3923>'2. Assumptions'!$O$15,Q3923<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3923>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3923/1000","v":2186.5415413508317},{"$f":"(IF(P3923='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3923>'2. Assumptions'!$O$21,Q3923<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3923>'2. Assumptions'!$O$22,Q3923<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3923>'2. Assumptions'!$O$23, Q3923<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3923>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3923/1000","v":0},{"$f":"IF(SUM(AD3923:AE3923)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3923='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3923,P3923='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3923),0)","v":0},{"$f":"IF(P3923='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3923,0)","v":0},{"$f":"IF(P3923='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3923,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3923:AE3923)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":123.40152111475993},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3923) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3923)","v":395},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3923) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3923)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3923)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3923)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":25.050124408836371},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.775199516449305,573,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},91.748053357463817,{"$f":"O3923*'2. Assumptions'!$D$35","v":0.20126333333333332},{"$f":"U3923*'2. Assumptions'!$D$40*BB3923*'2. Assumptions'!$D$38","v":9.1190150803664924E-2},0.14394478350000001,121740.27960711469,7391.6633187899715,63420.633449838388,47.796174614501808]
[762,1317526,2024,"Frankston City Council","19 Brunel Rd","SEAFORD",null,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Unit 2",133,"Above Ground RW Tank",3000,124.8,89.4,null,1.0068638743455498,0.28967539267015707,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3924) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3924)","v":0.80183769633507862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3924) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3924)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3924)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3924)","v":0.20502617801047121},0,191,0.69286577992744858,{"$f":"(IF(P3924=$P$2,_xlfn.IFS(AND(Q3924>'2. Assumptions'!$O$14,Q3924<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3924>'2. Assumptions'!$O$15,Q3924<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3924>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3924/1000","v":2623.8498496209986},{"$f":"(IF(P3924='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3924>'2. Assumptions'!$O$21,Q3924<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3924>'2. Assumptions'!$O$22,Q3924<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3924>'2. Assumptions'!$O$23, Q3924<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3924>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3924/1000","v":0},{"$f":"IF(SUM(AD3924:AE3924)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3924='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3924,P3924='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3924),0)","v":0},{"$f":"IF(P3924='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3924,0)","v":0},{"$f":"IF(P3924='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3924,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3924:AE3924)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.17418055632248},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3924) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3924)","v":395},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3924) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3924)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3924)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3924)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.048928260827555},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},83.30320799268334,573,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},91.748053357463817,{"$f":"O3924*'2. Assumptions'!$D$35","v":0.22122333333333333},{"$f":"U3924*'2. Assumptions'!$D$40*BB3924*'2. Assumptions'!$D$38","v":0.10023380212303666},0.14394478350000001,121740.27960711469,7828.9716270601384,63420.633449838388,47.796174614501808]
[762,1317526,2024,"Frankston City Council","19 Brunel Rd","SEAFORD",null,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Unit 3",141,"Above Ground RW Tank",3000,118.8,89.5,null,1.0068638743455498,0.29233507853403146,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3925) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3925)","v":0.80183769633507862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3925) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3925)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3925)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3925)","v":0.20502617801047121},0,191,0.69286577992744858,{"$f":"(IF(P3925=$P$2,_xlfn.IFS(AND(Q3925>'2. Assumptions'!$O$14,Q3925<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3925>'2. Assumptions'!$O$15,Q3925<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3925>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3925/1000","v":2623.8498496209986},{"$f":"(IF(P3925='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3925>'2. Assumptions'!$O$21,Q3925<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3925>'2. Assumptions'!$O$22,Q3925<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3925>'2. Assumptions'!$O$23, Q3925<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3925>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3925/1000","v":0},{"$f":"IF(SUM(AD3925:AE3925)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3925='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3925,P3925='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3925),0)","v":0},{"$f":"IF(P3925='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3925,0)","v":0},{"$f":"IF(P3925='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3925,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3925:AE3925)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":138.17418055632248},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3925) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3925)","v":395},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3925) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3925)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3925)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3925)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":28.048928260827555},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.576784844162304,573,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},91.748053357463817,{"$f":"O3925*'2. Assumptions'!$D$35","v":0.23452999999999999},{"$f":"U3925*'2. Assumptions'!$D$40*BB3925*'2. Assumptions'!$D$38","v":0.10626290300261781},0.14394478350000001,121740.27960711469,7828.9716270601384,63420.633449838388,47.796174614501808]
[762,1317526,2024,"Frankston City Council","19 Brunel Rd","SEAFORD",null,"Residential","Multiunit",3,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},827,null,"Lower Driveway",82,"Buffer Strip",5,66,0,null,{"$f":"SUM(W3926:Z3926)","v":1.0068638743455498},9.4450261780104711E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3926) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3926)","v":0.80183769633507862},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3926) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3926)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3926)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3926)","v":0.20502617801047121},0,191,0.69286577992744858,{"$f":"(IF(P3926=$P$2,_xlfn.IFS(AND(Q3926>'2. Assumptions'!$O$14,Q3926<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3926>'2. Assumptions'!$O$15,Q3926<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3926>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3926/1000","v":0},{"$f":"(IF(P3926='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3926>'2. Assumptions'!$O$21,Q3926<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3926>'2. Assumptions'!$O$22,Q3926<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3926>'2. Assumptions'!$O$23, Q3926<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3926>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3926/1000","v":0},{"$f":"IF(SUM(AD3926:AE3926)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3926='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3926,P3926='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3926),0)","v":0},{"$f":"IF(P3926='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3926,0)","v":2168.8007405996418},{"$f":"IF(P3926='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3926,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD3926:AE3926)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":500.37956873084579},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3926) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3926)","v":395},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3926) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3926)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3926)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3926)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},125.11086650172342,573,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10259.091053141321},91.748053357463817,{"$f":"O3926*'2. Assumptions'!$D$35","v":0.13639333333333334},{"$f":"U3926*'2. Assumptions'!$D$40*BB3926*'2. Assumptions'!$D$38","v":6.1798284015706813E-2},0.14394478350000001,121740.27960711469,2168.8007405996418,63420.633449838388,47.796174614501808]
[763,0,2024,"Frankston City Council","19 Baden Powell Drive","Frankston South",null,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,null,"Roof runoff",276.10000000000002,"Above Ground RW Tank",6000,92.1,99.5,null,1.022386543176246,0.69269436120947958,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3927) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3927)","v":0.69269436120947958},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3927) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3927)","v":0.32969218196676647},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3927)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3927)","v":0},0,367.1,0.52668579626972745,{"$f":"(IF(P3927=$P$2,_xlfn.IFS(AND(Q3927>'2. Assumptions'!$O$14,Q3927<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3927>'2. Assumptions'!$O$15,Q3927<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3927>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3927/1000","v":3279.8123120262476},{"$f":"(IF(P3927='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3927>'2. Assumptions'!$O$21,Q3927<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3927>'2. Assumptions'!$O$22,Q3927<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3927>'2. Assumptions'!$O$23, Q3927<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3927>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3927/1000","v":0},{"$f":"IF(SUM(AD3927:AE3927)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3927='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3927,P3927='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3927),0)","v":0},{"$f":"IF(P3927='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3927,0)","v":0},{"$f":"IF(P3927='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3927,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":5219.2570441283233},{"$f":"IF(SUM(AD3927:AE3927)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":197.83893014035073},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3927) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3927)","v":276.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3927) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3927)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3927)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3927)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":49.634882772885582},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},49.634882772885582,367.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13704.191133593709},50.872644650204563,{"$f":"O3927*'2. Assumptions'!$D$35","v":0.45924633333333337},{"$f":"U3927*'2. Assumptions'!$D$40*BB3927*'2. Assumptions'!$D$38","v":0.21128727204136472},0.28092559784999993,66477.914415836858,8484.9340894653869,36379.64913187459,27.839756692849633]
[763,0,2024,"Frankston City Council","19 Baden Powell Drive","Frankston South",null,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},697,null,"Impermeable ground\nsurface",91,"Raingarden 300mm",2,133,0,null,1.022386543176246,0.32969218196676647,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3928)","v":0.69269436120947958},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3928) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3928)","v":0.32969218196676647},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3928)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3928)","v":0},0,367.1,0.52668579626972745,{"$f":"(IF(P3928=$P$2,_xlfn.IFS(AND(Q3928>'2. Assumptions'!$O$14,Q3928<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3928>'2. Assumptions'!$O$15,Q3928<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3928>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3928/1000","v":0},{"$f":"(IF(P3928='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3928>'2. Assumptions'!$O$21,Q3928<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3928>'2. Assumptions'!$O$22,Q3928<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3928>'2. Assumptions'!$O$23, Q3928<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3928>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3928/1000","v":0},{"$f":"IF(SUM(AD3928:AE3928)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3928='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3928,P3928='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3928),0)","v":1735.0405924797135},{"$f":"IF(P3928='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3928,0)","v":0},{"$f":"IF(P3928='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3928,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3236.116125016672},{"$f":"IF(SUM(AD3928:AE3928)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":150.78175915003911},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3928)","v":276.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3928) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3928)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3928)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3928)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},54.62809579666358,367.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":4971.1567174963857},50.872644650204563,{"$f":"O3928*'2. Assumptions'!$D$35","v":0.15136333333333332},{"$f":"U3928*'2. Assumptions'!$D$40*BB3928*'2. Assumptions'!$D$38","v":6.9638325808635229E-2},0.28092559784999993,66477.914415836858,1735.0405924797135,36379.64913187459,27.839756692849633]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Dwelling 1",85,"Above Ground RW Tank",2000,132.19999999999999,87.2,null,1.0224287882620795,0.28426511510245389,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3929) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3929)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3929) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3929)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3929)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3929)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3929=$P$2,_xlfn.IFS(AND(Q3929>'2. Assumptions'!$O$14,Q3929<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3929>'2. Assumptions'!$O$15,Q3929<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3929>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3929/1000","v":2186.5415413508317},{"$f":"(IF(P3929='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3929>'2. Assumptions'!$O$21,Q3929<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3929>'2. Assumptions'!$O$22,Q3929<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3929>'2. Assumptions'!$O$23, Q3929<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3929>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3929/1000","v":0},{"$f":"IF(SUM(AD3929:AE3929)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3929='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3929,P3929='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3929),0)","v":0},{"$f":"IF(P3929='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3929,0)","v":0},{"$f":"IF(P3929='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3929,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3929:AE3929)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38677743999403},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3929) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3929)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3929) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3929)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3929)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3929)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.554358248179113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},116.40940166459255,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},415.82548824344713,{"$f":"O3929*'2. Assumptions'!$D$35","v":0.14138333333333333},{"$f":"U3929*'2. Assumptions'!$D$40*BB3929*'2. Assumptions'!$D$38","v":6.504947558120415E-2},6.0503665169999998E-2,543358.20826979703,7391.6633187899715,202463.38702480905,154.94279000421415]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Dwelling 2",54.83,"Above Ground RW Tank",2000,153.5,87.6,null,1.0224287882620795,0.21291183910953709,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3930) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3930)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3930) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3930)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3930)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3930)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3930=$P$2,_xlfn.IFS(AND(Q3930>'2. Assumptions'!$O$14,Q3930<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3930>'2. Assumptions'!$O$15,Q3930<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3930>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3930/1000","v":2186.5415413508317},{"$f":"(IF(P3930='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3930>'2. Assumptions'!$O$21,Q3930<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3930>'2. Assumptions'!$O$22,Q3930<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3930>'2. Assumptions'!$O$23, Q3930<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3930>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3930/1000","v":0},{"$f":"IF(SUM(AD3930:AE3930)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3930='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3930,P3930='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3930),0)","v":0},{"$f":"IF(P3930='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3930,0)","v":0},{"$f":"IF(P3930='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3930,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3930:AE3930)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38677743999403},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3930) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3930)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3930) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3930)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3930)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3930)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.554358248179113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},180.463234387933,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},415.82548824344713,{"$f":"O3930*'2. Assumptions'!$D$35","v":9.1200566666666663E-2},{"$f":"U3930*'2. Assumptions'!$D$40*BB3930*'2. Assumptions'!$D$38","v":4.196073818961675E-2},6.0503665169999998E-2,543358.20826979703,7391.6633187899715,202463.38702480905,154.94279000421415]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Dwelling 3",54.83,"Above Ground RW Tank",2000,153.5,87.6,null,1.0224287882620795,0.21291183910953709,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3931) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3931)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3931) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3931)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3931)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3931)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3931=$P$2,_xlfn.IFS(AND(Q3931>'2. Assumptions'!$O$14,Q3931<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3931>'2. Assumptions'!$O$15,Q3931<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3931>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3931/1000","v":2186.5415413508317},{"$f":"(IF(P3931='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3931>'2. Assumptions'!$O$21,Q3931<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3931>'2. Assumptions'!$O$22,Q3931<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3931>'2. Assumptions'!$O$23, Q3931<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3931>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3931/1000","v":0},{"$f":"IF(SUM(AD3931:AE3931)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3931='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3931,P3931='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3931),0)","v":0},{"$f":"IF(P3931='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3931,0)","v":0},{"$f":"IF(P3931='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3931,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3931:AE3931)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38677743999403},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3931) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3931)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3931) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3931)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3931)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3931)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.554358248179113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},180.463234387933,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},415.82548824344713,{"$f":"O3931*'2. Assumptions'!$D$35","v":9.1200566666666663E-2},{"$f":"U3931*'2. Assumptions'!$D$40*BB3931*'2. Assumptions'!$D$38","v":4.196073818961675E-2},6.0503665169999998E-2,543358.20826979703,7391.6633187899715,202463.38702480905,154.94279000421415]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Dwelling 4",54.6,"Above Ground RW Tank",2000,153,87.6,null,1.0224287882620795,0.21132810523652926,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3932) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3932)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3932) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3932)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3932)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3932)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3932=$P$2,_xlfn.IFS(AND(Q3932>'2. Assumptions'!$O$14,Q3932<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3932>'2. Assumptions'!$O$15,Q3932<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3932>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3932/1000","v":2186.5415413508317},{"$f":"(IF(P3932='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3932>'2. Assumptions'!$O$21,Q3932<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3932>'2. Assumptions'!$O$22,Q3932<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3932>'2. Assumptions'!$O$23, Q3932<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3932>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3932/1000","v":0},{"$f":"IF(SUM(AD3932:AE3932)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3932='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3932,P3932='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3932),0)","v":0},{"$f":"IF(P3932='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3932,0)","v":0},{"$f":"IF(P3932='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3932,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3932:AE3932)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38677743999403},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3932) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3932)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3932) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3932)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3932)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3932)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.554358248179113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},181.22342749982354,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},415.82548824344713,{"$f":"O3932*'2. Assumptions'!$D$35","v":9.0817999999999996E-2},{"$f":"U3932*'2. Assumptions'!$D$40*BB3932*'2. Assumptions'!$D$38","v":4.1784721961573491E-2},6.0503665169999998E-2,543358.20826979703,7391.6633187899715,202463.38702480905,154.94279000421415]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Dwelling 5",85.54,"Above Ground RW Tank",2000,0,100,null,1.0224287882620795,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3933) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3933)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3933) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3933)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3933)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3933)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3933=$P$2,_xlfn.IFS(AND(Q3933>'2. Assumptions'!$O$14,Q3933<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3933>'2. Assumptions'!$O$15,Q3933<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3933>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3933/1000","v":2186.5415413508317},{"$f":"(IF(P3933='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3933>'2. Assumptions'!$O$21,Q3933<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3933>'2. Assumptions'!$O$22,Q3933<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3933>'2. Assumptions'!$O$23, Q3933<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3933>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3933/1000","v":0},{"$f":"IF(SUM(AD3933:AE3933)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3933='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3933,P3933='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3933),0)","v":0},{"$f":"IF(P3933='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3933,0)","v":0},{"$f":"IF(P3933='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3933,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3933:AE3933)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.38677743999403},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3933) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3933)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3933) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3933)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3933)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3933)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":29.554358248179113},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},115.67452819137674,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},415.82548824344713,{"$f":"O3933*'2. Assumptions'!$D$35","v":0.14228153333333335},{"$f":"U3933*'2. Assumptions'!$D$40*BB3933*'2. Assumptions'!$D$38","v":6.5462731073131802E-2},6.0503665169999998E-2,543358.20826979703,7391.6633187899715,202463.38702480905,154.94279000421415]
[764,1120977,2024,"Frankston City Council","182 Nepean Highway","SEAFORD",3198,"Residential","Multiunit",5,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Medium Density"},743,null,"Accessway",60.5,"Buffer Strip",56,66,0,null,1.0224287882620795,0.10101188970402226,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3934) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3934)","v":0.92141689855805731},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3934) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3934)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3934)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3934)","v":0.10101188970402226},0,79.059999999999988,0.53203230148048442,{"$f":"(IF(P3934=$P$2,_xlfn.IFS(AND(Q3934>'2. Assumptions'!$O$14,Q3934<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3934>'2. Assumptions'!$O$15,Q3934<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3934>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3934/1000","v":0},{"$f":"(IF(P3934='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3934>'2. Assumptions'!$O$21,Q3934<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3934>'2. Assumptions'!$O$22,Q3934<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3934>'2. Assumptions'!$O$23, Q3934<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3934>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3934/1000","v":0},{"$f":"IF(SUM(AD3934:AE3934)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3934='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3934,P3934='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3934),0)","v":0},{"$f":"IF(P3934='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3934,0)","v":24290.568294715988},{"$f":"IF(P3934='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3934,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":90611.251500466809},{"$f":"IF(SUM(AD3934:AE3934)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":11375.078729034749},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3934) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3934)","v":334.79999999999995},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3934) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3934)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3934)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3934)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},1899.2036329782279,395.29999999999995,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":114901.81979518279},415.82548824344713,{"$f":"O3934*'2. Assumptions'!$D$35","v":0.10063166666666666},{"$f":"U3934*'2. Assumptions'!$D$40*BB3934*'2. Assumptions'!$D$38","v":4.6299920854857068E-2},6.0503665169999998E-2,543358.20826979703,24290.568294715988,202463.38702480905,154.94279000421415]
[765,935765,2024,"Frankston City Council","175 McMahons Rd","FRANKSTON",null,"Residential","Multiunit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5738,null,"Roof to tank",1607,"Above Ground RW Tank",66000,139,92.1,null,1.0395632483880872,0.68582437826220444,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3935) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3935)","v":0.68582437826220444},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3935) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3935)","v":0.35373887012588273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3935)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3935)","v":0},0,65.14,0.56761937957476472,{"$f":"(IF(P3935=$P$2,_xlfn.IFS(AND(Q3935>'2. Assumptions'!$O$14,Q3935<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3935>'2. Assumptions'!$O$15,Q3935<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3935>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3935/1000","v":36077.935432288723},{"$f":"(IF(P3935='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3935>'2. Assumptions'!$O$21,Q3935<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3935>'2. Assumptions'!$O$22,Q3935<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3935>'2. Assumptions'!$O$23, Q3935<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3935>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3935/1000","v":0},{"$f":"IF(SUM(AD3935:AE3935)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3935='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3935,P3935='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3935),0)","v":0},{"$f":"IF(P3935='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3935,0)","v":0},{"$f":"IF(P3935='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3935,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":26890.547614744406},{"$f":"IF(SUM(AD3935:AE3935)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":994.03880913676323},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3935) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3935)","v":1607},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3935) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3935)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3935)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3935)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":42.422902815477457},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},42.422902815477457,3257,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":68173.604824472262},29.594791741869027,{"$f":"O3935*'2. Assumptions'!$D$35","v":2.6729766666666666},{"$f":"U3935*'2. Assumptions'!$D$40*BB3935*'2. Assumptions'!$D$38","v":1.2504277379095026},5.0686286775000006E-2,38034.049379529606,41283.057209727864,19844.949427763273,15.441614948280343]
[765,935765,2024,"Frankston City Council","175 McMahons Rd","FRANKSTON",null,"Residential","Multiunit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5738,null,"roof to drainage system",714,"None",0,0,0,null,1.0395632483880872,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3936) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3936)","v":0.68582437826220444},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3936) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3936)","v":0.35373887012588273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3936)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3936)","v":0},0,65.14,0.56761937957476472,{"$f":"(IF(P3936=$P$2,_xlfn.IFS(AND(Q3936>'2. Assumptions'!$O$14,Q3936<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3936>'2. Assumptions'!$O$15,Q3936<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3936>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3936/1000","v":0},{"$f":"(IF(P3936='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3936>'2. Assumptions'!$O$21,Q3936<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3936>'2. Assumptions'!$O$22,Q3936<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3936>'2. Assumptions'!$O$23, Q3936<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3936>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3936/1000","v":0},{"$f":"IF(SUM(AD3936:AE3936)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3936='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3936,P3936='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3936),0)","v":0},{"$f":"IF(P3936='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3936,0)","v":0},{"$f":"IF(P3936='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3936,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3936:AE3936)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3936) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3936)","v":1607},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3936) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3936)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3936)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3936)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,3257,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},29.594791741869027,{"$f":"O3936*'2. Assumptions'!$D$35","v":1.1876199999999999},{"$f":"U3936*'2. Assumptions'!$D$40*BB3936*'2. Assumptions'!$D$38","v":0.55557274727279704},5.0686286775000006E-2,38034.049379529606,0,19844.949427763273,15.441614948280343]
[765,935765,2024,"Frankston City Council","175 McMahons Rd","FRANKSTON",null,"Residential","Multiunit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5738,null,"North Side carapark",565,"Raingarden 100mm",7.18,123.15,0,null,1.0395632483880872,0.21363140927233651,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3937) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3937)","v":0.68582437826220444},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3937) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3937)","v":0.35373887012588273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3937)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3937)","v":0},0,65.14,0.56761937957476472,{"$f":"(IF(P3937=$P$2,_xlfn.IFS(AND(Q3937>'2. Assumptions'!$O$14,Q3937<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3937>'2. Assumptions'!$O$15,Q3937<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3937>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3937/1000","v":0},{"$f":"(IF(P3937='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3937>'2. Assumptions'!$O$21,Q3937<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3937>'2. Assumptions'!$O$22,Q3937<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3937>'2. Assumptions'!$O$23, Q3937<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3937>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3937/1000","v":0},{"$f":"IF(SUM(AD3937:AE3937)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3937='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3937,P3937='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3937),0)","v":5450.1962611268991},{"$f":"IF(P3937='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3937,0)","v":0},{"$f":"IF(P3937='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3937,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":11617.656888809852},{"$f":"IF(SUM(AD3937:AE3937)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":482.49866190455487},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3937) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3937)","v":1607},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3937) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3937)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3937)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3937)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},30.208589645905757,3257,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":17067.853149936753},29.594791741869027,{"$f":"O3937*'2. Assumptions'!$D$35","v":0.9397833333333333},{"$f":"U3937*'2. Assumptions'!$D$40*BB3937*'2. Assumptions'!$D$38","v":0.43963389665144309},5.0686286775000006E-2,38034.049379529606,5450.1962611268991,19844.949427763273,15.441614948280343]
[765,935765,2024,"Frankston City Council","175 McMahons Rd","FRANKSTON",null,"Residential","Multiunit",50,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"High Density"},5738,null,"South Side carpark",371,"Raingarden 100mm",4.6900000000000004,123,0,null,1.0395632483880872,0.14010746085354622,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3938) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3938)","v":0.68582437826220444},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3938) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3938)","v":0.35373887012588273},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3938)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3938)","v":0},0,65.14,0.56761937957476472,{"$f":"(IF(P3938=$P$2,_xlfn.IFS(AND(Q3938>'2. Assumptions'!$O$14,Q3938<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3938>'2. Assumptions'!$O$15,Q3938<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3938>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3938/1000","v":0},{"$f":"(IF(P3938='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3938>'2. Assumptions'!$O$21,Q3938<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3938>'2. Assumptions'!$O$22,Q3938<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3938>'2. Assumptions'!$O$23, Q3938<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3938>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3938/1000","v":0},{"$f":"IF(SUM(AD3938:AE3938)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3938='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3938,P3938='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3938),0)","v":3560.0864156943121},{"$f":"IF(P3938='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3938,0)","v":0},{"$f":"IF(P3938='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3938,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":7588.692313164096},{"$f":"IF(SUM(AD3938:AE3938)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":315.16973876495297},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3938) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3938)","v":1607},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3938) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3938)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3938)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3938)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},30.050616519833984,3257,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11148.778728858408},29.594791741869027,{"$f":"O3938*'2. Assumptions'!$D$35","v":0.61709666666666663},{"$f":"U3938*'2. Assumptions'!$D$40*BB3938*'2. Assumptions'!$D$38","v":0.28867995691625731},5.0686286775000006E-2,38034.049379529606,3560.0864156943121,19844.949427763273,15.441614948280343]
[766,1173383,2024,"Frankston City Council","174 Overport Road","FRANKSTON SOUTH",3193,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},2017,null,"dwelling to tank",416,"Above Ground RW Tank",10000,90.5,100,null,1.0366560509554139,0.59949044585987254,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3939) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3939)","v":0.59949044585987254},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3939) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3939)","v":0.43716560509554137},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3939)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3939)","v":0},0,628,0.3113534952900347,{"$f":"(IF(P3939=$P$2,_xlfn.IFS(AND(Q3939>'2. Assumptions'!$O$14,Q3939<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3939>'2. Assumptions'!$O$15,Q3939<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3939>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3939/1000","v":5466.3538533770798},{"$f":"(IF(P3939='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3939>'2. Assumptions'!$O$21,Q3939<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3939>'2. Assumptions'!$O$22,Q3939<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3939>'2. Assumptions'!$O$23, Q3939<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3939>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3939/1000","v":0},{"$f":"IF(SUM(AD3939:AE3939)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3939='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3939,P3939='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3939),0)","v":0},{"$f":"IF(P3939='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3939,0)","v":0},{"$f":"IF(P3939='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3939,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8524.786505409591},{"$f":"IF(SUM(AD3939:AE3939)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":320.20964251885385},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3939) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3939)","v":416},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3939) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3939)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3939)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3939)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.14486090438897},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},46.14486090438897,628,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":19196.262136225807},45.708304813851349,{"$f":"O3939*'2. Assumptions'!$D$35","v":0.6919466666666666},{"$f":"U3939*'2. Assumptions'!$D$40*BB3939*'2. Assumptions'!$D$38","v":0.32278981452229294},0.48728846999999992,58907.23296428223,10671.47563081622,28130.763421625226,21.827701700088724]
[766,1173383,2024,"Frankston City Council","174 Overport Road","FRANKSTON SOUTH",3193,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},2017,null,"driveway to raingarden",212,"Raingarden 100mm",4,129.5,0,null,1.0366560509554139,0.43716560509554137,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3940) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3940)","v":0.59949044585987254},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3940) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3940)","v":0.43716560509554137},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3940)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3940)","v":0},0,628,0.3113534952900347,{"$f":"(IF(P3940=$P$2,_xlfn.IFS(AND(Q3940>'2. Assumptions'!$O$14,Q3940<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3940>'2. Assumptions'!$O$15,Q3940<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3940>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3940/1000","v":0},{"$f":"(IF(P3940='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3940>'2. Assumptions'!$O$21,Q3940<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3940>'2. Assumptions'!$O$22,Q3940<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3940>'2. Assumptions'!$O$23, Q3940<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3940>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3940/1000","v":0},{"$f":"IF(SUM(AD3940:AE3940)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3940='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3940,P3940='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3940),0)","v":3036.3210368394984},{"$f":"IF(P3940='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3940,0)","v":0},{"$f":"IF(P3940='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3940,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":6472.2322500333439},{"$f":"IF(SUM(AD3940:AE3940)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":217.5046064018411},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3940) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3940)","v":416},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3940) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3940)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3940)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3940)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},44.851666447513409,628,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9508.5532868728424},45.708304813851349,{"$f":"O3940*'2. Assumptions'!$D$35","v":0.35262666666666664},{"$f":"U3940*'2. Assumptions'!$D$40*BB3940*'2. Assumptions'!$D$38","v":0.16449865547770698},0.48728846999999992,58907.23296428223,3036.3210368394984,28130.763421625226,21.827701700088724]
[767,1201530,2024,"Frankston City Council","17 David Street","FRANKSTON",3199,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},906,null,"Unit 1 Roof",175.5,"Above Ground RW Tank",4000,97.5,98.8,null,0.99718804159445407,0.49425909878682844,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3941) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3941)","v":0.99718804159445407},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3941) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3941)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3941)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3941)","v":0},0,173.1,0.38211920529801324,{"$f":"(IF(P3941=$P$2,_xlfn.IFS(AND(Q3941>'2. Assumptions'!$O$14,Q3941<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3941>'2. Assumptions'!$O$15,Q3941<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3941>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3941/1000","v":3498.4664661613315},{"$f":"(IF(P3941='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3941>'2. Assumptions'!$O$21,Q3941<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3941>'2. Assumptions'!$O$22,Q3941<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3941>'2. Assumptions'!$O$23, Q3941<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3941>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3941/1000","v":0},{"$f":"IF(SUM(AD3941:AE3941)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3941='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3941,P3941='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3941),0)","v":0},{"$f":"IF(P3941='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3941,0)","v":0},{"$f":"IF(P3941='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3941,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3941:AE3941)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":122.17447894988653},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3941) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3941)","v":346.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3941) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3941)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3941)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3941)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":35.190909704465689},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.419332989663943,346.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},67.193586374098501,{"$f":"O3941*'2. Assumptions'!$D$35","v":0.29191499999999998},{"$f":"U3941*'2. Assumptions'!$D$40*BB3941*'2. Assumptions'!$D$38","v":0.13099236622292026},0.129201017625,90024.134601752914,8703.5882436004722,63979.990926408973,47.754361267072824]
[767,1201530,2024,"Frankston City Council","17 David Street","FRANKSTON",3199,"Residential","Dwelling",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},906,null,"Unit 2 Roof",170.7,"Above Ground RW Tank",3000,102,94.6,null,0.99718804159445407,0.50292894280762568,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3942) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3942)","v":0.99718804159445407},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3942) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3942)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3942)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3942)","v":0},0,173.1,0.38211920529801324,{"$f":"(IF(P3942=$P$2,_xlfn.IFS(AND(Q3942>'2. Assumptions'!$O$14,Q3942<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3942>'2. Assumptions'!$O$15,Q3942<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3942>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3942/1000","v":2623.8498496209986},{"$f":"(IF(P3942='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3942>'2. Assumptions'!$O$21,Q3942<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3942>'2. Assumptions'!$O$22,Q3942<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3942>'2. Assumptions'!$O$23, Q3942<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3942>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3942/1000","v":0},{"$f":"IF(SUM(AD3942:AE3942)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3942='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3942,P3942='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3942),0)","v":0},{"$f":"IF(P3942='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3942,0)","v":0},{"$f":"IF(P3942='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3942,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3942:AE3942)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":111.10569121257804},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3942) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3942)","v":346.2},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3942) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3942)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3942)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3942)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.002676669632827},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},64.905252858974137,346.2,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},67.193586374098501,{"$f":"O3942*'2. Assumptions'!$D$35","v":0.28393099999999999},{"$f":"U3942*'2. Assumptions'!$D$40*BB3942*'2. Assumptions'!$D$38","v":0.12740966902707973},0.129201017625,90024.134601752914,7828.9716270601384,63979.990926408973,47.754361267072824]
[768,1389397,2024,"Frankston City Council","162 Cranbourne Road,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},554.6,null,"Roof 1 to RWT1",144,"Above Ground RW Tank",2500,130.19999999999999,78.099999999999994,null,0.99896202531645573,0.5933164556962025,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3943) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3943)","v":0.99896202531645573},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3943) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3943)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3943)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3943)","v":0},0,158,0.56978002163721597,{"$f":"(IF(P3943=$P$2,_xlfn.IFS(AND(Q3943>'2. Assumptions'!$O$14,Q3943<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3943>'2. Assumptions'!$O$15,Q3943<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3943>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3943/1000","v":2186.5415413508322},{"$f":"(IF(P3943='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3943>'2. Assumptions'!$O$21,Q3943<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3943>'2. Assumptions'!$O$22,Q3943<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3943>'2. Assumptions'!$O$23, Q3943<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3943>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3943/1000","v":0},{"$f":"IF(SUM(AD3943:AE3943)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3943='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3943,P3943='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3943),0)","v":0},{"$f":"IF(P3943='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3943,0)","v":0},{"$f":"IF(P3943='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3943,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3943:AE3943)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.35042226269299},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3943) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3943)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3943) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3943)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3943)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3943)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":46.15836455766825},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.08407721630806,316,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},64.616791964046598,{"$f":"O3943*'2. Assumptions'!$D$35","v":0.23951999999999998},{"$f":"U3943*'2. Assumptions'!$D$40*BB3943*'2. Assumptions'!$D$38","v":0.10767212293670886},0.118140246,86418.079155848071,7391.6633187899715,62566.852271409451,46.782679232847919]
[768,1389397,2024,"Frankston City Council","162 Cranbourne Road,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},554.6,null,"Roof 2 to RWT2",84,"Above Ground RW Tank",2000,152.6,80,null,0.99896202531645573,0.40564556962025317,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3944) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3944)","v":0.99896202531645573},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3944) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3944)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3944)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3944)","v":0},0,158,0.56978002163721597,{"$f":"(IF(P3944=$P$2,_xlfn.IFS(AND(Q3944>'2. Assumptions'!$O$14,Q3944<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3944>'2. Assumptions'!$O$15,Q3944<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3944>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3944/1000","v":2186.5415413508317},{"$f":"(IF(P3944='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3944>'2. Assumptions'!$O$21,Q3944<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3944>'2. Assumptions'!$O$22,Q3944<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3944>'2. Assumptions'!$O$23, Q3944<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3944>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3944/1000","v":0},{"$f":"IF(SUM(AD3944:AE3944)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3944='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3944,P3944='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3944),0)","v":0},{"$f":"IF(P3944='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3944,0)","v":0},{"$f":"IF(P3944='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3944,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3944:AE3944)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":99.050803641468221},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3944) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3944)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3944) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3944)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3944)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3944)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":43.398241848641959},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},117.79522787488531,316,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},64.616791964046598,{"$f":"O3944*'2. Assumptions'!$D$35","v":0.13971999999999998},{"$f":"U3944*'2. Assumptions'!$D$40*BB3944*'2. Assumptions'!$D$38","v":6.2808738379746834E-2},0.118140246,86418.079155848071,7391.6633187899715,62566.852271409451,46.782679232847919]
[768,1389397,2024,"Frankston City Council","162 Cranbourne Road,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},554.6,null,"Roof Non Treated",35,"None",0,0,0,null,0.99896202531645573,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3945) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3945)","v":0.99896202531645573},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3945) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3945)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3945)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3945)","v":0},0,158,0.56978002163721597,{"$f":"(IF(P3945=$P$2,_xlfn.IFS(AND(Q3945>'2. Assumptions'!$O$14,Q3945<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3945>'2. Assumptions'!$O$15,Q3945<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3945>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3945/1000","v":0},{"$f":"(IF(P3945='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3945>'2. Assumptions'!$O$21,Q3945<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3945>'2. Assumptions'!$O$22,Q3945<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3945>'2. Assumptions'!$O$23, Q3945<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3945>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3945/1000","v":0},{"$f":"IF(SUM(AD3945:AE3945)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3945='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3945,P3945='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3945),0)","v":0},{"$f":"IF(P3945='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3945,0)","v":0},{"$f":"IF(P3945='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3945,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3945:AE3945)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3945) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3945)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3945) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3945)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3945)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3945)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,316,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.616791964046598,{"$f":"O3945*'2. Assumptions'!$D$35","v":5.8216666666666667E-2},{"$f":"U3945*'2. Assumptions'!$D$40*BB3945*'2. Assumptions'!$D$38","v":2.6170307658227851E-2},0.118140246,86418.079155848071,0,62566.852271409451,46.782679232847919]
[768,1389397,2024,"Frankston City Council","162 Cranbourne Road,","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},554.6,null,"Driveway Non Treated",53,"None",0,0,0,null,0.99896202531645573,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3946) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3946)","v":0.99896202531645573},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3946) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3946)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3946)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3946)","v":0},0,158,0.56978002163721597,{"$f":"(IF(P3946=$P$2,_xlfn.IFS(AND(Q3946>'2. Assumptions'!$O$14,Q3946<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3946>'2. Assumptions'!$O$15,Q3946<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3946>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3946/1000","v":0},{"$f":"(IF(P3946='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3946>'2. Assumptions'!$O$21,Q3946<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3946>'2. Assumptions'!$O$22,Q3946<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3946>'2. Assumptions'!$O$23, Q3946<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3946>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3946/1000","v":0},{"$f":"IF(SUM(AD3946:AE3946)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3946='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3946,P3946='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3946),0)","v":0},{"$f":"IF(P3946='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3946,0)","v":0},{"$f":"IF(P3946='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3946,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3946:AE3946)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3946) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3946)","v":228},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3946) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3946)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3946)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3946)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,316,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},64.616791964046598,{"$f":"O3946*'2. Assumptions'!$D$35","v":8.8156666666666661E-2},{"$f":"U3946*'2. Assumptions'!$D$40*BB3946*'2. Assumptions'!$D$38","v":3.9629323025316458E-2},0.118140246,86418.079155848071,0,62566.852271409451,46.782679232847919]
[769,0,2024,"Frankston City Council","160 Cranbourne Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},551.67999999999995,null,"Roof 1",133.80000000000001,"Above Ground RW Tank",2500,114.8,89,null,1.0005702346512375,0.49373963355834133,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3947) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3947)","v":1.0005702346512375},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3947) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3947)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3947)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3947)","v":0},0,155.55000000000001,0.56391386310904879,{"$f":"(IF(P3947=$P$2,_xlfn.IFS(AND(Q3947>'2. Assumptions'!$O$14,Q3947<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3947>'2. Assumptions'!$O$15,Q3947<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3947>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3947/1000","v":2186.5415413508322},{"$f":"(IF(P3947='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3947>'2. Assumptions'!$O$21,Q3947<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3947>'2. Assumptions'!$O$22,Q3947<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3947>'2. Assumptions'!$O$23, Q3947<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3947>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3947/1000","v":0},{"$f":"IF(SUM(AD3947:AE3947)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3947='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3947,P3947='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3947),0)","v":0},{"$f":"IF(P3947='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3947,0)","v":0},{"$f":"IF(P3947='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3947,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3947:AE3947)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.18109328743607},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3947) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3947)","v":266.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3947) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3947)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3947)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3947)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.519741341150436},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},78.65550911172167,311.10000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},67.657390672763484,{"$f":"O3947*'2. Assumptions'!$D$35","v":0.222554},{"$f":"U3947*'2. Assumptions'!$D$40*BB3947*'2. Assumptions'!$D$38","v":0.10020640860115719},0.11649556695,90339.121004195084,7391.6633187899715,63450.168210799638,47.519532746962206]
[769,0,2024,"Frankston City Council","160 Cranbourne Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},551.67999999999995,null,"Roof 2",132.5,"Above Ground RW Tank",2500,119,87,null,1.0005702346512375,0.50683060109289613,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3948) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3948)","v":1.0005702346512375},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3948) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3948)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3948)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3948)","v":0},0,155.55000000000001,0.56391386310904879,{"$f":"(IF(P3948=$P$2,_xlfn.IFS(AND(Q3948>'2. Assumptions'!$O$14,Q3948<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3948>'2. Assumptions'!$O$15,Q3948<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3948>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3948/1000","v":2186.5415413508322},{"$f":"(IF(P3948='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3948>'2. Assumptions'!$O$21,Q3948<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3948>'2. Assumptions'!$O$22,Q3948<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3948>'2. Assumptions'!$O$23, Q3948<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3948>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3948/1000","v":0},{"$f":"IF(SUM(AD3948:AE3948)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3948='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3948,P3948='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3948),0)","v":0},{"$f":"IF(P3948='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3948,0)","v":0},{"$f":"IF(P3948='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3948,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3948:AE3948)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":105.18109328743607},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3948) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3948)","v":266.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3948) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3948)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3948)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3948)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":39.519741341150436},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},79.427223540742347,311.10000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},67.657390672763484,{"$f":"O3948*'2. Assumptions'!$D$35","v":0.22039166666666665},{"$f":"U3948*'2. Assumptions'!$D$40*BB3948*'2. Assumptions'!$D$38","v":9.92328037343298E-2},0.11649556695,90339.121004195084,7391.6633187899715,63450.168210799638,47.519532746962206]
[769,0,2024,"Frankston City Council","160 Cranbourne Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},551.67999999999995,null,"Driveway 1",29.8,"None",0,0,0,null,1.0005702346512375,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3949) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3949)","v":1.0005702346512375},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3949) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3949)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3949)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3949)","v":0},0,155.55000000000001,0.56391386310904879,{"$f":"(IF(P3949=$P$2,_xlfn.IFS(AND(Q3949>'2. Assumptions'!$O$14,Q3949<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3949>'2. Assumptions'!$O$15,Q3949<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3949>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3949/1000","v":0},{"$f":"(IF(P3949='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3949>'2. Assumptions'!$O$21,Q3949<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3949>'2. Assumptions'!$O$22,Q3949<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3949>'2. Assumptions'!$O$23, Q3949<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3949>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3949/1000","v":0},{"$f":"IF(SUM(AD3949:AE3949)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3949='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3949,P3949='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3949),0)","v":0},{"$f":"IF(P3949='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3949,0)","v":0},{"$f":"IF(P3949='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3949,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3949:AE3949)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3949) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3949)","v":266.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3949) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3949)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3949)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3949)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,311.10000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.657390672763484,{"$f":"O3949*'2. Assumptions'!$D$35","v":4.9567333333333331E-2},{"$f":"U3949*'2. Assumptions'!$D$40*BB3949*'2. Assumptions'!$D$38","v":2.2318019254966247E-2},0.11649556695,90339.121004195084,0,63450.168210799638,47.519532746962206]
[769,0,2024,"Frankston City Council","160 Cranbourne Road","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},551.67999999999995,null,"Driveway 2",15,"None",0,0,0,null,1.0005702346512375,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3950) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3950)","v":1.0005702346512375},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3950) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3950)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3950)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3950)","v":0},0,155.55000000000001,0.56391386310904879,{"$f":"(IF(P3950=$P$2,_xlfn.IFS(AND(Q3950>'2. Assumptions'!$O$14,Q3950<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3950>'2. Assumptions'!$O$15,Q3950<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3950>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3950/1000","v":0},{"$f":"(IF(P3950='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3950>'2. Assumptions'!$O$21,Q3950<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3950>'2. Assumptions'!$O$22,Q3950<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3950>'2. Assumptions'!$O$23, Q3950<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3950>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3950/1000","v":0},{"$f":"IF(SUM(AD3950:AE3950)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3950='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3950,P3950='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3950),0)","v":0},{"$f":"IF(P3950='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3950,0)","v":0},{"$f":"IF(P3950='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3950,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3950:AE3950)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3950) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3950)","v":266.3},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3950) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3950)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3950)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3950)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,311.10000000000002,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},67.657390672763484,{"$f":"O3950*'2. Assumptions'!$D$35","v":2.495E-2},{"$f":"U3950*'2. Assumptions'!$D$40*BB3950*'2. Assumptions'!$D$38","v":1.1233902309546771E-2},0.11649556695,90339.121004195084,0,63450.168210799638,47.519532746962206]
[770,1509747,2024,"Frankston City Council","2/16 Ti-Tree Crescent","SEAFORD",3198,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},293.2,null,"Roof area 1",31.5,"Above Ground RW Tank",2500,139,92.1,null,1.0315333720255369,0.25412071967498551,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3951) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3951)","v":0.91806268136970404},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3951) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3951)","v":0.11347069065583285},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3951)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3951)","v":0},0,172.3,0.58765347885402464,{"$f":"(IF(P3951=$P$2,_xlfn.IFS(AND(Q3951>'2. Assumptions'!$O$14,Q3951<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3951>'2. Assumptions'!$O$15,Q3951<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3951>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3951/1000","v":2186.5415413508322},{"$f":"(IF(P3951='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3951>'2. Assumptions'!$O$21,Q3951<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3951>'2. Assumptions'!$O$22,Q3951<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3951>'2. Assumptions'!$O$23, Q3951<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3951>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3951/1000","v":0},{"$f":"IF(SUM(AD3951:AE3951)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3951='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3951,P3951='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3951),0)","v":0},{"$f":"IF(P3951='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3951,0)","v":0},{"$f":"IF(P3951='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3951,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3951:AE3951)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.63386250976801},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3951) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3951)","v":108.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3951) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3951)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3951)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3951)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":96.640102104209006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},334.09863870312256,172.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},129.05852233984808,{"$f":"O3951*'2. Assumptions'!$D$35","v":5.2394999999999997E-2},{"$f":"U3951*'2. Assumptions'!$D$40*BB3951*'2. Assumptions'!$D$38","v":2.43212359622751E-2},0.13303330019999998,167152.00905130841,7391.6633187899715,113977.97953136009,88.002709037637132]
[770,1509747,2024,"Frankston City Council","2/16 Ti-Tree Crescent","SEAFORD",3198,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},293.2,null,"Roof area 2",77.400000000000006,"Above Ground RW Tank",2500,147.80000000000001,86,null,1.0315333720255369,0.66394196169471853,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3952) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3952)","v":0.91806268136970404},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3952) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3952)","v":0.11347069065583285},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3952)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3952)","v":0},0,172.3,0.58765347885402464,{"$f":"(IF(P3952=$P$2,_xlfn.IFS(AND(Q3952>'2. Assumptions'!$O$14,Q3952<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3952>'2. Assumptions'!$O$15,Q3952<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3952>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3952/1000","v":2186.5415413508322},{"$f":"(IF(P3952='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3952>'2. Assumptions'!$O$21,Q3952<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3952>'2. Assumptions'!$O$22,Q3952<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3952>'2. Assumptions'!$O$23, Q3952<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3952>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3952/1000","v":0},{"$f":"IF(SUM(AD3952:AE3952)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3952='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3952,P3952='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3952),0)","v":0},{"$f":"IF(P3952='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3952,0)","v":0},{"$f":"IF(P3952='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3952,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3132.4438003583882},{"$f":"IF(SUM(AD3952:AE3952)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":114.63386250976801},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3952) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3952)","v":108.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3952) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3952)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3952)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3952)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":96.640102104209006},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},135.97037621638708,172.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":10524.107119148361},129.05852233984808,{"$f":"O3952*'2. Assumptions'!$D$35","v":0.128742},{"$f":"U3952*'2. Assumptions'!$D$40*BB3952*'2. Assumptions'!$D$38","v":5.9760751221590247E-2},0.13303330019999998,167152.00905130841,7391.6633187899715,113977.97953136009,88.002709037637132]
[770,1509747,2024,"Frankston City Council","2/16 Ti-Tree Crescent","SEAFORD",3198,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},293.2,null,"Roof area 3",14.7,"Raingarden 100mm",0.5,133,0,null,1.0315333720255369,0.11347069065583285,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3953) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3953)","v":0.91806268136970404},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3953) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3953)","v":0.11347069065583285},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3953)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3953)","v":0},0,172.3,0.58765347885402464,{"$f":"(IF(P3953=$P$2,_xlfn.IFS(AND(Q3953>'2. Assumptions'!$O$14,Q3953<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3953>'2. Assumptions'!$O$15,Q3953<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3953>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3953/1000","v":0},{"$f":"(IF(P3953='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3953>'2. Assumptions'!$O$21,Q3953<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3953>'2. Assumptions'!$O$22,Q3953<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3953>'2. Assumptions'!$O$23, Q3953<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3953>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3953/1000","v":0},{"$f":"IF(SUM(AD3953:AE3953)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3953='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3953,P3953='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3953),0)","v":379.54012960493731},{"$f":"IF(P3953='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3953,0)","v":0},{"$f":"IF(P3953='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3953,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":809.02903125416799},{"$f":"IF(SUM(AD3953:AE3953)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":104.74679884201517},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3953) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3953)","v":108.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3953) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3953)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3953)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3953)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},80.855044956401727,172.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":1188.5691608591053},129.05852233984808,{"$f":"O3953*'2. Assumptions'!$D$35","v":2.4450999999999997E-2},{"$f":"U3953*'2. Assumptions'!$D$40*BB3953*'2. Assumptions'!$D$38","v":1.134991011572838E-2},0.13303330019999998,167152.00905130841,379.54012960493731,113977.97953136009,88.002709037637132]
[770,1509747,2024,"Frankston City Council","2/16 Ti-Tree Crescent","SEAFORD",3198,"Residential","Dwelling",1,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},293.2,null,"Driveway",48.7,"None",0,0,0,null,1.0315333720255369,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3954) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3954)","v":0.91806268136970404},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3954) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3954)","v":0.11347069065583285},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3954)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3954)","v":0},0,172.3,0.58765347885402464,{"$f":"(IF(P3954=$P$2,_xlfn.IFS(AND(Q3954>'2. Assumptions'!$O$14,Q3954<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3954>'2. Assumptions'!$O$15,Q3954<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3954>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3954/1000","v":0},{"$f":"(IF(P3954='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3954>'2. Assumptions'!$O$21,Q3954<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3954>'2. Assumptions'!$O$22,Q3954<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3954>'2. Assumptions'!$O$23, Q3954<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3954>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3954/1000","v":0},{"$f":"IF(SUM(AD3954:AE3954)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3954='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3954,P3954='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3954),0)","v":0},{"$f":"IF(P3954='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3954,0)","v":0},{"$f":"IF(P3954='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3954,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3954:AE3954)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3954) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3954)","v":108.9},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3954) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3954)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3954)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3954)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,172.3,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},129.05852233984808,{"$f":"O3954*'2. Assumptions'!$D$35","v":8.1004333333333331E-2},{"$f":"U3954*'2. Assumptions'!$D$40*BB3954*'2. Assumptions'!$D$38","v":3.7601402900406269E-2},0.13303330019999998,167152.00905130841,0,113977.97953136009,88.002709037637132]
[771,1655634,2024,"Frankston City Council","16 Thornbill drive","CARRUM DOWNS",3201,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},753,null,"Roof H1",195.3,"Above Ground RW Tank",5000,96.7,99.7,null,1.0379968892955169,0.34557200365965235,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3955) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3955)","v":0.61794565416285452},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3955) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3955)","v":0.4200512351326624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3955)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3955)","v":0},0,273.25,0.72576361221779551,{"$f":"(IF(P3955=$P$2,_xlfn.IFS(AND(Q3955>'2. Assumptions'!$O$14,Q3955<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3955>'2. Assumptions'!$O$15,Q3955<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3955>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3955/1000","v":4373.0830827016644},{"$f":"(IF(P3955='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3955>'2. Assumptions'!$O$21,Q3955<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3955>'2. Assumptions'!$O$22,Q3955<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3955>'2. Assumptions'!$O$23, Q3955<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3955>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3955/1000","v":0},{"$f":"IF(SUM(AD3955:AE3955)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3955='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3955,P3955='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3955),0)","v":0},{"$f":"IF(P3955='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3955,0)","v":0},{"$f":"IF(P3955='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3955,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":4349.3808701069356},{"$f":"IF(SUM(AD3955:AE3955)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":225.38528487777404},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3955) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3955)","v":369.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3955) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3955)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3955)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3955)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.682861824263362},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},71.313803022261851,546.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":13927.58573024774},73.876502470710008,{"$f":"O3955*'2. Assumptions'!$D$35","v":0.324849},{"$f":"U3955*'2. Assumptions'!$D$40*BB3955*'2. Assumptions'!$D$38","v":0.15173651317084172},0.21229903852500001,95086.414146639421,9578.2048601408042,53783.273861391892,41.78641291674387]
[771,1655634,2024,"Frankston City Council","16 Thornbill drive","CARRUM DOWNS",3201,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},753,null,"Garage Roof H1",26.6,"Raingarden 100mm",1,133,0,null,1.0379968892955169,6.4735590118938702E-2,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3956) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3956)","v":0.61794565416285452},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3956) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3956)","v":0.4200512351326624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3956)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3956)","v":0},0,273.25,0.72576361221779551,{"$f":"(IF(P3956=$P$2,_xlfn.IFS(AND(Q3956>'2. Assumptions'!$O$14,Q3956<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3956>'2. Assumptions'!$O$15,Q3956<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3956>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3956/1000","v":0},{"$f":"(IF(P3956='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3956>'2. Assumptions'!$O$21,Q3956<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3956>'2. Assumptions'!$O$22,Q3956<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3956>'2. Assumptions'!$O$23, Q3956<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3956>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3956/1000","v":0},{"$f":"IF(SUM(AD3956:AE3956)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3956='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3956,P3956='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3956),0)","v":759.08025920987461},{"$f":"IF(P3956='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3956,0)","v":0},{"$f":"IF(P3956='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3956,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":1618.058062508336},{"$f":"IF(SUM(AD3956:AE3956)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":56.591627946706367},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3956) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3956)","v":369.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3956) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3956)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3956)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3956)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},89.36610232023348,546.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":2377.1383217182106},73.876502470710008,{"$f":"O3956*'2. Assumptions'!$D$35","v":4.4244666666666668E-2},{"$f":"U3956*'2. Assumptions'!$D$40*BB3956*'2. Assumptions'!$D$38","v":2.0666621865562673E-2},0.21229903852500001,95086.414146639421,759.08025920987461,53783.273861391892,41.78641291674387]
[771,1655634,2024,"Frankston City Council","16 Thornbill drive","CARRUM DOWNS",3201,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},753,null,"House & Garage Roof\nH2",174.3,"Above Ground RW Tank",4000,85.4,100,null,1.0379968892955169,0.27237365050320222,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3957) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3957)","v":0.61794565416285452},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3957) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3957)","v":0.4200512351326624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3957)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3957)","v":0},0,273.25,0.72576361221779551,{"$f":"(IF(P3957=$P$2,_xlfn.IFS(AND(Q3957>'2. Assumptions'!$O$14,Q3957<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3957>'2. Assumptions'!$O$15,Q3957<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3957>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3957/1000","v":3498.4664661613315},{"$f":"(IF(P3957='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3957>'2. Assumptions'!$O$21,Q3957<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3957>'2. Assumptions'!$O$22,Q3957<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3957>'2. Assumptions'!$O$23, Q3957<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3957>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3957/1000","v":0},{"$f":"IF(SUM(AD3957:AE3957)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3957='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3957,P3957='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3957),0)","v":0},{"$f":"IF(P3957='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3957,0)","v":0},{"$f":"IF(P3957='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3957,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3479.5046960855484},{"$f":"IF(SUM(AD3957:AE3957)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":197.15476365297437},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3957) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3957)","v":369.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3957) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3957)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3957)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3957)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":32.962913797851783},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},69.897262993035113,546.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":12183.092939686019},73.876502470710008,{"$f":"O3957*'2. Assumptions'!$D$35","v":0.28991900000000004},{"$f":"U3957*'2. Assumptions'!$D$40*BB3957*'2. Assumptions'!$D$38","v":0.13542075906645015},0.21229903852500001,95086.414146639421,8703.5882436004722,53783.273861391892,41.78641291674387]
[771,1655634,2024,"Frankston City Council","16 Thornbill drive","CARRUM DOWNS",3201,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},753,null,"Shed H2",4.3,"None",0,0,0,null,1.0379968892955169,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3958) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3958)","v":0.61794565416285452},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3958) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3958)","v":0.4200512351326624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3958)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3958)","v":0},0,273.25,0.72576361221779551,{"$f":"(IF(P3958=$P$2,_xlfn.IFS(AND(Q3958>'2. Assumptions'!$O$14,Q3958<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3958>'2. Assumptions'!$O$15,Q3958<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3958>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3958/1000","v":0},{"$f":"(IF(P3958='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3958>'2. Assumptions'!$O$21,Q3958<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3958>'2. Assumptions'!$O$22,Q3958<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3958>'2. Assumptions'!$O$23, Q3958<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3958>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3958/1000","v":0},{"$f":"IF(SUM(AD3958:AE3958)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3958='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3958,P3958='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3958),0)","v":0},{"$f":"IF(P3958='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3958,0)","v":0},{"$f":"IF(P3958='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3958,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3958:AE3958)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3958) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3958)","v":369.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3958) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3958)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3958)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3958)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,546.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},73.876502470710008,{"$f":"O3958*'2. Assumptions'!$D$35","v":7.1523333333333326E-3},{"$f":"U3958*'2. Assumptions'!$D$40*BB3958*'2. Assumptions'!$D$38","v":3.3408448880420855E-3},0.21229903852500001,95086.414146639421,0,53783.273861391892,41.78641291674387]
[771,1655634,2024,"Frankston City Council","16 Thornbill drive","CARRUM DOWNS",3201,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},753,null,"Driveway",146,"Raingarden 100mm",5,133,0,null,1.0379968892955169,0.3553156450137237,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3959) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3959)","v":0.61794565416285452},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3959) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3959)","v":0.4200512351326624},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3959)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3959)","v":0},0,273.25,0.72576361221779551,{"$f":"(IF(P3959=$P$2,_xlfn.IFS(AND(Q3959>'2. Assumptions'!$O$14,Q3959<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3959>'2. Assumptions'!$O$15,Q3959<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3959>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3959/1000","v":0},{"$f":"(IF(P3959='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3959>'2. Assumptions'!$O$21,Q3959<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3959>'2. Assumptions'!$O$22,Q3959<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3959>'2. Assumptions'!$O$23, Q3959<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3959>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3959/1000","v":0},{"$f":"IF(SUM(AD3959:AE3959)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3959='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3959,P3959='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3959),0)","v":3795.4012960493728},{"$f":"IF(P3959='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3959,0)","v":0},{"$f":"IF(P3959='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3959,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":8090.2903125416797},{"$f":"IF(SUM(AD3959:AE3959)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":282.95813973353182},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3959) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3959)","v":369.6},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3959) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3959)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3959)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3959)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},81.408846634185295,546.5,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11885.691608591052},73.876502470710008,{"$f":"O3959*'2. Assumptions'!$D$35","v":0.24284666666666666},{"$f":"U3959*'2. Assumptions'!$D$40*BB3959*'2. Assumptions'!$D$38","v":0.11343333805910338},0.21229903852500001,95086.414146639421,3795.4012960493728,53783.273861391892,41.78641291674387]
[772,1217291,2024,"Frankston City Council","16 Fortescue Ave","SEAFORD",3198,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,null,"dwelling 1",147.9,"Above Ground RW Tank",3000,124.2,85.9,null,1.0290891419050263,0.51011330186059423,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3960) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3960)","v":1.0290891419050263},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3960) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3960)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3960)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3960)","v":0},0,180.05,0.5523006134969326,{"$f":"(IF(P3960=$P$2,_xlfn.IFS(AND(Q3960>'2. Assumptions'!$O$14,Q3960<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3960>'2. Assumptions'!$O$15,Q3960<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3960>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3960/1000","v":2623.8498496209986},{"$f":"(IF(P3960='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3960>'2. Assumptions'!$O$21,Q3960<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3960>'2. Assumptions'!$O$22,Q3960<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3960>'2. Assumptions'!$O$23, Q3960<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3960>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3960/1000","v":0},{"$f":"IF(SUM(AD3960:AE3960)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3960='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3960,P3960='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3960),0)","v":0},{"$f":"IF(P3960='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3960,0)","v":0},{"$f":"IF(P3960='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3960,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3960:AE3960)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.6614863753891},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3960) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3960)","v":299.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3960) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3960)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3960)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3960)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.042215523326256},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},74.910930784495491,360.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},61.534721816311482,{"$f":"O3960*'2. Assumptions'!$D$35","v":0.246007},{"$f":"U3960*'2. Assumptions'!$D$40*BB3960*'2. Assumptions'!$D$38","v":0.11392340963968342},0.13868769374999998,79886.876502529514,7828.9716270601384,56450.370003071301,43.482208425771383]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3960, Table310[[#This Row],[Property Address - Redacted]]<>E3960), A3960+1, A3960)","v":772},1217291,2024,"Frankston City Council","16 Fortescue Ave","SEAFORD",3198,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,null,"dwelling 2",151.19999999999999,"Above Ground RW Tank",3000,123.6,85.9,null,1.0290891419050263,0.51897584004443198,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3961) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3961)","v":1.0290891419050263},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3961) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3961)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3961)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3961)","v":0},0,180.05,0.5523006134969326,{"$f":"(IF(P3961=$P$2,_xlfn.IFS(AND(Q3961>'2. Assumptions'!$O$14,Q3961<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3961>'2. Assumptions'!$O$15,Q3961<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3961>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3961/1000","v":2623.8498496209986},{"$f":"(IF(P3961='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3961>'2. Assumptions'!$O$21,Q3961<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3961>'2. Assumptions'!$O$22,Q3961<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3961>'2. Assumptions'!$O$23, Q3961<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3961>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3961/1000","v":0},{"$f":"IF(SUM(AD3961:AE3961)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3961='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3961,P3961='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3961),0)","v":0},{"$f":"IF(P3961='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3961,0)","v":0},{"$f":"IF(P3961='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3961,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":3250.3550359667452},{"$f":"IF(SUM(AD3961:AE3961)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":107.6614863753891},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3961) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3961)","v":299.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3961) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3961)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3961)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3961)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":37.042215523326256},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},73.275969993564061,360.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":11079.326663026883},61.534721816311482,{"$f":"O3961*'2. Assumptions'!$D$35","v":0.251496},{"$f":"U3961*'2. Assumptions'!$D$40*BB3961*'2. Assumptions'!$D$38","v":0.11646531127464592},0.13868769374999998,79886.876502529514,7828.9716270601384,56450.370003071301,43.482208425771383]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3961, Table310[[#This Row],[Property Address - Redacted]]<>E3961), A3961+1, A3961)","v":772},1217291,2024,"Frankston City Council","16 Fortescue Ave","SEAFORD",3198,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,null,"driveway 1",31,"None",0,0,0,null,1.0290891419050263,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3962)","v":1.0290891419050263},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3962) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3962)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3962)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3962)","v":0},0,180.05,0.5523006134969326,{"$f":"(IF(P3962=$P$2,_xlfn.IFS(AND(Q3962>'2. Assumptions'!$O$14,Q3962<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3962>'2. Assumptions'!$O$15,Q3962<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3962>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3962/1000","v":0},{"$f":"(IF(P3962='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3962>'2. Assumptions'!$O$21,Q3962<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3962>'2. Assumptions'!$O$22,Q3962<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3962>'2. Assumptions'!$O$23, Q3962<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3962>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3962/1000","v":0},{"$f":"IF(SUM(AD3962:AE3962)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3962='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3962,P3962='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3962),0)","v":0},{"$f":"IF(P3962='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3962,0)","v":0},{"$f":"IF(P3962='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3962,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3962:AE3962)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3962)","v":299.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3962) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3962)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3962)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,360.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},61.534721816311482,{"$f":"O3962*'2. Assumptions'!$D$35","v":5.1563333333333329E-2},{"$f":"U3962*'2. Assumptions'!$D$40*BB3962*'2. Assumptions'!$D$38","v":2.3878469904193275E-2},0.13868769374999998,79886.876502529514,0,56450.370003071301,43.482208425771383]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3962, Table310[[#This Row],[Property Address - Redacted]]<>E3962), A3962+1, A3962)","v":772},1217291,2024,"Frankston City Council","16 Fortescue Ave","SEAFORD",3198,"Residential","Subdivision",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},652,null,"driveway 2",30,"None",0,0,0,null,1.0290891419050263,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3963) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3963)","v":1.0290891419050263},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3963) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3963)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3963)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3963)","v":0},0,180.05,0.5523006134969326,{"$f":"(IF(P3963=$P$2,_xlfn.IFS(AND(Q3963>'2. Assumptions'!$O$14,Q3963<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3963>'2. Assumptions'!$O$15,Q3963<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3963>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3963/1000","v":0},{"$f":"(IF(P3963='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3963>'2. Assumptions'!$O$21,Q3963<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3963>'2. Assumptions'!$O$22,Q3963<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3963>'2. Assumptions'!$O$23, Q3963<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3963>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3963/1000","v":0},{"$f":"IF(SUM(AD3963:AE3963)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3963='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3963,P3963='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3963),0)","v":0},{"$f":"IF(P3963='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3963,0)","v":0},{"$f":"IF(P3963='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3963,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3963:AE3963)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3963) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3963)","v":299.10000000000002},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3963) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3963)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3963)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3963)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,360.1,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},61.534721816311482,{"$f":"O3963*'2. Assumptions'!$D$35","v":4.99E-2},{"$f":"U3963*'2. Assumptions'!$D$40*BB3963*'2. Assumptions'!$D$38","v":2.3108196681477365E-2},0.13868769374999998,79886.876502529514,0,56450.370003071301,43.482208425771383]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3963, Table310[[#This Row],[Property Address - Redacted]]<>E3963), A3963+1, A3963)","v":773},1190373,2024,"Frankston City Council","15 Wynden Drive Frankston","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},563,null,"ROOF 1 TO RWT1",67,"Above Ground RW Tank",2000,172,82,null,1.2306884480746789,0.672345390898483,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3964) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3964)","v":1.2306884480746789},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3964) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3964)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3964)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3964)","v":0},0,85.7,0.30444049733570161,{"$f":"(IF(P3964=$P$2,_xlfn.IFS(AND(Q3964>'2. Assumptions'!$O$14,Q3964<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3964>'2. Assumptions'!$O$15,Q3964<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3964>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3964/1000","v":2186.5415413508317},{"$f":"(IF(P3964='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3964>'2. Assumptions'!$O$21,Q3964<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3964>'2. Assumptions'!$O$22,Q3964<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3964>'2. Assumptions'!$O$23, Q3964<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3964>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3964/1000","v":0},{"$f":"IF(SUM(AD3964:AE3964)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3964='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3964,P3964='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3964),0)","v":0},{"$f":"IF(P3964='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3964,0)","v":0},{"$f":"IF(P3964='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3964,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3964:AE3964)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.400520188273873},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3964) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3964)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3964) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3964)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3964)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3964)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":79.158393131922935},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},147.68356927597563,171.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},115.45856641178956,{"$f":"O3964*'2. Assumptions'!$D$35","v":0.11144333333333332},{"$f":"U3964*'2. Assumptions'!$D$40*BB3964*'2. Assumptions'!$D$38","v":6.1718410326721103E-2},7.894429499999997E-2,125339.00190622223,7391.6633187899715,93631.38044098024,86.250447127070842]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3964, Table310[[#This Row],[Property Address - Redacted]]<>E3964), A3964+1, A3964)","v":773},1190373,2024,"Frankston City Council","15 Wynden Drive Frankston","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},563,null,"ROOF 2 TO RWT 2",58,"Above Ground RW Tank",2000,165,82,null,1.2306884480746789,0.55834305717619603,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3965) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3965)","v":1.2306884480746789},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3965) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3965)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3965)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3965)","v":0},0,85.7,0.30444049733570161,{"$f":"(IF(P3965=$P$2,_xlfn.IFS(AND(Q3965>'2. Assumptions'!$O$14,Q3965<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3965>'2. Assumptions'!$O$15,Q3965<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3965>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3965/1000","v":2186.5415413508317},{"$f":"(IF(P3965='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3965>'2. Assumptions'!$O$21,Q3965<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3965>'2. Assumptions'!$O$22,Q3965<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3965>'2. Assumptions'!$O$23, Q3965<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3965>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3965/1000","v":0},{"$f":"IF(SUM(AD3965:AE3965)<>0,'2. Assumptions'!$L$70,0)","v":2711.0009257495522},{"$f":"IFERROR(_xlfn.IFS(P3965='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3965,P3965='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3965),0)","v":0},{"$f":"IF(P3965='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3965,0)","v":0},{"$f":"IF(P3965='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3965,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":2503.1358227003957},{"$f":"IF(SUM(AD3965:AE3965)<>0,'2. Assumptions'!$L$69,0)","v":2494.1208516895877},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":80.400520188273873},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3965) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3965)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3965) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3965)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3965)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3965)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":79.158393131922935},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},170.59998519810978,171.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":9894.7991414903663},115.45856641178956,{"$f":"O3965*'2. Assumptions'!$D$35","v":9.6473333333333328E-2},{"$f":"U3965*'2. Assumptions'!$D$40*BB3965*'2. Assumptions'!$D$38","v":5.3427877596266028E-2},7.894429499999997E-2,125339.00190622223,7391.6633187899715,93631.38044098024,86.250447127070842]
[{"$f":"IF(OR(Table310[[#This Row],[Sample ID]]<>B3965, Table310[[#This Row],[Property Address - Redacted]]<>E3965), A3965+1, A3965)","v":773},1190373,2024,"Frankston City Council","15 Wynden Drive Frankston","FRANKSTON",3199,"Residential","Multiunit",2,{"$f":"_xlfn.IFS(AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$27,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$27),'2. Assumptions'!$W$27,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$28,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$28),'2. Assumptions'!$W$28,AND(Table310[[#This Row],[Residential/Commercial/Industrial]]=$H$3,Table310[[#This Row],[No. Of Dwellings/Units]]>='2. Assumptions'!$U$29,Table310[[#This Row],[No. Of Dwellings/Units]]<='2. Assumptions'!$V$29),'2. Assumptions'!$W$29,Table310[[#This Row],[Residential/Commercial/Industrial]]<>$H$3,\"Non-Residential\")","v":"Separate Unit"},563,null,"ROOF NON TREATED",46.4,"None",0,0,0,null,1.2306884480746789,0,{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3966) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3966)","v":1.2306884480746789},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$65,$A$2:$A$104775,$A3966) + SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$66,$A$2:$A$104775,$A3966)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$64,$A$2:$A$104775,$A3966)","v":0},{"$f":"SUMIFS($V$2:$V$104775,$P$2:$P$104775,'2. Assumptions'!$H$63,$A$2:$A$104775,$A3966)","v":0},0,85.7,0.30444049733570161,{"$f":"(IF(P3966=$P$2,_xlfn.IFS(AND(Q3966>'2. Assumptions'!$O$14,Q3966<='2. Assumptions'!$P$14),'2. Assumptions'!$Q$14,AND(Q3966>'2. Assumptions'!$O$15,Q3966<='2. Assumptions'!$P$15),'2. Assumptions'!$Q$15,(Q3966>'2. Assumptions'!$O$16),'2. Assumptions'!$Q$16),0))*Q3966/1000","v":0},{"$f":"(IF(P3966='2. Assumptions'!$O$19,_xlfn.IFS(AND(Q3966>'2. Assumptions'!$O$21,Q3966<='2. Assumptions'!$P$21),'2. Assumptions'!$Q$21,AND(Q3966>'2. Assumptions'!$O$22,Q3966<='2. Assumptions'!$P$22),'2. Assumptions'!$Q$22,AND(Q3966>'2. Assumptions'!$O$23, Q3966<='2. Assumptions'!$P$23),'2. Assumptions'!$Q$23,Q3966>'2. Assumptions'!$P$24,'2. Assumptions'!$Q$24),0))*Q3966/1000","v":0},{"$f":"IF(SUM(AD3966:AE3966)<>0,'2. Assumptions'!$L$70,0)","v":0},{"$f":"IFERROR(_xlfn.IFS(P3966='2. Assumptions'!$H$65,'2. Assumptions'!$L$65*Q3966,P3966='2. Assumptions'!$H$66,'2. Assumptions'!$L$66*Q3966),0)","v":0},{"$f":"IF(P3966='2. Assumptions'!$H$63,'2. Assumptions'!$L$63*Q3966,0)","v":0},{"$f":"IF(P3966='2. Assumptions'!$H$64,'2. Assumptions'!$L$64*Q3966,0)","v":0},{"$f":"IF(OR(Table310[[#This Row],[Treatment Type ]]=\"Above Ground RW Tank\",Table310[[#This Row],[Treatment Type ]]=\"Below Ground RW Tank\"),INDEX('2. Assumptions'!$K$13:$K$62,MATCH(Table310[[#This Row],[Treatment volume (m^2 or L) ]],'2. Assumptions'!$I$13:$I$62,1))*('2. Assumptions'!$X$27),Table310[[#This Row],[Treatment volume (m^2 or L) ]]*'2. Assumptions'!$X$27)","v":0},{"$f":"IF(SUM(AD3966:AE3966)<>0,'2. Assumptions'!$L$69,0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total site Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(100*Table310[[#This Row],[Total Site Infiltration Sand Treatment]]),0),0)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$12,$A$2:$A$104775,$A3966) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$O$19,$A$2:$A$104775,$A3966)","v":125},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$56,$A$2:$A$104775,$A3966) + SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$57,$A$2:$A$104775,$A3966)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$55,$A$2:$A$104775,$A3966)","v":0},{"$f":"SUMIFS($O$2:$O$104775,$P$2:$P$104775,'2. Assumptions'!$H$54,$A$2:$A$104775,$A3966)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Raingarden Cost]]<>0,(Table310[[#This Row],[Raingarden Cost]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Raingarden treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Plumbing Cost]])<>0,(Table310[[#This Row],[Above Ground Tank Cost]]+Table310[[#This Row],[Below Ground Tank Cost]]+Table310[[#This Row],[Plumbing Cost]]+Table310[[#This Row],[Pump]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total site m2 Rainwater Tank Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Buffer Strip]]<>0,(Table310[[#This Row],[Buffer Strip]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Buffer Strip Treatment]]),0),0)","v":0},{"$f":"IFERROR(IF(Table310[[#This Row],[Infiltration Sand]]<>0,(Table310[[#This Row],[Infiltration Sand]]+Table310[[#This Row],[Asset Land Cost ($)]])/(Table310[[#This Row],[Total Site m2 Infiltration Sand Treatment]]),0),0)","v":0},0,171.4,{"$f":"SUM(Table310[[#This Row],[Above Ground Tank Cost]:[Pump]])","v":0},115.45856641178956,{"$f":"O3966*'2. Assumptions'!$D$35","v":7.7178666666666659E-2},{"$f":"U3966*'2. Assumptions'!$D$40*BB3966*'2. Assumptions'!$D$38","v":4.2742302077012823E-2},7.894429499999997E-2,125339.00190622223,0,93631.38044098024,86.250447127070842]

{"sheet":"Sheet1","index":8,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Above Ground RW Tank",{"$f":"A1& \", \"","v":"Above Ground RW Tank, "},{"$f":"B1&B2&B3&B4&B5&B6&B7&B8&B9&B10&B11","v":"Above Ground RW Tank, None, Raingarden 100mm, Raingarden 300mm, Buffer Strip, Below Ground RW Tank, Infiltration Sand, None , Driveway, Other Conc, Raingarden 30mm, "}]
["None",{"$f":"A2& \", \"","v":"None, "},"Above Ground RW Tank, None, Raingarden 100mm, Raingarden 300mm, Buffer Strip, Below Ground RW Tank, Infiltration Sand, None , Driveway, Other Conc, Raingarden 30mm, "]
["Raingarden 100mm","Raingarden 100mm, "]
["Raingarden 300mm","Raingarden 300mm, "]
["Buffer Strip","Buffer Strip, "]
["Below Ground RW Tank","Below Ground RW Tank, "]
["Infiltration Sand","Infiltration Sand, "]
["None ","None , "]
["Driveway","Driveway, "]
["Other Conc","Other Conc, "]
["Raingarden 30mm","Raingarden 30mm, "]
[]
[]
[]
[]
["Darebin City Council",{"$f":"A16& \", \"","v":"Darebin City Council, "},{"$f":"B16&B17&B18&B19&B20&B21&B22&B23","v":"Darebin City Council, Moonee Valley City Council, Yarra City Council, Greater Bendigo City Council, Maroondah City Council, Greater Geelong City Council, Hume City Council, Merri-bek City Council, "}]
["Moonee Valley City Council","Moonee Valley City Council, ","Darebin City Council, Moonee Valley City Council, Yarra City Council, Greater Bendigo City Council, Maroondah City Council, Greater Geelong City Council, Hume City Council, Merri-bek City Council, "]
["Yarra City Council","Yarra City Council, "]
["Greater Bendigo City Council","Greater Bendigo City Council, "]
["Maroondah City Council","Maroondah City Council, "]
["Greater Geelong City Council","Greater Geelong City Council, "]
["Hume City Council","Hume City Council, "]
["Merri-bek City Council","Merri-bek City Council, "]

{"sheet":"Update - Lists","index":9,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Victorian Local Councils","Local rainfall","Rule of Thumb for TN from Impervious Area"]
[null,1,"Banyule City Council",1556,{"$f":"AVERAGE($E$10,$E$26,$E$28)","v":1.6633333333333333E-3}]
[null,2,"Bayside City Council",1559,{"$f":"AVERAGE($E$10,$E$26,$E$28)","v":1.6633333333333333E-3}]
[null,3,"Boroondara City Council",1561,1.6633333333333333E-3]
[null,4,"Brimbank City Council",1563,1.6633333333333333E-3]
[null,5,"Cardinia Shire Council",1567,1.6633333333333333E-3]
[null,6,"Casey City Council",1568,1.6633333333333333E-3]
[null,7,"Darebin City Council",1572,1.6900000000000001E-3]
[null,8,"Frankston City Council",1575,1.6633333333333333E-3]
[null,9,"Glen Eira City Council",1577,1.6633333333333333E-3]
[null,10,"Greater Bendigo City Council",1577,1.2099999999999999E-3]
[null,11,"Greater Dandenong City Council",1573,{"$f":"AVERAGE($E$10,$E$26,$E$28)","v":1.6633333333333333E-3}]
[null,12,"Greater Geelong City Council",1582,{"$f":"AVERAGE($E$10,$E$26,$E$28)","v":1.6633333333333333E-3}]
[null,13,"Hobsons Bay City Council",1586,1.6633333333333333E-3]
[null,14,"Hume City Council",1588,1.6633333333333333E-3]
[null,15,"Kingston City Council",1590,1.6633333333333333E-3]
[null,16,"Knox City Council",1591,1.6633333333333333E-3]
[null,17,"Manningham City Council",1595,1.6633333333333333E-3]
[null,18,"Maribyrnong City Council",1597,1.6633333333333333E-3]
[null,19,"Maroondah City Council",1598,1.6633333333333333E-3]
[null,20,"Melbourne City Council",1599,1.6633333333333333E-3]
[null,21,"Melton City Council",1600,1.6633333333333333E-3]
[null,22,"Monash City Council",1604,1.6633333333333333E-3]
[null,23,"Moonee Valley City Council",1605,1.5E-3]
[null,24,"Merri-bek City Council",1607,1.3370000000000001E-3]
[null,25,"Mornington Peninsula Shire Council",1608,1.8E-3]
[null,26,"Nillumbik Shire Council",1612,1.6633333333333333E-3]
[null,27,"Port Phillip City Council",1614,1.6633333333333333E-3]
[null,28,"Stonnington City Council",1620,1.6633333333333333E-3]
[null,29,"Whitehorse City Council",1629,1.6633333333333333E-3]
[null,30,"Whittlesea City Council",1630,1.6633333333333333E-3]
[null,31,"Wyndham City Council",1632,1.6633333333333333E-3]
[null,32,"Yarra City Council",1633,1.6633333333333333E-3]
[null,33,"Yarra Ranges Shire Council",1634,1.6633333333333333E-3]
[null,null,"Average",{"$f":"AVERAGE(D4:D36)","v":1594},{"$f":"AVERAGE(E4:E36)","v":1.6397070707070715E-3}]

{"sheet":"Hide - Map","index":10,"n_rows":290,"n_cols":20,"rows_kept":290,"cut":false,"hidden":true,"merged":[]}
["State","City","Municipality","Postcode","Locality","Average total site $/kgN","Country","SA3",null,null,null,null,"Postcode","Locality","Average total site $/kgN",null,"Postcode","Locality","Average total site $/kgN"]
["Victoria","Melbourne","Darebin City Council",3070,"NORTHCOTE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":122614.21194096818},"Australia","Yarra",null,null,"Dataset average",null,3070,"NORTHCOTE",118188.57663951207,null,3070,"NORTHCOTE",116323.66813237978,{"$f":"O2-S2","v":1864.9085071322916}]
["Victoria","Melbourne","Darebin City Council",3071,"THORNBURY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":102603.02698607765},"Australia","Darebin - South",null,null,{"$f":"AVERAGE(Table10[Average total site $/kgN])","v":95352.46649809384},null,3071,"THORNBURY",99168.651813635821,null,3071,"THORNBURY",97603.860463519391,{"$f":"O3-S3","v":1564.7913501164294}]
["Victoria","Melbourne","Darebin City Council",3072,"GILBERTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":128264.78849221356},"Australia","Darebin - North",null,null,{"$f":"AVERAGE(F2:F7)","v":115232.11477749725},null,3072,"GILBERTON",120628.60007726248,null,3072,"GILBERTON",118725.19021411055,1903.40986315193]
["Victoria","Melbourne","Darebin City Council",3073,"KEON PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":125288.77703282876},"Australia","Darebin - North",null,null,null,null,3073,"KEON PARK",121130.04754617042,null,3073,"KEON PARK",119218.7252969214,1911.3222492490167]
["Victoria","Melbourne","Darebin City Council",3078,"ALPHINGTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":98028.946191440846},"Australia","Yarra",null,null,null,null,3078,"ALPHINGTON",109484.37411585341,null,3078,"ALPHINGTON",107756.81002724037,1727.5640886130423]
["Victoria","Melbourne","Darebin City Council",3083,"BUNDOORA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":114592.93802145451},"Australia","Whittlesea - Wallan",null,null,null,null,3083,"BUNDOORA",111039.18156272853,null,3083,"BUNDOORA",109287.08402327719,1752.0975394513371]
["Victoria","Melbourne","Moonee Valley City Council",3032,"ASCOT VALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":113510.12691766895},"Australia","Maribyrnong",null,null,null,null,3032,"ASCOT VALE",449544.55977160396]
["Victoria","Melbourne","Moonee Valley City Council",3033,"KEILOR EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":81243.609021876386},"Australia","Brimbank",null,null,null,null,3033,"KEILOR EAST",66993.676224308248]
["Victoria","Melbourne","Moonee Valley City Council",3034,"AVONDALE HEIGHTS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":66353.370037320186},"Australia","Keilor",null,null,null,null,3034,"AVONDALE HEIGHTS",63972.193238166925]
["Victoria","Melbourne","Moonee Valley City Council",3039,"MOONEE PONDS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":121830.2663205815},"Australia","Essendon",null,null,null,null,3039,"MOONEE PONDS",114244.28154568579]
["Victoria","Melbourne","Moonee Valley City Council",3040,"ABERFELDIE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":140752.97596009623},"Australia","Keilor",null,null,null,null,3040,"ABERFELDIE",135966.85119066143]
["Victoria","Melbourne","Moonee Valley City Council",3041,"ESSENDON FIELDS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":64960.215643081996},"Australia","Moreland - North",null,null,null,null,3041,"ESSENDON FIELDS",62858.532051416878]
["Victoria","Melbourne","Moonee Valley City Council",3042,"AIRPORT WEST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":118996.24177437178},"Australia","Keilor",null,null,null,null,3042,"AIRPORT WEST",113359.78424231564]
["Victoria","Melbourne","Melbourne City Council",3000,"MELBOURNE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3000,"MELBOURNE",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3002,"EAST MELBOURNE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3002,"EAST MELBOURNE",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3003,"WEST MELBOURNE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3003,"WEST MELBOURNE",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3004,"MELBOURNE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3004,"MELBOURNE",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3006,"SOUTH WHARF",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3006,"SOUTH WHARF",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3008,"DOCKLANDS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3008,"DOCKLANDS",97221.28417880139]
["Victoria","Melbourne","Maribyrnong City Council",3011,"FOOTSCRAY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maribyrnong",null,null,null,null,3011,"FOOTSCRAY",97221.28417880139]
["Victoria","Melbourne","Maribyrnong City Council",3012,"BROOKLYN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maribyrnong",null,null,null,null,3012,"BROOKLYN",97221.28417880139]
["Victoria","Melbourne","Maribyrnong City Council",3013,"YARRAVILLE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maribyrnong",null,null,null,null,3013,"YARRAVILLE",97221.28417880139]
["Victoria","Melbourne","Hobsons Bay City Council",3015,"NEWPORT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Hobsons Bay",null,null,null,null,3015,"NEWPORT",97221.28417880139]
["Victoria","Melbourne","Hobsons Bay City Council",3016,"WILLIAMSTOWN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Hobsons Bay",null,null,null,null,3016,"WILLIAMSTOWN",97221.28417880139]
["Victoria","Melbourne","Hobsons Bay City Council",3018,"ALTONA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Hobsons Bay",null,null,null,null,3018,"ALTONA",97221.28417880139]
["Victoria","Melbourne","Maribyrnong City Council",3019,"BRAYBROOK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maribyrnong",null,null,null,null,3019,"BRAYBROOK",97221.28417880139]
["Victoria","Melbourne","Brimbank City Council",3020,"ALBION",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Brimbank",null,null,null,null,3020,"ALBION",97221.28417880139]
["Victoria","Melbourne","Brimbank City Council",3021,"ALBANVALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Brimbank",null,null,null,null,3021,"ALBANVALE",97221.28417880139]
["Victoria","Melbourne","Brimbank City Council",3022,"ARDEER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Brimbank",null,null,null,null,3022,"ARDEER",97221.28417880139]
["Victoria","Melbourne","Melton City Council",3023,"BURNSIDE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melton - Bacchus Marsh",null,null,null,null,3023,"BURNSIDE",97221.28417880139]
["Victoria","Melbourne","Wyndham City Council",3024,"FIELDSTONE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3024,"FIELDSTONE",97221.28417880139]
["Victoria","Melbourne","Hobsons Bay City Council",3025,"ALTONA EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3025,"ALTONA EAST",97221.28417880139]
["Victoria","Melbourne","Wyndham City Council",3026,"LAVERTON NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3026,"LAVERTON NORTH",97221.28417880139]
["Victoria","Melbourne","Wyndham City Council",3027,"LAVERTON RAAF",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3027,"LAVERTON RAAF",97221.28417880139]
["Victoria","Melbourne","Hobsons Bay City Council",3028,"ALTONA MEADOWS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3028,"ALTONA MEADOWS",97221.28417880139]
["Victoria","Melbourne","Wyndham City Council",3029,"HOPPERS CROSSING",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3029,"HOPPERS CROSSING",97221.28417880139]
["Victoria","Melbourne","Wyndham City Council",3030,"CHARTWELL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3030,"CHARTWELL",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3031,"FLEMINGTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3031,"FLEMINGTON",97221.28417880139]
["Victoria","Melbourne","Brimbank City Council",3036,"KEILOR",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Brimbank",null,null,null,null,3036,"KEILOR",97221.28417880139]
["Victoria","Melbourne","Melton City Council",3037,"CALDER PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melton - Bacchus Marsh",null,null,null,null,3037,"CALDER PARK",97221.28417880139]
["Victoria","Melbourne","Brimbank City Council",3038,"KEILOR DOWNS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Brimbank",null,null,null,null,3038,"KEILOR DOWNS",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3043,"GLADSTONE PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":122156.30576363124},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3043,"GLADSTONE PARK",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3044,"PASCOE VALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":90157.27842987061},"Australia","Moreland - North",null,null,null,null,3044,"PASCOE VALE",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3045,"MELBOURNE AIRPORT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3045,"MELBOURNE AIRPORT",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3046,"GLENROY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":94846.145050571009},"Australia","Moreland - North",null,null,null,null,3046,"GLENROY",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3047,"BROADMEADOWS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3047,"BROADMEADOWS",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3048,"COOLAROO",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3048,"COOLAROO",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3049,"ATTWOOD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3049,"ATTWOOD",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3051,"HOTHAM HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3051,"HOTHAM HILL",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3052,"MELBOURNE UNIVERSITY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3052,"MELBOURNE UNIVERSITY",97221.28417880139]
["Victoria","Melbourne","Melbourne City Council",3053,"CARLTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melbourne City",null,null,null,null,3053,"CARLTON",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3054,"CARLTON NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":72597.024471450917},"Australia","Yarra",null,null,null,null,3054,"CARLTON NORTH",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3055,"BRUNSWICK SOUTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":90070.520464021931},"Australia","Essendon",null,null,null,null,3055,"BRUNSWICK SOUTH",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3056,"BRUNSWICK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":115271.87466021001},"Australia","Brunswick - Coburg",null,null,null,null,3056,"BRUNSWICK",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3057,"BRUNSWICK EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":132754.46123922052},"Australia","Brunswick - Coburg",null,null,null,null,3057,"BRUNSWICK EAST",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3058,"BATMAN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":88644.778987659374},"Australia","Moreland - North",null,null,null,null,3058,"BATMAN",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3059,"GREENVALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3059,"GREENVALE",97221.28417880139]
["Victoria","Melbourne","Merri-bek City Council",3060,"FAWKNER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":101784.73016467094},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3060,"FAWKNER",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3061,"CAMPBELLFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":218111.29432508239},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3061,"CAMPBELLFIELD",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3062,"SOMERTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":32575.764519015527},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3062,"SOMERTON",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3063,"OAKLANDS JUNCTION",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":32575.764519015527},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3063,"OAKLANDS JUNCTION",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3064,"CRAIGIEBURN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":43022.764151174561},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3064,"CRAIGIEBURN",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3065,"FITZROY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":55344.672598506018},"Australia","Yarra",null,null,null,null,3065,"FITZROY",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3066,"COLLINGWOOD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":20962.819307180813},"Australia","Yarra",null,null,null,null,3066,"COLLINGWOOD",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3067,"ABBOTSFORD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":44131.524327203093},"Australia","Yarra",null,null,null,null,3067,"ABBOTSFORD",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3068,"CLIFTON HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":112116.01493508027},"Australia","Yarra",null,null,null,null,3068,"CLIFTON HILL",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3074,"THOMASTOWN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3074,"THOMASTOWN",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3075,"LALOR",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3075,"LALOR",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3076,"EPPING",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3076,"EPPING",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3079,"IVANHOE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3079,"IVANHOE",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3081,"BELLFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3081,"BELLFIELD",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3082,"MILL PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3082,"MILL PARK",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3084,"BANYULE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3084,"BANYULE",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3085,"MACLEOD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Darebin - North",null,null,null,null,3085,"MACLEOD",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3087,"WATSONIA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3087,"WATSONIA",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3088,"BRIAR HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3088,"BRIAR HILL",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3089,"DIAMOND CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3089,"DIAMOND CREEK",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3090,"PLENTY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3090,"PLENTY",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3091,"YARRAMBAT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3091,"YARRAMBAT",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3093,"LOWER PLENTY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3093,"LOWER PLENTY",97221.28417880139]
["Victoria","Melbourne","Banyule City Council",3094,"MONTMORENCY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3094,"MONTMORENCY",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3095,"ELTHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3095,"ELTHAM",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3096,"WATTLE GLEN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3096,"WATTLE GLEN",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3097,"BEND OF ISLANDS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3097,"BEND OF ISLANDS",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3099,"ARTHURS CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3099,"ARTHURS CREEK",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3101,"COTHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3101,"COTHAM",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3102,"KEW EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3102,"KEW EAST",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3103,"BALWYN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3103,"BALWYN",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3104,"BALWYN NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - West",null,null,null,null,3104,"BALWYN NORTH",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3105,"BULLEEN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Banyule",null,null,null,null,3105,"BULLEEN",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3106,"TEMPLESTOWE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Manningham - West",null,null,null,null,3106,"TEMPLESTOWE",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3107,"TEMPLESTOWE LOWER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Manningham - West",null,null,null,null,3107,"TEMPLESTOWE LOWER",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3108,"DONCASTER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":36963.574669471993},"Australia","Whitehorse - West",null,null,null,null,3108,"DONCASTER",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3109,"DONCASTER EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Manningham - East",null,null,null,null,3109,"DONCASTER EAST",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3111,"DONVALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Manningham - East",null,null,null,null,3111,"DONVALE",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3113,"NORTH WARRANDYTE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Manningham - East",null,null,null,null,3113,"NORTH WARRANDYTE",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3114,"PARK ORCHARDS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maroondah",null,null,null,null,3114,"PARK ORCHARDS",97221.28417880139]
["Victoria","Melbourne","Manningham City Council",3115,"WONGA PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maroondah",null,null,null,null,3115,"WONGA PARK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3116,"CHIRNSIDE PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3116,"CHIRNSIDE PARK",97221.28417880139]
["Victoria","Melbourne","Yarra City Council",3121,"BURNLEY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":68548.142428942505},"Australia","Yarra",null,null,null,null,3121,"BURNLEY",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3122,"AUBURN SOUTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - East",null,null,null,null,3122,"AUBURN SOUTH",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3123,"AUBURN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3123,"AUBURN",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3124,"CAMBERWELL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3124,"CAMBERWELL",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3125,"BENNETTSWOOD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3125,"BENNETTSWOOD",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3126,"CAMBERWELL EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3126,"CAMBERWELL EAST",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3127,"MONT ALBERT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - West",null,null,null,null,3127,"MONT ALBERT",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3128,"BOX HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":101421.0407765438},"Australia","Whitehorse - West",null,null,null,null,3128,"BOX HILL",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3129,"BOX HILL NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - West",null,null,null,null,3129,"BOX HILL NORTH",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3130,"BLACKBURN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - West",null,null,null,null,3130,"BLACKBURN",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3131,"BRENTFORD SQUARE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - East",null,null,null,null,3131,"BRENTFORD SQUARE",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3132,"MITCHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - East",null,null,null,null,3132,"MITCHAM",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3133,"VERMONT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - East",null,null,null,null,3133,"VERMONT",97221.28417880139]
["Victoria","Melbourne","Maroondah City Council",3134,"HEATHWOOD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":74677.760450591057},"Australia","Whitehorse - East",null,null,null,null,3134,"HEATHWOOD",97221.28417880139]
["Victoria","Melbourne","Maroondah City Council",3135,"BEDFORD ROAD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":70853.425210191112},"Australia","Maroondah",null,null,null,null,3135,"BEDFORD ROAD",97221.28417880139]
["Victoria","Melbourne","Maroondah City Council",3136,"CROYDON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":58363.726713114098},"Australia","Maroondah",null,null,null,null,3136,"CROYDON",97221.28417880139]
["Victoria","Melbourne","Maroondah City Council",3137,"KILSYTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":42932.507467949676},"Australia","Yarra Ranges",null,null,null,null,3137,"KILSYTH",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3138,"MOOROOLBARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3138,"MOOROOLBARK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3139,"BEENAK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3139,"BEENAK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3140,"LILYDALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3140,"LILYDALE",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3141,"CHAPEL STREET NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - West",null,null,null,null,3141,"CHAPEL STREET NORTH",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3142,"HAWKSBURN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Boroondara",null,null,null,null,3142,"HAWKSBURN",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3143,"ARMADALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - West",null,null,null,null,3143,"ARMADALE",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3144,"KOOYONG",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - East",null,null,null,null,3144,"KOOYONG",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3145,"CAULFIELD EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - East",null,null,null,null,3145,"CAULFIELD EAST",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3146,"GLEN IRIS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - East",null,null,null,null,3146,"GLEN IRIS",97221.28417880139]
["Victoria","Melbourne","Boroondara City Council",3147,"ASHBURTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3147,"ASHBURTON",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3148,"CHADSTONE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3148,"CHADSTONE",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3149,"MOUNT WAVERLEY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3149,"MOUNT WAVERLEY",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3150,"BRANDON PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3150,"BRANDON PARK",97221.28417880139]
["Victoria","Melbourne","Whitehorse City Council",3151,"BURWOOD EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whitehorse - West",null,null,null,null,3151,"BURWOOD EAST",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3152,"KNOX CITY CENTRE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3152,"KNOX CITY CENTRE",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3153,"BAYSWATER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Maroondah",null,null,null,null,3153,"BAYSWATER",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3154,"THE BASIN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3154,"THE BASIN",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3155,"BORONIA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3155,"BORONIA",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3156,"FERNTREE GULLY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3156,"FERNTREE GULLY",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3158,"UPWEY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3158,"UPWEY",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3159,"MENZIES CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3159,"MENZIES CREEK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3160,"BELGRAVE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3160,"BELGRAVE",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3161,"CAULFIELD JUNCTION",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3161,"CAULFIELD JUNCTION",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3162,"CAULFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3162,"CAULFIELD",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3163,"BOORAN ROAD PO",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3163,"BOORAN ROAD PO",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3165,"BENTLEIGH EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3165,"BENTLEIGH EAST",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3166,"HUGHESDALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3166,"HUGHESDALE",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3167,"OAKLEIGH SOUTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3167,"OAKLEIGH SOUTH",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3168,"CLAYTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":55712.351518506825},"Australia","Monash",null,null,null,null,3168,"CLAYTON",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3169,"CLARINDA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3169,"CLARINDA",97221.28417880139]
["Victoria","Melbourne","Monash City Council",3170,"MULGRAVE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Monash",null,null,null,null,3170,"MULGRAVE",97221.28417880139]
["Victoria","Melbourne","Greater Dandenong City Council",3171,"SANDOWN VILLAGE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3171,"SANDOWN VILLAGE",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3172,"DINGLEY VILLAGE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3172,"DINGLEY VILLAGE",97221.28417880139]
["Victoria","Melbourne","Greater Dandenong City Council",3173,"KEYSBOROUGH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3173,"KEYSBOROUGH",97221.28417880139]
["Victoria","Melbourne","Greater Dandenong City Council",3174,"NOBLE PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3174,"NOBLE PARK",97221.28417880139]
["Victoria","Melbourne","Greater Dandenong City Council",3175,"BANGHOLME",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3175,"BANGHOLME",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3177,"DOVETON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3177,"DOVETON",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3178,"ROWVILLE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3178,"ROWVILLE",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3179,"SCORESBY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3179,"SCORESBY",97221.28417880139]
["Victoria","Melbourne","Knox City Council",3180,"KNOXFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Knox",null,null,null,null,3180,"KNOXFIELD",97221.28417880139]
["Victoria","Melbourne","Stonnington City Council",3181,"PRAHRAN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Stonnington - West",null,null,null,null,3181,"PRAHRAN",97221.28417880139]
["Victoria","Melbourne","Port Phillip City Council",3182,"ST KILDA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3182,"ST KILDA",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3183,"BALACLAVA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3183,"BALACLAVA",97221.28417880139]
["Victoria","Melbourne","Port Phillip City Council",3184,"BRIGHTON ROAD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3184,"BRIGHTON ROAD",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3185,"ELSTERNWICK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3185,"ELSTERNWICK",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3186,"BRIGHTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Bayside",null,null,null,null,3186,"BRIGHTON",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3187,"BRIGHTON EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3187,"BRIGHTON EAST",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3188,"HAMPTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Bayside",null,null,null,null,3188,"HAMPTON",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3189,"MOORABBIN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Kingston",null,null,null,null,3189,"MOORABBIN",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3190,"HIGHETT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":68164.556620818461},"Australia","Kingston",null,null,null,null,3190,"HIGHETT",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3191,"SANDRINGHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":205885.44536833058},"Australia","Bayside",null,null,null,null,3191,"SANDRINGHAM",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3192,"CHELTENHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":79824.045793812402},"Australia","Kingston",null,null,null,null,3192,"CHELTENHAM",97221.28417880139]
["Victoria","Melbourne","Bayside City Council",3193,"BEAUMARIS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":58907.23296428223},"Australia","Bayside",null,null,null,null,3193,"BEAUMARIS",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3194,"MENTONE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Kingston",null,null,null,null,3194,"MENTONE",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3195,"ASPENDALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Kingston",null,null,null,null,3195,"ASPENDALE",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3196,"BONBEACH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Kingston",null,null,null,null,3196,"BONBEACH",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3197,"CARRUM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Frankston",null,null,null,null,3197,"CARRUM",97221.28417880139]
["Victoria","Melbourne","Frankston City Council",3198,"BELVEDERE PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":122877.0154134801},"Australia","Frankston",null,null,null,null,3198,"BELVEDERE PARK",97221.28417880139]
["Victoria","Melbourne","Frankston City Council",3199,"FRANKSTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":187328.13620390373},"Australia","Mornington Peninsula",null,null,null,null,3199,"FRANKSTON",97221.28417880139]
["Victoria","Melbourne","Frankston City Council",3200,"FRANKSTON NORTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":88040.383700187012},"Australia","Frankston",null,null,null,null,3200,"FRANKSTON NORTH",97221.28417880139]
["Victoria","Melbourne","Frankston City Council",3201,"CARRUM DOWNS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":91935.468263377348},"Australia","Frankston",null,null,null,null,3201,"CARRUM DOWNS",97221.28417880139]
["Victoria","Melbourne","Kingston City Council",3202,"HEATHERTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Kingston",null,null,null,null,3202,"HEATHERTON",97221.28417880139]
["Victoria","Melbourne","Glen Eira City Council",3204,"BENTLEIGH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Glen Eira",null,null,null,null,3204,"BENTLEIGH",97221.28417880139]
["Victoria","Melbourne","Port Phillip City Council",3205,"SOUTH MELBOURNE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3205,"SOUTH MELBOURNE",97221.28417880139]
["Victoria","Melbourne","Port Phillip City Council",3206,"ALBERT PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Port Phillip",null,null,null,null,3206,"ALBERT PARK",97221.28417880139]
["Victoria","Melbourne","Port Phillip City Council",3207,"GARDEN CITY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Hobsons Bay",null,null,null,null,3207,"GARDEN CITY",97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3211,"LITTLE RIVER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3211,"LITTLE RIVER",97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3212,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":125798.54393239308},"Australia","Geelong",null,null,null,null,3212,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3213,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Warrnambool - Otway Ranges",null,null,null,null,3213,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3214,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":112369.30726860791},"Australia","Geelong",null,null,null,null,3214,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3215,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":88925.663556446423},"Australia","Geelong",null,null,null,null,3215,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3216,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":87030.690312964856},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3216,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3219,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":99667.824782761658},"Australia","Geelong",null,null,null,null,3219,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3220,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":90966.073696632011},"Australia","Geelong",null,null,null,null,3220,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3222,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":129838.90412101752},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3222,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3223,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":138538.82613705349},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3223,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3224,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":120554.28652535508},"Australia","Geelong",null,null,null,null,3224,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3225,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":84506.205829419225},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3225,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3226,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":88048.834663994363},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3226,0,97221.28417880139]
["Victoria","Melbourne","Greater Geelong City Council",3227,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":99708.811294846499},"Australia","Surf Coast - Bellarine Peninsula",null,null,null,null,3227,0,97221.28417880139]
["Victoria","Melbourne","Melton City Council",3335,"BONNIE BROOK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melton - Bacchus Marsh",null,null,null,null,3335,"BONNIE BROOK",97221.28417880139]
["Victoria","Melbourne","Melton City Council",3336,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia",0,null,null,null,null,3336,0,97221.28417880139]
["Victoria","Melbourne","Melton City Council",3337,"HARKNESS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melton - Bacchus Marsh",null,null,null,null,3337,"HARKNESS",97221.28417880139]
["Victoria","Melbourne","Melton City Council",3338,"BROOKFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Wyndham",null,null,null,null,3338,"BROOKFIELD",97221.28417880139]
["Victoria","Melbourne","Melton City Council",3427,"DIGGERS REST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Melton - Bacchus Marsh",null,null,null,null,3427,"DIGGERS REST",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3428,"BULLA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Tullamarine - Broadmeadows",null,null,null,null,3428,"BULLA",97221.28417880139]
["Victoria","Melbourne","Hume City Council",3429,"SUNBURY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":133685.48377326599},"Australia","Sunbury",null,null,null,null,3429,"SUNBURY",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3750,"WOLLERT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3750,"WOLLERT",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3751,"WOODSTOCK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3751,"WOODSTOCK",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3752,"MORANG SOUTH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3752,"MORANG SOUTH",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3754,"DOREEN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3754,"DOREEN",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3755,"YAN YEAN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3755,"YAN YEAN",97221.28417880139]
["Victoria","Melbourne","Whittlesea City Council",3757,"BRUCES CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Whittlesea - Wallan",null,null,null,null,3757,"BRUCES CREEK",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3759,"PANTON HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3759,"PANTON HILL",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3760,"SMITHS GULLY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3760,"SMITHS GULLY",97221.28417880139]
["Victoria","Melbourne","Nillumbik Shire Council",3761,"ST ANDREWS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Nillumbik - Kinglake",null,null,null,null,3761,"ST ANDREWS",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3765,"MONTROSE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3765,"MONTROSE",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3766,"KALORAMA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3766,"KALORAMA",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3767,"MOUNT DANDENONG",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3767,"MOUNT DANDENONG",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3770,"COLDSTREAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3770,"COLDSTREAM",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3775,"CHRISTMAS HILLS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3775,"CHRISTMAS HILLS",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3777,"BADGER CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3777,"BADGER CREEK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3779,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Upper Goulburn Valley",null,null,null,null,3779,0,97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3781,"COCKATOO",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3781,"COCKATOO",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3782,"AVONSLEIGH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3782,"AVONSLEIGH",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3783,"GEMBROOK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3783,"GEMBROOK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3785,"TREMONT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3785,"TREMONT",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3786,"FERNY CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3786,"FERNY CREEK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3787,"SASSAFRAS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3787,"SASSAFRAS",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3788,"OLINDA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3788,"OLINDA",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3789,"SHERBROOKE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3789,"SHERBROOKE",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3791,"KALLISTA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3791,"KALLISTA",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3792,"THE PATCH",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3792,"THE PATCH",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3793,"MONBULK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3793,"MONBULK",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3795,"SILVAN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3795,"SILVAN",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3796,"MOUNT EVELYN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3796,"MOUNT EVELYN",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3797,"GILDEROY",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3797,"GILDEROY",97221.28417880139]
["Victoria","Melbourne","Yarra Ranges Shire Council",3799,"BIG PATS CREEK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Yarra Ranges",null,null,null,null,3799,"BIG PATS CREEK",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3802,"ENDEAVOUR HILLS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3802,"ENDEAVOUR HILLS",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3803,"HALLAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3803,"HALLAM",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3804,"NARRE WARREN EAST",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3804,"NARRE WARREN EAST",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3805,"FOUNTAIN GATE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - South",null,null,null,null,3805,"FOUNTAIN GATE",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3806,"BERWICK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - South",null,null,null,null,3806,"BERWICK",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3807,"BEACONSFIELD",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - North",null,null,null,null,3807,"BEACONSFIELD",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3808,"BEACONSFIELD UPPER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3808,"BEACONSFIELD UPPER",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3809,"OFFICER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3809,"OFFICER",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3810,"PAKENHAM",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3810,"PAKENHAM",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3812,"MARYKNOLL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3812,"MARYKNOLL",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3813,"TYNONG",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3813,"TYNONG",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3814,"CORA LYNN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3814,"CORA LYNN",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3815,"BUNYIP",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3815,"BUNYIP",97221.28417880139]
["Victoria","Melbourne","Frankston City Council",3910,"LANGWARRIN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":81527.484772504991},"Australia","Frankston",null,null,null,null,3910,"LANGWARRIN",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3911,"BAXTER",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":85192.974870730002},"Australia","Mornington Peninsula",null,null,null,null,3911,"BAXTER",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3912,"PEARCEDALE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3912,"PEARCEDALE",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3913,"TYABB",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3913,"TYABB",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3915,"HASTINGS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3915,"HASTINGS",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3916,"MERRICKS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3916,"MERRICKS",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3918,"BITTERN",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3918,"BITTERN",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3919,"CRIB POINT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3919,"CRIB POINT",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3920,"FLINDERS NAVAL DEPOT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3920,"FLINDERS NAVAL DEPOT",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3926,"BALNARRING",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3926,"BALNARRING",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3927,"SOMERS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3927,"SOMERS",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3928,"MAIN RIDGE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3928,"MAIN RIDGE",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3929,"FLINDERS",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3929,"FLINDERS",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3930,"KUNYUNG",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3930,"KUNYUNG",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3931,"MORNINGTON",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3931,"MORNINGTON",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3933,"MOOROODUC",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3933,"MOOROODUC",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3934,"MOUNT MARTHA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3934,"MOUNT MARTHA",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3936,"ARTHURS SEAT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3936,"ARTHURS SEAT",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3937,"RED HILL",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3937,"RED HILL",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3938,"MCCRAE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3938,"MCCRAE",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3939,"BONEO",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3939,"BONEO",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3940,"CAPEL SOUND",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3940,"CAPEL SOUND",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3941,"RYE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3941,"RYE",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3942,"BLAIRGOWRIE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3942,"BLAIRGOWRIE",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3943,"SORRENTO",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3943,"SORRENTO",97221.28417880139]
["Victoria","Melbourne","Mornington Peninsula Shire Council",3944,"PORTSEA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Mornington Peninsula",null,null,null,null,3944,"PORTSEA",97221.28417880139]
["Victoria","Melbourne","Greater Dandenong City Council",3975,"LYNBROOK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Dandenong",null,null,null,null,3975,"LYNBROOK",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3976,"HAMPTON PARK",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - South",null,null,null,null,3976,"HAMPTON PARK",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3977,"BOTANIC RIDGE",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":91222.404841689451},"Australia","Frankston",null,null,null,null,3977,"BOTANIC RIDGE",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3978,"CARDINIA",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - South",null,null,null,null,3978,"CARDINIA",97221.28417880139]
["Victoria","Melbourne","Casey City Council",3980,"BLIND BIGHT",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Casey - South",null,null,null,null,3980,"BLIND BIGHT",97221.28417880139]
["Victoria","Melbourne","Cardinia Shire Council",3981,"BAYLES",{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Cardinia",null,null,null,null,3981,"BAYLES",97221.28417880139]
["Victoria","Melbourne","Greater Bendigo City Council",3453,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Heathcote - Castlemaine - Kyneton"]
["Victoria","Melbourne","Greater Bendigo City Council",3515,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Greater Bendigo City Council",3523,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":110162.88536121491},"Australia","Campaspe"]
["Victoria","Melbourne","Greater Bendigo City Council",3550,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":91601.607793276533},"Australia","Bendigo"]
["Victoria","Melbourne","Greater Bendigo City Council",3551,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":78764.878997247331},"Australia","Campaspe"]
["Victoria","Melbourne","Greater Bendigo City Council",3555,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":87156.894476040354},"Australia","Bendigo"]
["Victoria","Melbourne","Greater Bendigo City Council",3556,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":84748.622547779349},"Australia","Loddon - Elmore"]
["Victoria","Melbourne","Greater Bendigo City Council",3557,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Campaspe"]
["Victoria","Melbourne","Greater Bendigo City Council",3558,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Campaspe"]
["Victoria","Melbourne","Greater Bendigo City Council",3570,0,{"$f":"IFERROR(AVERAGEIF(Table310[Postcode],Table10[[#This Row],[Postcode]],Table310[Total Site $/kgN Treated]),\"No applications\")","v":"No applications"},"Australia","Loddon - Elmore"]

{"sheet":"Model Analysis >","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]

{"sheet":"4. Council Assets Costs","index":12,"n_rows":323,"n_cols":59,"rows_kept":323,"cut":false,"hidden":true,"merged":[]}
["Return to Contents",null,"No.","Infra Capital Cost","Project","Program Begins","Council","Asset Land Size (m2)","Asset Land Rate ($/m2)","Asset Land Cost","Infrastructure Capital Cost"," Total Capital cost","Annual maintenance cost","Annual/ Capital","Life cycle capital cost","Life cycle operational cost","Life Cycle Cost with Potable Benefit","Annual harvest (ML/yr)","Annual TN removal (kg/yr)","Levelised Annual TN Removal","Life cycle potable water reduction Benefit","Life cycle nitrogen reduction Benefit","Harvest value:cost","TN value:cost","Harvest and TN value:cost","Real Levelised cost per kg N Treated","Design  % Impervious"]
[null,null,{"$f":"Dashboard!C15","v":2},{"$f":"Dashboard!F15","v":1316537.3},{"$f":"Dashboard!D15","v":"Asset 2"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E15","v":1000},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},{"$f":"I2*H2","v":151220.37967367627},{"$f":"D2","v":1316537.3},{"$f":"K2+J2","v":1467757.6796736764},{"$f":"Dashboard!G15","v":13747},{"$f":"M2/L2","v":9.3659874449141655E-3},{"$f":"F72","v":1404552.8035154799},{"$f":"F110","v":214280.71848644875},{"$f":"(O2+P2)*(1+$E$148+$E$150+$E$152+$E$154)-U2","v":1202509.5897239537},{"$f":"Dashboard!H15","v":10.7},{"$f":"Dashboard!I15","v":430},{"$f":"F208","v":411.48325358851679},{"$f":"F166","v":560400.11573614646},{"$f":"F243","v":2734306.2200956941},{"$f":"IFERROR(U2/Q2,0)","v":0.46602548580489161},{"$f":"IFERROR(V2/Q2,0)","v":2.2738331930669902},{"$f":"IFERROR(W2+X2,0)","v":2.7398586788718817},{"$f":"IFERROR(Q2/T2,\"\")","v":2922.3779564221663},0.7]
[null,null,{"$f":"Dashboard!C16","v":3},{"$f":"Dashboard!F16","v":981084},{"$f":"Dashboard!D16","v":"Asset 3"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E16","v":1000},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},151220.37967367627,981084,1132304.3796736763,{"$f":"Dashboard!G16","v":9792},8.6478513867640425E-3,1083544.8609317478,152632.34126858992,1346196.9731961677,{"$f":"Dashboard!H16","v":0},{"$f":"Dashboard!I16","v":380},363.63636363636368,0,2416363.6363636367,0,1.7949554816088005,1.7949554816088005,3702.0416762894606,0.7]
[null,null,{"$f":"Dashboard!C14","v":1},{"$f":"Dashboard!F14","v":454330.5},{"$f":"Dashboard!D14","v":"Asset 1"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E14","v":450},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},68049.170853154312,454330.5,522379.67085315433,{"$f":"Dashboard!G14","v":5495},1.0519168923678683E-2,499884.85249105678,85653.05507260024,637650.78133682255,{"$f":"Dashboard!H14","v":0},{"$f":"Dashboard!I14","v":109},104.30622009569379,0,693114.83253588516,0,1.0869818603260915,1.0869818603260915,6113.257490797977,0.7]
[null,null,{"$f":"Dashboard!C17","v":4},{"$f":"Dashboard!F17","v":1003779.4},{"$f":"Dashboard!D17","v":"Asset 4"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E17","v":900},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},136098.34170630862,1003779.4,1139877.7417063087,{"$f":"Dashboard!G17","v":9011},7.9052337547281439E-3,1090792.0973266112,140458.54035654251,1340831.9444369543,{"$f":"Dashboard!H17","v":0},{"$f":"Dashboard!I17","v":226},216.26794258373207,0,1437100.4784688996,0,1.0717976137362768,1.0717976137362768,6199.8645218434394,0.7]
[null,null,{"$f":"Dashboard!C18","v":5},{"$f":"Dashboard!F18","v":714672.4},{"$f":"Dashboard!D18","v":"Asset 5"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E18","v":500},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},75610.189836838137,714672.4,790282.58983683819,{"$f":"Dashboard!G18","v":5886},7.4479687085289631E-3,756251.28214051505,91747.749255200208,923470.94518993387,{"$f":"Dashboard!H18","v":0},{"$f":"Dashboard!I18","v":112},107.17703349282297,0,712191.38755980867,0,0.77121147261793876,0.77121147261793876,8616.3137296739369,0.7]
[null,null,{"$f":"Dashboard!C19","v":6},{"$f":"Dashboard!F19","v":1815227.7},{"$f":"Dashboard!D19","v":"Asset 6"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E19","v":450},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},68049.170853154312,1815227.7,1883276.8708531542,{"$f":"Dashboard!G19","v":13023},6.9150745711119869E-3,1802178.8237829229,202995.40240408975,1586572.9267669963,{"$f":"Dashboard!H19","v":11.4},{"$f":"Dashboard!I19","v":100},95.693779904306226,597061.80555066059,635885.16746411484,0.37632169027824647,0.400791641364936,0.77711333164318241,16579.687084715111,0.7]
[null,null,{"$f":"Dashboard!C20","v":7},{"$f":"Dashboard!F20","v":1545144.9000000001},{"$f":"Dashboard!D20","v":"Asset 7"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E20","v":3000},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},453661.13902102876,1545144.9000000001,1998806.0390210289,{"$f":"Dashboard!G20","v":11328},5.6673833172668445E-3,1912733.0516947645,176574.66931072166,2275256.1081749741,{"$f":"Dashboard!H20","v":0},{"$f":"Dashboard!I20","v":78},74.641148325358856,0,495990.43062200962,0,0.21799323110920155,0.21799323110920155,30482.597859523688,0.7]
[null,null,{"$f":"Dashboard!C21","v":8},{"$f":"Dashboard!F21","v":1210327.3},{"$f":"Dashboard!D21","v":"Asset 8"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E21","v":2400},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},362928.91121682303,1210327.3,1573256.2112168232,{"$f":"Dashboard!G21","v":10148},6.4503161834976045E-3,1505508.3360926539,158181.47459085484,1811758.2038343411,{"$f":"Dashboard!H21","v":0},{"$f":"Dashboard!I21","v":60},57.416267942583737,0,381531.10047846893,0,0.21058610341656517,0.21058610341656517,31554.788716781441,0.7]
[null,null,{"$f":"Dashboard!C22","v":9},{"$f":"Dashboard!F22","v":1807664.3},{"$f":"Dashboard!D22","v":"Asset 9"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E22","v":3000},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},453661.13902102876,1807664.3,2261325.4390210286,{"$f":"Dashboard!G22","v":15284},6.7588679348235424E-3,2163947.7885368695,238238.63398173286,2312212.7270882111,{"$f":"Dashboard!H22","v":5.8},{"$f":"Dashboard!I22","v":70},66.985645933014354,303768.28703454667,445119.61722488044,0.13137557953721871,0.19250807333174025,0.32388365286895893,34518.032854388293,0.7]
[null,null,{"$f":"Dashboard!C23","v":10},{"$f":"Dashboard!F23","v":702900},{"$f":"Dashboard!D23","v":"Asset 10"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E23","v":720},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},108878.67336504691,702900,811778.67336504697,{"$f":"Dashboard!G23","v":9500},1.1702697190380569E-2,776821.69700004498,148080.80494808048,1007218.8246215086,{"$f":"Dashboard!H23","v":0},{"$f":"Dashboard!I23","v":104},99.52153110047847,0,661320.57416267949,0,0.65658083228457298,0.65658083228457298,10120.612228168044,0.7]
[null,null,{"$f":"Dashboard!C24","v":11},{"$f":"Dashboard!F24","v":619800},{"$f":"Dashboard!D24","v":"Asset 11"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E24","v":600},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},90732.227804205759,619800,710532.22780420573,{"$f":"Dashboard!G24","v":8300},1.1681384285199724E-2,679935.1462241204,129375.86116516506,881339.68704693182,{"$f":"Dashboard!H24","v":0},{"$f":"Dashboard!I24","v":90},86.124401913875602,0,572296.65071770339,0,0.6493485532635821,0.6493485532635821,10233.333032933819,0.7]
[null,null,{"$f":"Dashboard!C25","v":12},{"$f":"Dashboard!F25","v":730300},{"$f":"Dashboard!D25","v":"Asset 12"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E25","v":750},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},113415.28475525719,730300,843715.28475525719,{"$f":"Dashboard!G25","v":9900},1.1733816109390227E-2,807383.04761268641,154315.78620905231,1047290.0300318734,{"$f":"Dashboard!H25","v":0},{"$f":"Dashboard!I25","v":104},99.52153110047847,0,661320.57416267949,0,0.63145886545158147,0.63145886545158147,10523.250782531804,0.7]
[null,null,{"$f":"Dashboard!C26","v":13},{"$f":"Dashboard!F26","v":1236200},{"$f":"Dashboard!D26","v":"Asset 13"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E26","v":1100},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},166342.4176410439,1236200,1402542.4176410439,{"$f":"Dashboard!G26","v":12900},9.1975827880462213E-3,1342145.854201956,201078.14566634092,1680570.9358565751,{"$f":"Dashboard!H26","v":0},{"$f":"Dashboard!I26","v":163},155.98086124401914,0,1036492.8229665073,0,0.61675041549984577,0.61675041549984577,10774.212441534484,0.7]
[null,null,{"$f":"Dashboard!C27","v":14},{"$f":"Dashboard!F27","v":738600},{"$f":"Dashboard!D27","v":"Asset 14"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E27","v":750},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},113415.28475525719,738600,852015.28475525719,{"$f":"Dashboard!G27","v":10000},1.1736878643993478E-2,815325.63134474377,155874.53152429525,1057636.9773643834,{"$f":"Dashboard!H27","v":0},{"$f":"Dashboard!I27","v":103},98.564593301435409,0,654961.72248803836,0,0.61926893301347485,0.61926893301347485,10730.394576172628,0.7]
[null,null,{"$f":"Dashboard!C28","v":15},{"$f":"Dashboard!F28","v":1052300},{"$f":"Dashboard!D28","v":"Asset 15"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E28","v":900},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},136098.34170630862,1052300,1188398.3417063085,{"$f":"Dashboard!G28","v":10900},9.1720087595794884E-3,1137223.29349886,169903.23936148189,1423460.7942849123,{"$f":"Dashboard!H28","v":0},{"$f":"Dashboard!I28","v":130},124.4019138755981,0,826650.71770334931,0,0.58073304233055778,0.58073304233055778,11442.434846367178,0.7]
[null,null,{"$f":"Dashboard!C29","v":16},{"$f":"Dashboard!F29","v":385600},{"$f":"Dashboard!D29","v":"Asset 16"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E29","v":300},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},45366.113902102879,385600,430966.11390210286,{"$f":"Dashboard!G29","v":5100},1.1833877039247922E-2,412407.76449962001,79496.011077390591,535683.21160336456,{"$f":"Dashboard!H29","v":0},{"$f":"Dashboard!I29","v":49},46.889952153110052,0,311583.73205741629,0,0.58165670550848236,0.58165670550848236,11424.264410724814,0.7]
[null,null,{"$f":"Dashboard!C30","v":17},{"$f":"Dashboard!F30","v":334320},{"$f":"Dashboard!D30","v":"Asset 17"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E30","v":425},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},64268.661361312414,334320,398588.66136131244,{"$f":"Dashboard!G30","v":7200},1.8063735118328789E-2,381424.55632661481,112229.66269749259,537589.44451725297,{"$f":"Dashboard!H30","v":0},{"$f":"Dashboard!I30","v":49},46.889952153110052,0,311583.73205741629,0,0.57959421494447994,0.57959421494447994,11464.917745316925,0.7]
[null,null,{"$f":"Dashboard!C31","v":18},{"$f":"Dashboard!F31","v":586800},{"$f":"Dashboard!D31","v":"Asset 18"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E31","v":500},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},75610.189836838137,586800,662410.18983683817,{"$f":"Dashboard!G31","v":7700},1.1624217317515343E-2,633885.34912616096,120023.38927370735,821006.61611745658,{"$f":"Dashboard!H31","v":0},{"$f":"Dashboard!I31","v":70},66.985645933014354,0,445119.61722488044,0,0.54216325238626306,0.54216325238626306,12256.455912039173,0.7]
[null,null,{"$f":"Dashboard!C32","v":19},{"$f":"Dashboard!F32","v":674600},{"$f":"Dashboard!D32","v":"Asset 19"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E32","v":640},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},96781.042991152804,674600,771381.04299115285,{"$f":"Dashboard!G32","v":9000},1.1667385505224587E-2,738163.67750349559,140287.07837186573,956632.87314826855,{"$f":"Dashboard!H32","v":0},{"$f":"Dashboard!I32","v":79},75.598086124401917,0,502349.28229665075,0,0.52512232894885225,0.52512232894885225,12654.194334682792,0.7]
[null,null,{"$f":"Dashboard!C33","v":20},{"$f":"Dashboard!F33","v":605900},{"$f":"Dashboard!D33","v":"Asset 20"},{"$f":"Dashboard!$E$10","v":2025},{"$f":"Dashboard!$C$10","v":"Frankston City Council"},{"$f":"Dashboard!E33","v":550},{"$f":"'2. Assumptions'!$V$37","v":151.22037967367626},83171.208820521948,605900,689071.20882052195,{"$f":"Dashboard!G33","v":8000},1.1609830591664889E-2,659398.28595265257,124699.6252194362,853882.62526640471,{"$f":"Dashboard!H33","v":0},{"$f":"Dashboard!I33","v":70},66.985645933014354,0,445119.61722488044,0,0.52128899693445174,0.52128899693445174,12747.247762905614,0.7]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"376000","v":376000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z26*0.02*50","v":376000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z26:Z27)/72","v":10444.444444444445}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2:Q21)","v":24238772.219607286},null,null,null,{"$f":"SUM(U2:U21)","v":1461230.2083213537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mean",{"$f":"AVERAGEIF(Table6[Real Levelised cost per kg N Treated],\"<>0\")","v":13253.01399819064}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(Table6[Real Levelised cost per kg N Treated])","v":11099.23842612965}]
[null,null,null,null,null,"Cost per kg TN (Using DF simple LCC estimate, excludes land acquisition)"]
[null,null,null,null,null,{"$f":"Z2","v":2922.3779564221663}]
[null,null,null,null,null,3702.0416762894606]
[null,null,null,null,null,6113.257490797977]
[null,null,null,null,null,6199.8645218434394]
[null,null,null,null,null,8616.3137296739369]
[null,null,null,null,null,16579.687084715111]
[null,null,null,null,null,16700]
[]
[null,null,null,null,null,"Cost per kg TN"]
[null,null,null,null,null,{"$f":"Z8","v":30482.597859523688}]
[null,null,null,null,null,31554.788716781441]
[null,null,null,null,null,34518.032854388293]
[null,null,null,null,null,10120.612228168044]
[null,null,null,null,null,10233.333032933819]
[null,null,null,null,null,10523.250782531804]
[null,null,null,null,null,10774.212441534484]
[null,null,null,null,null,10730.394576172628]
[null,null,null,null,null,11442.434846367178]
[null,null,null,null,null,11424.264410724814]
[null,null,null,null,null,11464.917745316925]
[null,null,null,null,null,{"$f":"AVERAGE(F49:F59)","v":16660.803590403917}]
[]
["Cashflow (Real)"]
[]
[null,"Discount Rate"]
[null,null,null,{"$f":"'2. Assumptions'!D14","v":4.4999999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terminal"]
[null,"Analysis Period",null,null,null,"NPV",null,"Year"]
[null,null,null,{"$f":"'2. Assumptions'!D10","v":30},null,{"$f":"Dashboard!E10","v":2025},null,{"$f":"F67","v":2025},{"$f":"H67+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076]
[]
[null,"Expenditure"]
[null,"Capital Expenditure"]
[null,"Renewal Value Toggle",null,null,"Project"]
[null,null,60,null,{"$f":"E2","v":"Asset 2"},{"$f":"NPV($D$65,H72:OFFSET(H72,0,$D$67,1,1))","v":1404552.8035154799},null,{"$f":"IFERROR(INDEX($L2,MATCH(H$67,$F2,0)),0)","v":1467757.6796736764},{"$f":"IFERROR(INDEX($L2,MATCH(I$67,$F2,0)),0)","v":0},{"$f":"IFERROR(INDEX($L2,MATCH(J$67,$F2,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 3",{"$f":"NPV($D$65,H73:OFFSET(H73,0,$D$67,1,1))","v":1083544.8609317478},null,{"$f":"IFERROR(INDEX($L3,MATCH(H$67,$F3,0)),0)","v":1132304.3796736763},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 1",{"$f":"NPV($D$65,H74:OFFSET(H74,0,$D$67,1,1))","v":499884.85249105678},null,{"$f":"IFERROR(INDEX($L4,MATCH(H$67,$F4,0)),0)","v":522379.67085315433},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E5","v":"Asset 4"},{"$f":"NPV($D$65,H75:OFFSET(H75,0,$D$67,1,1))","v":1090792.0973266112},null,1139877.7417063087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 5",{"$f":"NPV($D$65,H76:OFFSET(H76,0,$D$67,1,1))","v":756251.28214051505},null,790282.58983683819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L6,MATCH(AX$67,$F6,0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 6",{"$f":"NPV($D$65,H77:OFFSET(H77,0,$D$67,1,1))","v":1802178.8237829229},null,{"$f":"IFERROR(INDEX($L7,MATCH(H$67,$F7,0)),0)","v":1883276.8708531542},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 7",{"$f":"NPV($D$65,H78:OFFSET(H78,0,$D$67,1,1))","v":1912733.0516947645},null,1998806.0390210289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 8",{"$f":"NPV($D$65,H79:OFFSET(H79,0,$D$67,1,1))","v":1505508.3360926539},null,1573256.2112168232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 9",{"$f":"NPV($D$65,H80:OFFSET(H80,0,$D$67,1,1))","v":2163947.7885368695},null,2261325.4390210286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 10",{"$f":"NPV($D$65,H81:OFFSET(H81,0,$D$67,1,1))","v":776821.69700004498},null,811778.67336504697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 11",{"$f":"NPV($D$65,H82:OFFSET(H82,0,$D$67,1,1))","v":679935.1462241204},null,710532.22780420573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L12,MATCH(AU$67,$F12,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 12",{"$f":"NPV($D$65,H83:OFFSET(H83,0,$D$67,1,1))","v":807383.04761268641},null,{"$f":"IFERROR(INDEX($L13,MATCH(H$67,$F13,0)),0)","v":843715.28475525719},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 13",{"$f":"NPV($D$65,H84:OFFSET(H84,0,$D$67,1,1))","v":1342145.854201956},null,1402542.4176410439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 14",{"$f":"NPV($D$65,H85:OFFSET(H85,0,$D$67,1,1))","v":815325.63134474377},null,852015.28475525719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 15",{"$f":"NPV($D$65,H86:OFFSET(H86,0,$D$67,1,1))","v":1137223.29349886},null,1188398.3417063085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 16",{"$f":"NPV($D$65,H87:OFFSET(H87,0,$D$67,1,1))","v":412407.76449962001},null,430966.11390210286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 17",{"$f":"NPV($D$65,H88:OFFSET(H88,0,$D$67,1,1))","v":381424.55632661481},null,398588.66136131244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L18,MATCH(AU$67,$F18,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 18",{"$f":"NPV($D$65,H89:OFFSET(H89,0,$D$67,1,1))","v":633885.34912616096},null,{"$f":"IFERROR(INDEX($L19,MATCH(H$67,$F19,0)),0)","v":662410.18983683817},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 19",{"$f":"NPV($D$65,H90:OFFSET(H90,0,$D$67,1,1))","v":738163.67750349559},null,771381.04299115285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E21","v":"Asset 20"},{"$f":"NPV($D$65,H91:OFFSET(H91,0,$D$67,1,1))","v":659398.28595265257},null,689071.20882052195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E22","v":0},{"$f":"NPV($D$65,H92:OFFSET(H92,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L22,MATCH(AX$67,$F22,0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H93:OFFSET(H93,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H94:OFFSET(H94,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L24,MATCH(AU$67,$F24,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H95:OFFSET(H95,0,$D$67,1,1))","v":0},null,{"$f":"IFERROR(INDEX($L25,MATCH(H$67,$F25,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H96:OFFSET(H96,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H97:OFFSET(H97,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E28","v":0},{"$f":"NPV($D$65,H98:OFFSET(H98,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H99:OFFSET(H99,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H100:OFFSET(H100,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(INDEX($L30,MATCH(AU$67,$F30,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H101:OFFSET(H101,0,$D$67,1,1))","v":0},null,{"$f":"IFERROR(INDEX($L31,MATCH(H$67,$F31,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H102:OFFSET(H102,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H103:OFFSET(H103,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H104:OFFSET(H104,0,$D$67,1,1))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Check",{"$f":"IF(F106/NPV($D$65,H106:OFFSET(H106,0,D67-1,1.1))=1,\"ok\",\"error\")","v":"ok"},"Sub Total CAPEX",{"$f":"SUM(F72:F104)","v":20603508.199803576},null,{"$f":"SUM(H72:H104)","v":21530666.068794735},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL72:AL104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operational Expenditure"]
[null,null,null,null,"Project"]
[null,null,null,null,{"$f":"E72","v":"Asset 2"},{"$f":"NPV($D$65,H110:OFFSET(H110,0,$D$67,1,1))","v":214280.71848644875},{"$f":"IF(F$67>$F2,$M2,0)","v":0},{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F2,SUM($G110:G110)<$M2*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:G110),IF(H$67>$F2,$M2,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F2,SUM($G110:H110)<$M2*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:H110),IF(I$67>$F2,$M2,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F2,SUM($G110:I110)<$M2*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:I110),IF(J$67>$F2,$M2,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F2,SUM($G110:J110)<$M2*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:J110),IF(K$67>$F2,$M2,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F2,SUM($G110:K110)<$M2*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:K110),IF(L$67>$F2,$M2,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F2,SUM($G110:L110)<$M2*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:L110),IF(M$67>$F2,$M2,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F2,SUM($G110:M110)<$M2*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:M110),IF(N$67>$F2,$M2,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F2,SUM($G110:N110)<$M2*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:N110),IF(O$67>$F2,$M2,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F2,SUM($G110:O110)<$M2*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:O110),IF(P$67>$F2,$M2,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F2,SUM($G110:P110)<$M2*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:P110),IF(Q$67>$F2,$M2,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F2,SUM($G110:Q110)<$M2*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:Q110),IF(R$67>$F2,$M2,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F2,SUM($G110:R110)<$M2*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:R110),IF(S$67>$F2,$M2,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F2,SUM($G110:S110)<$M2*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:S110),IF(T$67>$F2,$M2,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F2,SUM($G110:T110)<$M2*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:T110),IF(U$67>$F2,$M2,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F2,SUM($G110:U110)<$M2*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:U110),IF(V$67>$F2,$M2,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F2,SUM($G110:V110)<$M2*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:V110),IF(W$67>$F2,$M2,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F2,SUM($G110:W110)<$M2*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:W110),IF(X$67>$F2,$M2,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F2,SUM($G110:X110)<$M2*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:X110),IF(Y$67>$F2,$M2,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F2,SUM($G110:Y110)<$M2*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:Y110),IF(Z$67>$F2,$M2,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F2,SUM($G110:Z110)<$M2*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:Z110),IF(AA$67>$F2,$M2,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F2,SUM($G110:AA110)<$M2*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AA110),IF(AB$67>$F2,$M2,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F2,SUM($G110:AB110)<$M2*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AB110),IF(AC$67>$F2,$M2,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F2,SUM($G110:AC110)<$M2*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AC110),IF(AD$67>$F2,$M2,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F2,SUM($G110:AD110)<$M2*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AD110),IF(AE$67>$F2,$M2,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F2,SUM($G110:AE110)<$M2*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AE110),IF(AF$67>$F2,$M2,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F2,SUM($G110:AF110)<$M2*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AF110),IF(AG$67>$F2,$M2,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F2,SUM($G110:AG110)<$M2*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AG110),IF(AH$67>$F2,$M2,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F2,SUM($G110:AH110)<$M2*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AH110),IF(AI$67>$F2,$M2,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F2,SUM($G110:AI110)<$M2*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AI110),IF(AJ$67>$F2,$M2,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F2,SUM($G110:AJ110)<$M2*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AJ110),IF(AK$67>$F2,$M2,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F2,SUM($G110:AK110)<$M2*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AK110),IF(AL$67>$F2,$M2,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13747},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F2,SUM($G110:AL110)<$M2*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AL110),IF(AM$67>$F2,$M2,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F2,SUM($G110:AM110)<$M2*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AM110),IF(AN$67>$F2,$M2,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F2,SUM($G110:AN110)<$M2*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AN110),IF(AO$67>$F2,$M2,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F2,SUM($G110:AO110)<$M2*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AO110),IF(AP$67>$F2,$M2,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F2,SUM($G110:AP110)<$M2*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AP110),IF(AQ$67>$F2,$M2,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F2,SUM($G110:AQ110)<$M2*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AQ110),IF(AR$67>$F2,$M2,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F2,SUM($G110:AR110)<$M2*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AR110),IF(AS$67>$F2,$M2,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F2,SUM($G110:AS110)<$M2*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AS110),IF(AT$67>$F2,$M2,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F2,SUM($G110:AT110)<$M2*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AT110),IF(AU$67>$F2,$M2,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F2,SUM($G110:AU110)<$M2*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AU110),IF(AV$67>$F2,$M2,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F2,SUM($G110:AV110)<$M2*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AV110),IF(AW$67>$F2,$M2,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F2,SUM($G110:AW110)<$M2*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AW110),IF(AX$67>$F2,$M2,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F2,SUM($G110:AX110)<$M2*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AX110),IF(AY$67>$F2,$M2,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F2,SUM($G110:AY110)<$M2*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AY110),IF(AZ$67>$F2,$M2,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F2,SUM($G110:AZ110)<$M2*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:AZ110),IF(BA$67>$F2,$M2,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F2,SUM($G110:BA110)<$M2*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BA110),IF(BB$67>$F2,$M2,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F2,SUM($G110:BB110)<$M2*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BB110),IF(BC$67>$F2,$M2,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F2,SUM($G110:BC110)<$M2*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BC110),IF(BD$67>$F2,$M2,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F2,SUM($G110:BD110)<$M2*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BD110),IF(BE$67>$F2,$M2,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F2,SUM($G110:BE110)<$M2*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BE110),IF(BF$67>$F2,$M2,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F2,SUM($G110:BF110)<$M2*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M2*'2. Assumptions'!$D$10-SUM($G110:BF110),IF(BG$67>$F2,$M2,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 3",{"$f":"NPV($D$65,H111:OFFSET(H111,0,$D$67,1,1))","v":152632.34126858992},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F3,SUM($G111:G111)<$M3*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:G111),IF(H$67>$F3,$M3,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F3,SUM($G111:H111)<$M3*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:H111),IF(I$67>$F3,$M3,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F3,SUM($G111:I111)<$M3*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:I111),IF(J$67>$F3,$M3,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F3,SUM($G111:J111)<$M3*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:J111),IF(K$67>$F3,$M3,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F3,SUM($G111:K111)<$M3*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:K111),IF(L$67>$F3,$M3,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F3,SUM($G111:L111)<$M3*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:L111),IF(M$67>$F3,$M3,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F3,SUM($G111:M111)<$M3*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:M111),IF(N$67>$F3,$M3,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F3,SUM($G111:N111)<$M3*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:N111),IF(O$67>$F3,$M3,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F3,SUM($G111:O111)<$M3*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:O111),IF(P$67>$F3,$M3,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F3,SUM($G111:P111)<$M3*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:P111),IF(Q$67>$F3,$M3,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F3,SUM($G111:Q111)<$M3*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:Q111),IF(R$67>$F3,$M3,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F3,SUM($G111:R111)<$M3*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:R111),IF(S$67>$F3,$M3,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F3,SUM($G111:S111)<$M3*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:S111),IF(T$67>$F3,$M3,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F3,SUM($G111:T111)<$M3*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:T111),IF(U$67>$F3,$M3,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F3,SUM($G111:U111)<$M3*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:U111),IF(V$67>$F3,$M3,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F3,SUM($G111:V111)<$M3*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:V111),IF(W$67>$F3,$M3,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F3,SUM($G111:W111)<$M3*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:W111),IF(X$67>$F3,$M3,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F3,SUM($G111:X111)<$M3*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:X111),IF(Y$67>$F3,$M3,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F3,SUM($G111:Y111)<$M3*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:Y111),IF(Z$67>$F3,$M3,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F3,SUM($G111:Z111)<$M3*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:Z111),IF(AA$67>$F3,$M3,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F3,SUM($G111:AA111)<$M3*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AA111),IF(AB$67>$F3,$M3,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F3,SUM($G111:AB111)<$M3*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AB111),IF(AC$67>$F3,$M3,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F3,SUM($G111:AC111)<$M3*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AC111),IF(AD$67>$F3,$M3,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F3,SUM($G111:AD111)<$M3*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AD111),IF(AE$67>$F3,$M3,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F3,SUM($G111:AE111)<$M3*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AE111),IF(AF$67>$F3,$M3,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F3,SUM($G111:AF111)<$M3*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AF111),IF(AG$67>$F3,$M3,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F3,SUM($G111:AG111)<$M3*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AG111),IF(AH$67>$F3,$M3,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F3,SUM($G111:AH111)<$M3*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AH111),IF(AI$67>$F3,$M3,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F3,SUM($G111:AI111)<$M3*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AI111),IF(AJ$67>$F3,$M3,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F3,SUM($G111:AJ111)<$M3*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AJ111),IF(AK$67>$F3,$M3,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F3,SUM($G111:AK111)<$M3*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AK111),IF(AL$67>$F3,$M3,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9792},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F3,SUM($G111:AL111)<$M3*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AL111),IF(AM$67>$F3,$M3,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F3,SUM($G111:AM111)<$M3*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AM111),IF(AN$67>$F3,$M3,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F3,SUM($G111:AN111)<$M3*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AN111),IF(AO$67>$F3,$M3,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F3,SUM($G111:AO111)<$M3*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AO111),IF(AP$67>$F3,$M3,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F3,SUM($G111:AP111)<$M3*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AP111),IF(AQ$67>$F3,$M3,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F3,SUM($G111:AQ111)<$M3*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AQ111),IF(AR$67>$F3,$M3,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F3,SUM($G111:AR111)<$M3*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AR111),IF(AS$67>$F3,$M3,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F3,SUM($G111:AS111)<$M3*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AS111),IF(AT$67>$F3,$M3,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F3,SUM($G111:AT111)<$M3*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AT111),IF(AU$67>$F3,$M3,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F3,SUM($G111:AU111)<$M3*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AU111),IF(AV$67>$F3,$M3,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F3,SUM($G111:AV111)<$M3*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AV111),IF(AW$67>$F3,$M3,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F3,SUM($G111:AW111)<$M3*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AW111),IF(AX$67>$F3,$M3,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F3,SUM($G111:AX111)<$M3*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AX111),IF(AY$67>$F3,$M3,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F3,SUM($G111:AY111)<$M3*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AY111),IF(AZ$67>$F3,$M3,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F3,SUM($G111:AZ111)<$M3*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:AZ111),IF(BA$67>$F3,$M3,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F3,SUM($G111:BA111)<$M3*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BA111),IF(BB$67>$F3,$M3,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F3,SUM($G111:BB111)<$M3*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BB111),IF(BC$67>$F3,$M3,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F3,SUM($G111:BC111)<$M3*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BC111),IF(BD$67>$F3,$M3,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F3,SUM($G111:BD111)<$M3*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BD111),IF(BE$67>$F3,$M3,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F3,SUM($G111:BE111)<$M3*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BE111),IF(BF$67>$F3,$M3,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F3,SUM($G111:BF111)<$M3*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M3*'2. Assumptions'!$D$10-SUM($G111:BF111),IF(BG$67>$F3,$M3,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 1",{"$f":"NPV($D$65,H112:OFFSET(H112,0,$D$67,1,1))","v":85653.05507260024},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F4,SUM($G112:G112)<$M4*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:G112),IF(H$67>$F4,$M4,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F4,SUM($G112:H112)<$M4*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:H112),IF(I$67>$F4,$M4,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F4,SUM($G112:I112)<$M4*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:I112),IF(J$67>$F4,$M4,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F4,SUM($G112:J112)<$M4*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:J112),IF(K$67>$F4,$M4,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F4,SUM($G112:K112)<$M4*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:K112),IF(L$67>$F4,$M4,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F4,SUM($G112:L112)<$M4*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:L112),IF(M$67>$F4,$M4,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F4,SUM($G112:M112)<$M4*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:M112),IF(N$67>$F4,$M4,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F4,SUM($G112:N112)<$M4*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:N112),IF(O$67>$F4,$M4,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F4,SUM($G112:O112)<$M4*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:O112),IF(P$67>$F4,$M4,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F4,SUM($G112:P112)<$M4*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:P112),IF(Q$67>$F4,$M4,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F4,SUM($G112:Q112)<$M4*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:Q112),IF(R$67>$F4,$M4,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F4,SUM($G112:R112)<$M4*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:R112),IF(S$67>$F4,$M4,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F4,SUM($G112:S112)<$M4*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:S112),IF(T$67>$F4,$M4,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F4,SUM($G112:T112)<$M4*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:T112),IF(U$67>$F4,$M4,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F4,SUM($G112:U112)<$M4*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:U112),IF(V$67>$F4,$M4,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F4,SUM($G112:V112)<$M4*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:V112),IF(W$67>$F4,$M4,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F4,SUM($G112:W112)<$M4*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:W112),IF(X$67>$F4,$M4,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F4,SUM($G112:X112)<$M4*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:X112),IF(Y$67>$F4,$M4,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F4,SUM($G112:Y112)<$M4*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:Y112),IF(Z$67>$F4,$M4,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F4,SUM($G112:Z112)<$M4*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:Z112),IF(AA$67>$F4,$M4,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F4,SUM($G112:AA112)<$M4*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AA112),IF(AB$67>$F4,$M4,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F4,SUM($G112:AB112)<$M4*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AB112),IF(AC$67>$F4,$M4,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F4,SUM($G112:AC112)<$M4*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AC112),IF(AD$67>$F4,$M4,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F4,SUM($G112:AD112)<$M4*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AD112),IF(AE$67>$F4,$M4,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F4,SUM($G112:AE112)<$M4*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AE112),IF(AF$67>$F4,$M4,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F4,SUM($G112:AF112)<$M4*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AF112),IF(AG$67>$F4,$M4,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F4,SUM($G112:AG112)<$M4*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AG112),IF(AH$67>$F4,$M4,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F4,SUM($G112:AH112)<$M4*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AH112),IF(AI$67>$F4,$M4,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F4,SUM($G112:AI112)<$M4*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AI112),IF(AJ$67>$F4,$M4,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F4,SUM($G112:AJ112)<$M4*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AJ112),IF(AK$67>$F4,$M4,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F4,SUM($G112:AK112)<$M4*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AK112),IF(AL$67>$F4,$M4,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5495},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F4,SUM($G112:AL112)<$M4*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AL112),IF(AM$67>$F4,$M4,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F4,SUM($G112:AM112)<$M4*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AM112),IF(AN$67>$F4,$M4,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F4,SUM($G112:AN112)<$M4*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AN112),IF(AO$67>$F4,$M4,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F4,SUM($G112:AO112)<$M4*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AO112),IF(AP$67>$F4,$M4,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F4,SUM($G112:AP112)<$M4*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AP112),IF(AQ$67>$F4,$M4,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F4,SUM($G112:AQ112)<$M4*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AQ112),IF(AR$67>$F4,$M4,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F4,SUM($G112:AR112)<$M4*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AR112),IF(AS$67>$F4,$M4,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F4,SUM($G112:AS112)<$M4*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AS112),IF(AT$67>$F4,$M4,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F4,SUM($G112:AT112)<$M4*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AT112),IF(AU$67>$F4,$M4,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F4,SUM($G112:AU112)<$M4*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AU112),IF(AV$67>$F4,$M4,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F4,SUM($G112:AV112)<$M4*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AV112),IF(AW$67>$F4,$M4,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F4,SUM($G112:AW112)<$M4*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AW112),IF(AX$67>$F4,$M4,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F4,SUM($G112:AX112)<$M4*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AX112),IF(AY$67>$F4,$M4,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F4,SUM($G112:AY112)<$M4*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AY112),IF(AZ$67>$F4,$M4,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F4,SUM($G112:AZ112)<$M4*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:AZ112),IF(BA$67>$F4,$M4,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F4,SUM($G112:BA112)<$M4*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BA112),IF(BB$67>$F4,$M4,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F4,SUM($G112:BB112)<$M4*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BB112),IF(BC$67>$F4,$M4,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F4,SUM($G112:BC112)<$M4*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BC112),IF(BD$67>$F4,$M4,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F4,SUM($G112:BD112)<$M4*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BD112),IF(BE$67>$F4,$M4,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F4,SUM($G112:BE112)<$M4*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BE112),IF(BF$67>$F4,$M4,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F4,SUM($G112:BF112)<$M4*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M4*'2. Assumptions'!$D$10-SUM($G112:BF112),IF(BG$67>$F4,$M4,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 4",{"$f":"NPV($D$65,H113:OFFSET(H113,0,$D$67,1,1))","v":140458.54035654251},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F5,SUM($G113:G113)<$M5*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:G113),IF(H$67>$F5,$M5,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F5,SUM($G113:H113)<$M5*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:H113),IF(I$67>$F5,$M5,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F5,SUM($G113:I113)<$M5*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:I113),IF(J$67>$F5,$M5,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F5,SUM($G113:J113)<$M5*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:J113),IF(K$67>$F5,$M5,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F5,SUM($G113:K113)<$M5*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:K113),IF(L$67>$F5,$M5,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F5,SUM($G113:L113)<$M5*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:L113),IF(M$67>$F5,$M5,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F5,SUM($G113:M113)<$M5*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:M113),IF(N$67>$F5,$M5,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F5,SUM($G113:N113)<$M5*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:N113),IF(O$67>$F5,$M5,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F5,SUM($G113:O113)<$M5*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:O113),IF(P$67>$F5,$M5,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F5,SUM($G113:P113)<$M5*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:P113),IF(Q$67>$F5,$M5,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F5,SUM($G113:Q113)<$M5*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:Q113),IF(R$67>$F5,$M5,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F5,SUM($G113:R113)<$M5*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:R113),IF(S$67>$F5,$M5,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F5,SUM($G113:S113)<$M5*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:S113),IF(T$67>$F5,$M5,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F5,SUM($G113:T113)<$M5*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:T113),IF(U$67>$F5,$M5,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F5,SUM($G113:U113)<$M5*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:U113),IF(V$67>$F5,$M5,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F5,SUM($G113:V113)<$M5*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:V113),IF(W$67>$F5,$M5,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F5,SUM($G113:W113)<$M5*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:W113),IF(X$67>$F5,$M5,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F5,SUM($G113:X113)<$M5*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:X113),IF(Y$67>$F5,$M5,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F5,SUM($G113:Y113)<$M5*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:Y113),IF(Z$67>$F5,$M5,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F5,SUM($G113:Z113)<$M5*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:Z113),IF(AA$67>$F5,$M5,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F5,SUM($G113:AA113)<$M5*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AA113),IF(AB$67>$F5,$M5,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F5,SUM($G113:AB113)<$M5*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AB113),IF(AC$67>$F5,$M5,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F5,SUM($G113:AC113)<$M5*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AC113),IF(AD$67>$F5,$M5,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F5,SUM($G113:AD113)<$M5*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AD113),IF(AE$67>$F5,$M5,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F5,SUM($G113:AE113)<$M5*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AE113),IF(AF$67>$F5,$M5,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F5,SUM($G113:AF113)<$M5*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AF113),IF(AG$67>$F5,$M5,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F5,SUM($G113:AG113)<$M5*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AG113),IF(AH$67>$F5,$M5,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F5,SUM($G113:AH113)<$M5*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AH113),IF(AI$67>$F5,$M5,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F5,SUM($G113:AI113)<$M5*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AI113),IF(AJ$67>$F5,$M5,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F5,SUM($G113:AJ113)<$M5*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AJ113),IF(AK$67>$F5,$M5,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F5,SUM($G113:AK113)<$M5*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AK113),IF(AL$67>$F5,$M5,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9011},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F5,SUM($G113:AL113)<$M5*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AL113),IF(AM$67>$F5,$M5,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F5,SUM($G113:AM113)<$M5*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AM113),IF(AN$67>$F5,$M5,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F5,SUM($G113:AN113)<$M5*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AN113),IF(AO$67>$F5,$M5,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F5,SUM($G113:AO113)<$M5*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AO113),IF(AP$67>$F5,$M5,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F5,SUM($G113:AP113)<$M5*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AP113),IF(AQ$67>$F5,$M5,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F5,SUM($G113:AQ113)<$M5*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AQ113),IF(AR$67>$F5,$M5,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F5,SUM($G113:AR113)<$M5*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AR113),IF(AS$67>$F5,$M5,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F5,SUM($G113:AS113)<$M5*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AS113),IF(AT$67>$F5,$M5,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F5,SUM($G113:AT113)<$M5*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AT113),IF(AU$67>$F5,$M5,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F5,SUM($G113:AU113)<$M5*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AU113),IF(AV$67>$F5,$M5,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F5,SUM($G113:AV113)<$M5*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AV113),IF(AW$67>$F5,$M5,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F5,SUM($G113:AW113)<$M5*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AW113),IF(AX$67>$F5,$M5,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F5,SUM($G113:AX113)<$M5*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AX113),IF(AY$67>$F5,$M5,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F5,SUM($G113:AY113)<$M5*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AY113),IF(AZ$67>$F5,$M5,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F5,SUM($G113:AZ113)<$M5*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:AZ113),IF(BA$67>$F5,$M5,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F5,SUM($G113:BA113)<$M5*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BA113),IF(BB$67>$F5,$M5,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F5,SUM($G113:BB113)<$M5*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BB113),IF(BC$67>$F5,$M5,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F5,SUM($G113:BC113)<$M5*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BC113),IF(BD$67>$F5,$M5,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F5,SUM($G113:BD113)<$M5*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BD113),IF(BE$67>$F5,$M5,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F5,SUM($G113:BE113)<$M5*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BE113),IF(BF$67>$F5,$M5,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F5,SUM($G113:BF113)<$M5*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M5*'2. Assumptions'!$D$10-SUM($G113:BF113),IF(BG$67>$F5,$M5,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 5",{"$f":"NPV($D$65,H114:OFFSET(H114,0,$D$67,1,1))","v":91747.749255200208},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F6,SUM($G114:G114)<$M6*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:G114),IF(H$67>$F6,$M6,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F6,SUM($G114:H114)<$M6*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:H114),IF(I$67>$F6,$M6,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F6,SUM($G114:I114)<$M6*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:I114),IF(J$67>$F6,$M6,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F6,SUM($G114:J114)<$M6*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:J114),IF(K$67>$F6,$M6,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F6,SUM($G114:K114)<$M6*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:K114),IF(L$67>$F6,$M6,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F6,SUM($G114:L114)<$M6*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:L114),IF(M$67>$F6,$M6,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F6,SUM($G114:M114)<$M6*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:M114),IF(N$67>$F6,$M6,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F6,SUM($G114:N114)<$M6*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:N114),IF(O$67>$F6,$M6,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F6,SUM($G114:O114)<$M6*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:O114),IF(P$67>$F6,$M6,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F6,SUM($G114:P114)<$M6*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:P114),IF(Q$67>$F6,$M6,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F6,SUM($G114:Q114)<$M6*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:Q114),IF(R$67>$F6,$M6,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F6,SUM($G114:R114)<$M6*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:R114),IF(S$67>$F6,$M6,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F6,SUM($G114:S114)<$M6*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:S114),IF(T$67>$F6,$M6,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F6,SUM($G114:T114)<$M6*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:T114),IF(U$67>$F6,$M6,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F6,SUM($G114:U114)<$M6*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:U114),IF(V$67>$F6,$M6,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F6,SUM($G114:V114)<$M6*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:V114),IF(W$67>$F6,$M6,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F6,SUM($G114:W114)<$M6*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:W114),IF(X$67>$F6,$M6,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F6,SUM($G114:X114)<$M6*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:X114),IF(Y$67>$F6,$M6,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F6,SUM($G114:Y114)<$M6*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:Y114),IF(Z$67>$F6,$M6,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F6,SUM($G114:Z114)<$M6*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:Z114),IF(AA$67>$F6,$M6,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F6,SUM($G114:AA114)<$M6*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AA114),IF(AB$67>$F6,$M6,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F6,SUM($G114:AB114)<$M6*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AB114),IF(AC$67>$F6,$M6,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F6,SUM($G114:AC114)<$M6*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AC114),IF(AD$67>$F6,$M6,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F6,SUM($G114:AD114)<$M6*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AD114),IF(AE$67>$F6,$M6,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F6,SUM($G114:AE114)<$M6*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AE114),IF(AF$67>$F6,$M6,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F6,SUM($G114:AF114)<$M6*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AF114),IF(AG$67>$F6,$M6,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F6,SUM($G114:AG114)<$M6*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AG114),IF(AH$67>$F6,$M6,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F6,SUM($G114:AH114)<$M6*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AH114),IF(AI$67>$F6,$M6,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F6,SUM($G114:AI114)<$M6*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AI114),IF(AJ$67>$F6,$M6,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F6,SUM($G114:AJ114)<$M6*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AJ114),IF(AK$67>$F6,$M6,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F6,SUM($G114:AK114)<$M6*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AK114),IF(AL$67>$F6,$M6,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5886},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F6,SUM($G114:AL114)<$M6*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AL114),IF(AM$67>$F6,$M6,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F6,SUM($G114:AM114)<$M6*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AM114),IF(AN$67>$F6,$M6,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F6,SUM($G114:AN114)<$M6*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AN114),IF(AO$67>$F6,$M6,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F6,SUM($G114:AO114)<$M6*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AO114),IF(AP$67>$F6,$M6,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F6,SUM($G114:AP114)<$M6*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AP114),IF(AQ$67>$F6,$M6,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F6,SUM($G114:AQ114)<$M6*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AQ114),IF(AR$67>$F6,$M6,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F6,SUM($G114:AR114)<$M6*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AR114),IF(AS$67>$F6,$M6,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F6,SUM($G114:AS114)<$M6*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AS114),IF(AT$67>$F6,$M6,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F6,SUM($G114:AT114)<$M6*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AT114),IF(AU$67>$F6,$M6,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F6,SUM($G114:AU114)<$M6*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AU114),IF(AV$67>$F6,$M6,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F6,SUM($G114:AV114)<$M6*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AV114),IF(AW$67>$F6,$M6,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F6,SUM($G114:AW114)<$M6*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AW114),IF(AX$67>$F6,$M6,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F6,SUM($G114:AX114)<$M6*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AX114),IF(AY$67>$F6,$M6,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F6,SUM($G114:AY114)<$M6*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AY114),IF(AZ$67>$F6,$M6,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F6,SUM($G114:AZ114)<$M6*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:AZ114),IF(BA$67>$F6,$M6,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F6,SUM($G114:BA114)<$M6*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BA114),IF(BB$67>$F6,$M6,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F6,SUM($G114:BB114)<$M6*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BB114),IF(BC$67>$F6,$M6,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F6,SUM($G114:BC114)<$M6*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BC114),IF(BD$67>$F6,$M6,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F6,SUM($G114:BD114)<$M6*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BD114),IF(BE$67>$F6,$M6,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F6,SUM($G114:BE114)<$M6*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BE114),IF(BF$67>$F6,$M6,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F6,SUM($G114:BF114)<$M6*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M6*'2. Assumptions'!$D$10-SUM($G114:BF114),IF(BG$67>$F6,$M6,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 6",{"$f":"NPV($D$65,H115:OFFSET(H115,0,$D$67,1,1))","v":202995.40240408975},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F7,SUM($G115:G115)<$M7*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:G115),IF(H$67>$F7,$M7,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F7,SUM($G115:H115)<$M7*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:H115),IF(I$67>$F7,$M7,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F7,SUM($G115:I115)<$M7*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:I115),IF(J$67>$F7,$M7,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F7,SUM($G115:J115)<$M7*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:J115),IF(K$67>$F7,$M7,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F7,SUM($G115:K115)<$M7*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:K115),IF(L$67>$F7,$M7,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F7,SUM($G115:L115)<$M7*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:L115),IF(M$67>$F7,$M7,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F7,SUM($G115:M115)<$M7*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:M115),IF(N$67>$F7,$M7,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F7,SUM($G115:N115)<$M7*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:N115),IF(O$67>$F7,$M7,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F7,SUM($G115:O115)<$M7*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:O115),IF(P$67>$F7,$M7,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F7,SUM($G115:P115)<$M7*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:P115),IF(Q$67>$F7,$M7,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F7,SUM($G115:Q115)<$M7*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:Q115),IF(R$67>$F7,$M7,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F7,SUM($G115:R115)<$M7*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:R115),IF(S$67>$F7,$M7,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F7,SUM($G115:S115)<$M7*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:S115),IF(T$67>$F7,$M7,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F7,SUM($G115:T115)<$M7*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:T115),IF(U$67>$F7,$M7,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F7,SUM($G115:U115)<$M7*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:U115),IF(V$67>$F7,$M7,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F7,SUM($G115:V115)<$M7*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:V115),IF(W$67>$F7,$M7,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F7,SUM($G115:W115)<$M7*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:W115),IF(X$67>$F7,$M7,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F7,SUM($G115:X115)<$M7*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:X115),IF(Y$67>$F7,$M7,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F7,SUM($G115:Y115)<$M7*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:Y115),IF(Z$67>$F7,$M7,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F7,SUM($G115:Z115)<$M7*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:Z115),IF(AA$67>$F7,$M7,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F7,SUM($G115:AA115)<$M7*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AA115),IF(AB$67>$F7,$M7,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F7,SUM($G115:AB115)<$M7*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AB115),IF(AC$67>$F7,$M7,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F7,SUM($G115:AC115)<$M7*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AC115),IF(AD$67>$F7,$M7,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F7,SUM($G115:AD115)<$M7*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AD115),IF(AE$67>$F7,$M7,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F7,SUM($G115:AE115)<$M7*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AE115),IF(AF$67>$F7,$M7,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F7,SUM($G115:AF115)<$M7*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AF115),IF(AG$67>$F7,$M7,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F7,SUM($G115:AG115)<$M7*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AG115),IF(AH$67>$F7,$M7,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F7,SUM($G115:AH115)<$M7*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AH115),IF(AI$67>$F7,$M7,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F7,SUM($G115:AI115)<$M7*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AI115),IF(AJ$67>$F7,$M7,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F7,SUM($G115:AJ115)<$M7*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AJ115),IF(AK$67>$F7,$M7,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F7,SUM($G115:AK115)<$M7*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AK115),IF(AL$67>$F7,$M7,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":13023},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F7,SUM($G115:AL115)<$M7*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AL115),IF(AM$67>$F7,$M7,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F7,SUM($G115:AM115)<$M7*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AM115),IF(AN$67>$F7,$M7,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F7,SUM($G115:AN115)<$M7*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AN115),IF(AO$67>$F7,$M7,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F7,SUM($G115:AO115)<$M7*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AO115),IF(AP$67>$F7,$M7,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F7,SUM($G115:AP115)<$M7*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AP115),IF(AQ$67>$F7,$M7,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F7,SUM($G115:AQ115)<$M7*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AQ115),IF(AR$67>$F7,$M7,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F7,SUM($G115:AR115)<$M7*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AR115),IF(AS$67>$F7,$M7,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F7,SUM($G115:AS115)<$M7*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AS115),IF(AT$67>$F7,$M7,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F7,SUM($G115:AT115)<$M7*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AT115),IF(AU$67>$F7,$M7,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F7,SUM($G115:AU115)<$M7*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AU115),IF(AV$67>$F7,$M7,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F7,SUM($G115:AV115)<$M7*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AV115),IF(AW$67>$F7,$M7,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F7,SUM($G115:AW115)<$M7*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AW115),IF(AX$67>$F7,$M7,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F7,SUM($G115:AX115)<$M7*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AX115),IF(AY$67>$F7,$M7,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F7,SUM($G115:AY115)<$M7*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AY115),IF(AZ$67>$F7,$M7,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F7,SUM($G115:AZ115)<$M7*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:AZ115),IF(BA$67>$F7,$M7,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F7,SUM($G115:BA115)<$M7*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BA115),IF(BB$67>$F7,$M7,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F7,SUM($G115:BB115)<$M7*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BB115),IF(BC$67>$F7,$M7,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F7,SUM($G115:BC115)<$M7*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BC115),IF(BD$67>$F7,$M7,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F7,SUM($G115:BD115)<$M7*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BD115),IF(BE$67>$F7,$M7,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F7,SUM($G115:BE115)<$M7*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BE115),IF(BF$67>$F7,$M7,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F7,SUM($G115:BF115)<$M7*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M7*'2. Assumptions'!$D$10-SUM($G115:BF115),IF(BG$67>$F7,$M7,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 7",{"$f":"NPV($D$65,H116:OFFSET(H116,0,$D$67,1,1))","v":176574.66931072166},{"$f":"IF(F$67>$F8,$M8,0)","v":0},{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F8,SUM($G116:G116)<$M8*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:G116),IF(H$67>$F8,$M8,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F8,SUM($G116:H116)<$M8*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:H116),IF(I$67>$F8,$M8,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F8,SUM($G116:I116)<$M8*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:I116),IF(J$67>$F8,$M8,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F8,SUM($G116:J116)<$M8*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:J116),IF(K$67>$F8,$M8,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F8,SUM($G116:K116)<$M8*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:K116),IF(L$67>$F8,$M8,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F8,SUM($G116:L116)<$M8*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:L116),IF(M$67>$F8,$M8,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F8,SUM($G116:M116)<$M8*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:M116),IF(N$67>$F8,$M8,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F8,SUM($G116:N116)<$M8*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:N116),IF(O$67>$F8,$M8,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F8,SUM($G116:O116)<$M8*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:O116),IF(P$67>$F8,$M8,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F8,SUM($G116:P116)<$M8*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:P116),IF(Q$67>$F8,$M8,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F8,SUM($G116:Q116)<$M8*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:Q116),IF(R$67>$F8,$M8,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F8,SUM($G116:R116)<$M8*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:R116),IF(S$67>$F8,$M8,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F8,SUM($G116:S116)<$M8*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:S116),IF(T$67>$F8,$M8,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F8,SUM($G116:T116)<$M8*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:T116),IF(U$67>$F8,$M8,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F8,SUM($G116:U116)<$M8*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:U116),IF(V$67>$F8,$M8,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F8,SUM($G116:V116)<$M8*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:V116),IF(W$67>$F8,$M8,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F8,SUM($G116:W116)<$M8*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:W116),IF(X$67>$F8,$M8,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F8,SUM($G116:X116)<$M8*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:X116),IF(Y$67>$F8,$M8,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F8,SUM($G116:Y116)<$M8*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:Y116),IF(Z$67>$F8,$M8,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F8,SUM($G116:Z116)<$M8*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:Z116),IF(AA$67>$F8,$M8,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F8,SUM($G116:AA116)<$M8*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AA116),IF(AB$67>$F8,$M8,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F8,SUM($G116:AB116)<$M8*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AB116),IF(AC$67>$F8,$M8,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F8,SUM($G116:AC116)<$M8*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AC116),IF(AD$67>$F8,$M8,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F8,SUM($G116:AD116)<$M8*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AD116),IF(AE$67>$F8,$M8,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F8,SUM($G116:AE116)<$M8*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AE116),IF(AF$67>$F8,$M8,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F8,SUM($G116:AF116)<$M8*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AF116),IF(AG$67>$F8,$M8,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F8,SUM($G116:AG116)<$M8*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AG116),IF(AH$67>$F8,$M8,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F8,SUM($G116:AH116)<$M8*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AH116),IF(AI$67>$F8,$M8,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F8,SUM($G116:AI116)<$M8*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AI116),IF(AJ$67>$F8,$M8,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F8,SUM($G116:AJ116)<$M8*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AJ116),IF(AK$67>$F8,$M8,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F8,SUM($G116:AK116)<$M8*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AK116),IF(AL$67>$F8,$M8,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":11328},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F8,SUM($G116:AL116)<$M8*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AL116),IF(AM$67>$F8,$M8,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F8,SUM($G116:AM116)<$M8*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AM116),IF(AN$67>$F8,$M8,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F8,SUM($G116:AN116)<$M8*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AN116),IF(AO$67>$F8,$M8,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F8,SUM($G116:AO116)<$M8*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AO116),IF(AP$67>$F8,$M8,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F8,SUM($G116:AP116)<$M8*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AP116),IF(AQ$67>$F8,$M8,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F8,SUM($G116:AQ116)<$M8*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AQ116),IF(AR$67>$F8,$M8,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F8,SUM($G116:AR116)<$M8*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AR116),IF(AS$67>$F8,$M8,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F8,SUM($G116:AS116)<$M8*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AS116),IF(AT$67>$F8,$M8,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F8,SUM($G116:AT116)<$M8*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AT116),IF(AU$67>$F8,$M8,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F8,SUM($G116:AU116)<$M8*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AU116),IF(AV$67>$F8,$M8,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F8,SUM($G116:AV116)<$M8*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AV116),IF(AW$67>$F8,$M8,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F8,SUM($G116:AW116)<$M8*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AW116),IF(AX$67>$F8,$M8,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F8,SUM($G116:AX116)<$M8*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AX116),IF(AY$67>$F8,$M8,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F8,SUM($G116:AY116)<$M8*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AY116),IF(AZ$67>$F8,$M8,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F8,SUM($G116:AZ116)<$M8*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:AZ116),IF(BA$67>$F8,$M8,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F8,SUM($G116:BA116)<$M8*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BA116),IF(BB$67>$F8,$M8,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F8,SUM($G116:BB116)<$M8*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BB116),IF(BC$67>$F8,$M8,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F8,SUM($G116:BC116)<$M8*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BC116),IF(BD$67>$F8,$M8,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F8,SUM($G116:BD116)<$M8*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BD116),IF(BE$67>$F8,$M8,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F8,SUM($G116:BE116)<$M8*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BE116),IF(BF$67>$F8,$M8,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F8,SUM($G116:BF116)<$M8*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M8*'2. Assumptions'!$D$10-SUM($G116:BF116),IF(BG$67>$F8,$M8,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 8",{"$f":"NPV($D$65,H117:OFFSET(H117,0,$D$67,1,1))","v":158181.47459085484},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F9,SUM($G117:G117)<$M9*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:G117),IF(H$67>$F9,$M9,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F9,SUM($G117:H117)<$M9*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:H117),IF(I$67>$F9,$M9,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F9,SUM($G117:I117)<$M9*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:I117),IF(J$67>$F9,$M9,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F9,SUM($G117:J117)<$M9*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:J117),IF(K$67>$F9,$M9,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F9,SUM($G117:K117)<$M9*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:K117),IF(L$67>$F9,$M9,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F9,SUM($G117:L117)<$M9*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:L117),IF(M$67>$F9,$M9,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F9,SUM($G117:M117)<$M9*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:M117),IF(N$67>$F9,$M9,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F9,SUM($G117:N117)<$M9*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:N117),IF(O$67>$F9,$M9,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F9,SUM($G117:O117)<$M9*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:O117),IF(P$67>$F9,$M9,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F9,SUM($G117:P117)<$M9*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:P117),IF(Q$67>$F9,$M9,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F9,SUM($G117:Q117)<$M9*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:Q117),IF(R$67>$F9,$M9,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F9,SUM($G117:R117)<$M9*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:R117),IF(S$67>$F9,$M9,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F9,SUM($G117:S117)<$M9*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:S117),IF(T$67>$F9,$M9,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F9,SUM($G117:T117)<$M9*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:T117),IF(U$67>$F9,$M9,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F9,SUM($G117:U117)<$M9*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:U117),IF(V$67>$F9,$M9,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F9,SUM($G117:V117)<$M9*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:V117),IF(W$67>$F9,$M9,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F9,SUM($G117:W117)<$M9*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:W117),IF(X$67>$F9,$M9,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F9,SUM($G117:X117)<$M9*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:X117),IF(Y$67>$F9,$M9,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F9,SUM($G117:Y117)<$M9*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:Y117),IF(Z$67>$F9,$M9,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F9,SUM($G117:Z117)<$M9*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:Z117),IF(AA$67>$F9,$M9,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F9,SUM($G117:AA117)<$M9*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AA117),IF(AB$67>$F9,$M9,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F9,SUM($G117:AB117)<$M9*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AB117),IF(AC$67>$F9,$M9,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F9,SUM($G117:AC117)<$M9*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AC117),IF(AD$67>$F9,$M9,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F9,SUM($G117:AD117)<$M9*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AD117),IF(AE$67>$F9,$M9,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F9,SUM($G117:AE117)<$M9*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AE117),IF(AF$67>$F9,$M9,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F9,SUM($G117:AF117)<$M9*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AF117),IF(AG$67>$F9,$M9,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F9,SUM($G117:AG117)<$M9*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AG117),IF(AH$67>$F9,$M9,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F9,SUM($G117:AH117)<$M9*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AH117),IF(AI$67>$F9,$M9,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F9,SUM($G117:AI117)<$M9*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AI117),IF(AJ$67>$F9,$M9,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F9,SUM($G117:AJ117)<$M9*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AJ117),IF(AK$67>$F9,$M9,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F9,SUM($G117:AK117)<$M9*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AK117),IF(AL$67>$F9,$M9,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10148},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F9,SUM($G117:AL117)<$M9*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AL117),IF(AM$67>$F9,$M9,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F9,SUM($G117:AM117)<$M9*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AM117),IF(AN$67>$F9,$M9,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F9,SUM($G117:AN117)<$M9*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AN117),IF(AO$67>$F9,$M9,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F9,SUM($G117:AO117)<$M9*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AO117),IF(AP$67>$F9,$M9,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F9,SUM($G117:AP117)<$M9*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AP117),IF(AQ$67>$F9,$M9,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F9,SUM($G117:AQ117)<$M9*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AQ117),IF(AR$67>$F9,$M9,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F9,SUM($G117:AR117)<$M9*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AR117),IF(AS$67>$F9,$M9,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F9,SUM($G117:AS117)<$M9*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AS117),IF(AT$67>$F9,$M9,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F9,SUM($G117:AT117)<$M9*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AT117),IF(AU$67>$F9,$M9,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F9,SUM($G117:AU117)<$M9*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AU117),IF(AV$67>$F9,$M9,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F9,SUM($G117:AV117)<$M9*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AV117),IF(AW$67>$F9,$M9,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F9,SUM($G117:AW117)<$M9*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AW117),IF(AX$67>$F9,$M9,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F9,SUM($G117:AX117)<$M9*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AX117),IF(AY$67>$F9,$M9,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F9,SUM($G117:AY117)<$M9*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AY117),IF(AZ$67>$F9,$M9,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F9,SUM($G117:AZ117)<$M9*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:AZ117),IF(BA$67>$F9,$M9,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F9,SUM($G117:BA117)<$M9*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BA117),IF(BB$67>$F9,$M9,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F9,SUM($G117:BB117)<$M9*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BB117),IF(BC$67>$F9,$M9,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F9,SUM($G117:BC117)<$M9*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BC117),IF(BD$67>$F9,$M9,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F9,SUM($G117:BD117)<$M9*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BD117),IF(BE$67>$F9,$M9,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F9,SUM($G117:BE117)<$M9*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BE117),IF(BF$67>$F9,$M9,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F9,SUM($G117:BF117)<$M9*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M9*'2. Assumptions'!$D$10-SUM($G117:BF117),IF(BG$67>$F9,$M9,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 9",{"$f":"NPV($D$65,H118:OFFSET(H118,0,$D$67,1,1))","v":238238.63398173286},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F10,SUM($G118:G118)<$M10*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:G118),IF(H$67>$F10,$M10,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F10,SUM($G118:H118)<$M10*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:H118),IF(I$67>$F10,$M10,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F10,SUM($G118:I118)<$M10*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:I118),IF(J$67>$F10,$M10,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F10,SUM($G118:J118)<$M10*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:J118),IF(K$67>$F10,$M10,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F10,SUM($G118:K118)<$M10*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:K118),IF(L$67>$F10,$M10,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F10,SUM($G118:L118)<$M10*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:L118),IF(M$67>$F10,$M10,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F10,SUM($G118:M118)<$M10*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:M118),IF(N$67>$F10,$M10,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F10,SUM($G118:N118)<$M10*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:N118),IF(O$67>$F10,$M10,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F10,SUM($G118:O118)<$M10*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:O118),IF(P$67>$F10,$M10,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F10,SUM($G118:P118)<$M10*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:P118),IF(Q$67>$F10,$M10,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F10,SUM($G118:Q118)<$M10*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:Q118),IF(R$67>$F10,$M10,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F10,SUM($G118:R118)<$M10*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:R118),IF(S$67>$F10,$M10,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F10,SUM($G118:S118)<$M10*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:S118),IF(T$67>$F10,$M10,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F10,SUM($G118:T118)<$M10*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:T118),IF(U$67>$F10,$M10,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F10,SUM($G118:U118)<$M10*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:U118),IF(V$67>$F10,$M10,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F10,SUM($G118:V118)<$M10*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:V118),IF(W$67>$F10,$M10,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F10,SUM($G118:W118)<$M10*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:W118),IF(X$67>$F10,$M10,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F10,SUM($G118:X118)<$M10*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:X118),IF(Y$67>$F10,$M10,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F10,SUM($G118:Y118)<$M10*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:Y118),IF(Z$67>$F10,$M10,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F10,SUM($G118:Z118)<$M10*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:Z118),IF(AA$67>$F10,$M10,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F10,SUM($G118:AA118)<$M10*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AA118),IF(AB$67>$F10,$M10,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F10,SUM($G118:AB118)<$M10*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AB118),IF(AC$67>$F10,$M10,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F10,SUM($G118:AC118)<$M10*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AC118),IF(AD$67>$F10,$M10,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F10,SUM($G118:AD118)<$M10*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AD118),IF(AE$67>$F10,$M10,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F10,SUM($G118:AE118)<$M10*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AE118),IF(AF$67>$F10,$M10,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F10,SUM($G118:AF118)<$M10*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AF118),IF(AG$67>$F10,$M10,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F10,SUM($G118:AG118)<$M10*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AG118),IF(AH$67>$F10,$M10,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F10,SUM($G118:AH118)<$M10*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AH118),IF(AI$67>$F10,$M10,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F10,SUM($G118:AI118)<$M10*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AI118),IF(AJ$67>$F10,$M10,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F10,SUM($G118:AJ118)<$M10*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AJ118),IF(AK$67>$F10,$M10,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F10,SUM($G118:AK118)<$M10*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AK118),IF(AL$67>$F10,$M10,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":15284},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F10,SUM($G118:AL118)<$M10*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AL118),IF(AM$67>$F10,$M10,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F10,SUM($G118:AM118)<$M10*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AM118),IF(AN$67>$F10,$M10,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F10,SUM($G118:AN118)<$M10*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AN118),IF(AO$67>$F10,$M10,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F10,SUM($G118:AO118)<$M10*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AO118),IF(AP$67>$F10,$M10,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F10,SUM($G118:AP118)<$M10*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AP118),IF(AQ$67>$F10,$M10,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F10,SUM($G118:AQ118)<$M10*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AQ118),IF(AR$67>$F10,$M10,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F10,SUM($G118:AR118)<$M10*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AR118),IF(AS$67>$F10,$M10,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F10,SUM($G118:AS118)<$M10*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AS118),IF(AT$67>$F10,$M10,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F10,SUM($G118:AT118)<$M10*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AT118),IF(AU$67>$F10,$M10,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F10,SUM($G118:AU118)<$M10*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AU118),IF(AV$67>$F10,$M10,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F10,SUM($G118:AV118)<$M10*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AV118),IF(AW$67>$F10,$M10,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F10,SUM($G118:AW118)<$M10*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AW118),IF(AX$67>$F10,$M10,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F10,SUM($G118:AX118)<$M10*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AX118),IF(AY$67>$F10,$M10,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F10,SUM($G118:AY118)<$M10*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AY118),IF(AZ$67>$F10,$M10,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F10,SUM($G118:AZ118)<$M10*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:AZ118),IF(BA$67>$F10,$M10,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F10,SUM($G118:BA118)<$M10*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BA118),IF(BB$67>$F10,$M10,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F10,SUM($G118:BB118)<$M10*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BB118),IF(BC$67>$F10,$M10,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F10,SUM($G118:BC118)<$M10*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BC118),IF(BD$67>$F10,$M10,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F10,SUM($G118:BD118)<$M10*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BD118),IF(BE$67>$F10,$M10,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F10,SUM($G118:BE118)<$M10*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BE118),IF(BF$67>$F10,$M10,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F10,SUM($G118:BF118)<$M10*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M10*'2. Assumptions'!$D$10-SUM($G118:BF118),IF(BG$67>$F10,$M10,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 10",{"$f":"NPV($D$65,H119:OFFSET(H119,0,$D$67,1,1))","v":148080.80494808048},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F11,SUM($G119:G119)<$M11*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:G119),IF(H$67>$F11,$M11,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F11,SUM($G119:H119)<$M11*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:H119),IF(I$67>$F11,$M11,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F11,SUM($G119:I119)<$M11*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:I119),IF(J$67>$F11,$M11,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F11,SUM($G119:J119)<$M11*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:J119),IF(K$67>$F11,$M11,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F11,SUM($G119:K119)<$M11*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:K119),IF(L$67>$F11,$M11,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F11,SUM($G119:L119)<$M11*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:L119),IF(M$67>$F11,$M11,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F11,SUM($G119:M119)<$M11*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:M119),IF(N$67>$F11,$M11,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F11,SUM($G119:N119)<$M11*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:N119),IF(O$67>$F11,$M11,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F11,SUM($G119:O119)<$M11*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:O119),IF(P$67>$F11,$M11,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F11,SUM($G119:P119)<$M11*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:P119),IF(Q$67>$F11,$M11,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F11,SUM($G119:Q119)<$M11*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:Q119),IF(R$67>$F11,$M11,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F11,SUM($G119:R119)<$M11*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:R119),IF(S$67>$F11,$M11,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F11,SUM($G119:S119)<$M11*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:S119),IF(T$67>$F11,$M11,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F11,SUM($G119:T119)<$M11*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:T119),IF(U$67>$F11,$M11,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F11,SUM($G119:U119)<$M11*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:U119),IF(V$67>$F11,$M11,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F11,SUM($G119:V119)<$M11*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:V119),IF(W$67>$F11,$M11,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F11,SUM($G119:W119)<$M11*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:W119),IF(X$67>$F11,$M11,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F11,SUM($G119:X119)<$M11*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:X119),IF(Y$67>$F11,$M11,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F11,SUM($G119:Y119)<$M11*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:Y119),IF(Z$67>$F11,$M11,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F11,SUM($G119:Z119)<$M11*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:Z119),IF(AA$67>$F11,$M11,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F11,SUM($G119:AA119)<$M11*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AA119),IF(AB$67>$F11,$M11,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F11,SUM($G119:AB119)<$M11*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AB119),IF(AC$67>$F11,$M11,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F11,SUM($G119:AC119)<$M11*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AC119),IF(AD$67>$F11,$M11,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F11,SUM($G119:AD119)<$M11*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AD119),IF(AE$67>$F11,$M11,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F11,SUM($G119:AE119)<$M11*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AE119),IF(AF$67>$F11,$M11,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F11,SUM($G119:AF119)<$M11*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AF119),IF(AG$67>$F11,$M11,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F11,SUM($G119:AG119)<$M11*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AG119),IF(AH$67>$F11,$M11,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F11,SUM($G119:AH119)<$M11*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AH119),IF(AI$67>$F11,$M11,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F11,SUM($G119:AI119)<$M11*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AI119),IF(AJ$67>$F11,$M11,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F11,SUM($G119:AJ119)<$M11*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AJ119),IF(AK$67>$F11,$M11,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F11,SUM($G119:AK119)<$M11*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AK119),IF(AL$67>$F11,$M11,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9500},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F11,SUM($G119:AL119)<$M11*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AL119),IF(AM$67>$F11,$M11,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F11,SUM($G119:AM119)<$M11*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AM119),IF(AN$67>$F11,$M11,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F11,SUM($G119:AN119)<$M11*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AN119),IF(AO$67>$F11,$M11,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F11,SUM($G119:AO119)<$M11*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AO119),IF(AP$67>$F11,$M11,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F11,SUM($G119:AP119)<$M11*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AP119),IF(AQ$67>$F11,$M11,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F11,SUM($G119:AQ119)<$M11*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AQ119),IF(AR$67>$F11,$M11,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F11,SUM($G119:AR119)<$M11*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AR119),IF(AS$67>$F11,$M11,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F11,SUM($G119:AS119)<$M11*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AS119),IF(AT$67>$F11,$M11,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F11,SUM($G119:AT119)<$M11*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AT119),IF(AU$67>$F11,$M11,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F11,SUM($G119:AU119)<$M11*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AU119),IF(AV$67>$F11,$M11,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F11,SUM($G119:AV119)<$M11*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AV119),IF(AW$67>$F11,$M11,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F11,SUM($G119:AW119)<$M11*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AW119),IF(AX$67>$F11,$M11,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F11,SUM($G119:AX119)<$M11*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AX119),IF(AY$67>$F11,$M11,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F11,SUM($G119:AY119)<$M11*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AY119),IF(AZ$67>$F11,$M11,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F11,SUM($G119:AZ119)<$M11*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:AZ119),IF(BA$67>$F11,$M11,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F11,SUM($G119:BA119)<$M11*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BA119),IF(BB$67>$F11,$M11,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F11,SUM($G119:BB119)<$M11*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BB119),IF(BC$67>$F11,$M11,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F11,SUM($G119:BC119)<$M11*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BC119),IF(BD$67>$F11,$M11,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F11,SUM($G119:BD119)<$M11*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BD119),IF(BE$67>$F11,$M11,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F11,SUM($G119:BE119)<$M11*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BE119),IF(BF$67>$F11,$M11,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F11,SUM($G119:BF119)<$M11*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M11*'2. Assumptions'!$D$10-SUM($G119:BF119),IF(BG$67>$F11,$M11,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 11",{"$f":"NPV($D$65,H120:OFFSET(H120,0,$D$67,1,1))","v":129375.86116516506},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F12,SUM($G120:G120)<$M12*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:G120),IF(H$67>$F12,$M12,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F12,SUM($G120:H120)<$M12*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:H120),IF(I$67>$F12,$M12,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F12,SUM($G120:I120)<$M12*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:I120),IF(J$67>$F12,$M12,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F12,SUM($G120:J120)<$M12*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:J120),IF(K$67>$F12,$M12,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F12,SUM($G120:K120)<$M12*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:K120),IF(L$67>$F12,$M12,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F12,SUM($G120:L120)<$M12*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:L120),IF(M$67>$F12,$M12,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F12,SUM($G120:M120)<$M12*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:M120),IF(N$67>$F12,$M12,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F12,SUM($G120:N120)<$M12*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:N120),IF(O$67>$F12,$M12,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F12,SUM($G120:O120)<$M12*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:O120),IF(P$67>$F12,$M12,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F12,SUM($G120:P120)<$M12*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:P120),IF(Q$67>$F12,$M12,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F12,SUM($G120:Q120)<$M12*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:Q120),IF(R$67>$F12,$M12,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F12,SUM($G120:R120)<$M12*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:R120),IF(S$67>$F12,$M12,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F12,SUM($G120:S120)<$M12*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:S120),IF(T$67>$F12,$M12,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F12,SUM($G120:T120)<$M12*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:T120),IF(U$67>$F12,$M12,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F12,SUM($G120:U120)<$M12*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:U120),IF(V$67>$F12,$M12,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F12,SUM($G120:V120)<$M12*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:V120),IF(W$67>$F12,$M12,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F12,SUM($G120:W120)<$M12*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:W120),IF(X$67>$F12,$M12,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F12,SUM($G120:X120)<$M12*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:X120),IF(Y$67>$F12,$M12,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F12,SUM($G120:Y120)<$M12*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:Y120),IF(Z$67>$F12,$M12,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F12,SUM($G120:Z120)<$M12*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:Z120),IF(AA$67>$F12,$M12,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F12,SUM($G120:AA120)<$M12*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AA120),IF(AB$67>$F12,$M12,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F12,SUM($G120:AB120)<$M12*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AB120),IF(AC$67>$F12,$M12,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F12,SUM($G120:AC120)<$M12*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AC120),IF(AD$67>$F12,$M12,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F12,SUM($G120:AD120)<$M12*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AD120),IF(AE$67>$F12,$M12,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F12,SUM($G120:AE120)<$M12*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AE120),IF(AF$67>$F12,$M12,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F12,SUM($G120:AF120)<$M12*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AF120),IF(AG$67>$F12,$M12,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F12,SUM($G120:AG120)<$M12*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AG120),IF(AH$67>$F12,$M12,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F12,SUM($G120:AH120)<$M12*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AH120),IF(AI$67>$F12,$M12,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F12,SUM($G120:AI120)<$M12*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AI120),IF(AJ$67>$F12,$M12,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F12,SUM($G120:AJ120)<$M12*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AJ120),IF(AK$67>$F12,$M12,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F12,SUM($G120:AK120)<$M12*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AK120),IF(AL$67>$F12,$M12,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8300},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F12,SUM($G120:AL120)<$M12*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AL120),IF(AM$67>$F12,$M12,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F12,SUM($G120:AM120)<$M12*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AM120),IF(AN$67>$F12,$M12,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F12,SUM($G120:AN120)<$M12*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AN120),IF(AO$67>$F12,$M12,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F12,SUM($G120:AO120)<$M12*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AO120),IF(AP$67>$F12,$M12,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F12,SUM($G120:AP120)<$M12*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AP120),IF(AQ$67>$F12,$M12,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F12,SUM($G120:AQ120)<$M12*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AQ120),IF(AR$67>$F12,$M12,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F12,SUM($G120:AR120)<$M12*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AR120),IF(AS$67>$F12,$M12,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F12,SUM($G120:AS120)<$M12*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AS120),IF(AT$67>$F12,$M12,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F12,SUM($G120:AT120)<$M12*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AT120),IF(AU$67>$F12,$M12,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F12,SUM($G120:AU120)<$M12*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AU120),IF(AV$67>$F12,$M12,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F12,SUM($G120:AV120)<$M12*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AV120),IF(AW$67>$F12,$M12,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F12,SUM($G120:AW120)<$M12*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AW120),IF(AX$67>$F12,$M12,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F12,SUM($G120:AX120)<$M12*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AX120),IF(AY$67>$F12,$M12,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F12,SUM($G120:AY120)<$M12*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AY120),IF(AZ$67>$F12,$M12,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F12,SUM($G120:AZ120)<$M12*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:AZ120),IF(BA$67>$F12,$M12,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F12,SUM($G120:BA120)<$M12*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BA120),IF(BB$67>$F12,$M12,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F12,SUM($G120:BB120)<$M12*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BB120),IF(BC$67>$F12,$M12,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F12,SUM($G120:BC120)<$M12*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BC120),IF(BD$67>$F12,$M12,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F12,SUM($G120:BD120)<$M12*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BD120),IF(BE$67>$F12,$M12,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F12,SUM($G120:BE120)<$M12*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BE120),IF(BF$67>$F12,$M12,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F12,SUM($G120:BF120)<$M12*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M12*'2. Assumptions'!$D$10-SUM($G120:BF120),IF(BG$67>$F12,$M12,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 12",{"$f":"NPV($D$65,H121:OFFSET(H121,0,$D$67,1,1))","v":154315.78620905231},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F13,SUM($G121:G121)<$M13*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:G121),IF(H$67>$F13,$M13,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F13,SUM($G121:H121)<$M13*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:H121),IF(I$67>$F13,$M13,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F13,SUM($G121:I121)<$M13*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:I121),IF(J$67>$F13,$M13,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F13,SUM($G121:J121)<$M13*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:J121),IF(K$67>$F13,$M13,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F13,SUM($G121:K121)<$M13*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:K121),IF(L$67>$F13,$M13,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F13,SUM($G121:L121)<$M13*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:L121),IF(M$67>$F13,$M13,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F13,SUM($G121:M121)<$M13*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:M121),IF(N$67>$F13,$M13,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F13,SUM($G121:N121)<$M13*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:N121),IF(O$67>$F13,$M13,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F13,SUM($G121:O121)<$M13*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:O121),IF(P$67>$F13,$M13,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F13,SUM($G121:P121)<$M13*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:P121),IF(Q$67>$F13,$M13,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F13,SUM($G121:Q121)<$M13*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:Q121),IF(R$67>$F13,$M13,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F13,SUM($G121:R121)<$M13*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:R121),IF(S$67>$F13,$M13,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F13,SUM($G121:S121)<$M13*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:S121),IF(T$67>$F13,$M13,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F13,SUM($G121:T121)<$M13*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:T121),IF(U$67>$F13,$M13,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F13,SUM($G121:U121)<$M13*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:U121),IF(V$67>$F13,$M13,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F13,SUM($G121:V121)<$M13*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:V121),IF(W$67>$F13,$M13,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F13,SUM($G121:W121)<$M13*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:W121),IF(X$67>$F13,$M13,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F13,SUM($G121:X121)<$M13*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:X121),IF(Y$67>$F13,$M13,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F13,SUM($G121:Y121)<$M13*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:Y121),IF(Z$67>$F13,$M13,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F13,SUM($G121:Z121)<$M13*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:Z121),IF(AA$67>$F13,$M13,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F13,SUM($G121:AA121)<$M13*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AA121),IF(AB$67>$F13,$M13,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F13,SUM($G121:AB121)<$M13*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AB121),IF(AC$67>$F13,$M13,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F13,SUM($G121:AC121)<$M13*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AC121),IF(AD$67>$F13,$M13,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F13,SUM($G121:AD121)<$M13*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AD121),IF(AE$67>$F13,$M13,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F13,SUM($G121:AE121)<$M13*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AE121),IF(AF$67>$F13,$M13,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F13,SUM($G121:AF121)<$M13*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AF121),IF(AG$67>$F13,$M13,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F13,SUM($G121:AG121)<$M13*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AG121),IF(AH$67>$F13,$M13,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F13,SUM($G121:AH121)<$M13*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AH121),IF(AI$67>$F13,$M13,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F13,SUM($G121:AI121)<$M13*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AI121),IF(AJ$67>$F13,$M13,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F13,SUM($G121:AJ121)<$M13*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AJ121),IF(AK$67>$F13,$M13,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F13,SUM($G121:AK121)<$M13*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AK121),IF(AL$67>$F13,$M13,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9900},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F13,SUM($G121:AL121)<$M13*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AL121),IF(AM$67>$F13,$M13,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F13,SUM($G121:AM121)<$M13*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AM121),IF(AN$67>$F13,$M13,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F13,SUM($G121:AN121)<$M13*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AN121),IF(AO$67>$F13,$M13,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F13,SUM($G121:AO121)<$M13*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AO121),IF(AP$67>$F13,$M13,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F13,SUM($G121:AP121)<$M13*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AP121),IF(AQ$67>$F13,$M13,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F13,SUM($G121:AQ121)<$M13*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AQ121),IF(AR$67>$F13,$M13,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F13,SUM($G121:AR121)<$M13*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AR121),IF(AS$67>$F13,$M13,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F13,SUM($G121:AS121)<$M13*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AS121),IF(AT$67>$F13,$M13,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F13,SUM($G121:AT121)<$M13*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AT121),IF(AU$67>$F13,$M13,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F13,SUM($G121:AU121)<$M13*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AU121),IF(AV$67>$F13,$M13,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F13,SUM($G121:AV121)<$M13*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AV121),IF(AW$67>$F13,$M13,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F13,SUM($G121:AW121)<$M13*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AW121),IF(AX$67>$F13,$M13,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F13,SUM($G121:AX121)<$M13*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AX121),IF(AY$67>$F13,$M13,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F13,SUM($G121:AY121)<$M13*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AY121),IF(AZ$67>$F13,$M13,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F13,SUM($G121:AZ121)<$M13*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:AZ121),IF(BA$67>$F13,$M13,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F13,SUM($G121:BA121)<$M13*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BA121),IF(BB$67>$F13,$M13,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F13,SUM($G121:BB121)<$M13*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BB121),IF(BC$67>$F13,$M13,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F13,SUM($G121:BC121)<$M13*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BC121),IF(BD$67>$F13,$M13,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F13,SUM($G121:BD121)<$M13*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BD121),IF(BE$67>$F13,$M13,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F13,SUM($G121:BE121)<$M13*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BE121),IF(BF$67>$F13,$M13,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F13,SUM($G121:BF121)<$M13*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M13*'2. Assumptions'!$D$10-SUM($G121:BF121),IF(BG$67>$F13,$M13,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 13",{"$f":"NPV($D$65,H122:OFFSET(H122,0,$D$67,1,1))","v":201078.14566634092},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F14,SUM($G122:G122)<$M14*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:G122),IF(H$67>$F14,$M14,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F14,SUM($G122:H122)<$M14*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:H122),IF(I$67>$F14,$M14,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F14,SUM($G122:I122)<$M14*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:I122),IF(J$67>$F14,$M14,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F14,SUM($G122:J122)<$M14*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:J122),IF(K$67>$F14,$M14,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F14,SUM($G122:K122)<$M14*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:K122),IF(L$67>$F14,$M14,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F14,SUM($G122:L122)<$M14*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:L122),IF(M$67>$F14,$M14,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F14,SUM($G122:M122)<$M14*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:M122),IF(N$67>$F14,$M14,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F14,SUM($G122:N122)<$M14*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:N122),IF(O$67>$F14,$M14,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F14,SUM($G122:O122)<$M14*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:O122),IF(P$67>$F14,$M14,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F14,SUM($G122:P122)<$M14*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:P122),IF(Q$67>$F14,$M14,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F14,SUM($G122:Q122)<$M14*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:Q122),IF(R$67>$F14,$M14,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F14,SUM($G122:R122)<$M14*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:R122),IF(S$67>$F14,$M14,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F14,SUM($G122:S122)<$M14*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:S122),IF(T$67>$F14,$M14,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F14,SUM($G122:T122)<$M14*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:T122),IF(U$67>$F14,$M14,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F14,SUM($G122:U122)<$M14*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:U122),IF(V$67>$F14,$M14,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F14,SUM($G122:V122)<$M14*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:V122),IF(W$67>$F14,$M14,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F14,SUM($G122:W122)<$M14*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:W122),IF(X$67>$F14,$M14,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F14,SUM($G122:X122)<$M14*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:X122),IF(Y$67>$F14,$M14,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F14,SUM($G122:Y122)<$M14*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:Y122),IF(Z$67>$F14,$M14,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F14,SUM($G122:Z122)<$M14*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:Z122),IF(AA$67>$F14,$M14,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F14,SUM($G122:AA122)<$M14*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AA122),IF(AB$67>$F14,$M14,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F14,SUM($G122:AB122)<$M14*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AB122),IF(AC$67>$F14,$M14,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F14,SUM($G122:AC122)<$M14*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AC122),IF(AD$67>$F14,$M14,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F14,SUM($G122:AD122)<$M14*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AD122),IF(AE$67>$F14,$M14,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F14,SUM($G122:AE122)<$M14*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AE122),IF(AF$67>$F14,$M14,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F14,SUM($G122:AF122)<$M14*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AF122),IF(AG$67>$F14,$M14,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F14,SUM($G122:AG122)<$M14*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AG122),IF(AH$67>$F14,$M14,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F14,SUM($G122:AH122)<$M14*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AH122),IF(AI$67>$F14,$M14,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F14,SUM($G122:AI122)<$M14*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AI122),IF(AJ$67>$F14,$M14,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F14,SUM($G122:AJ122)<$M14*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AJ122),IF(AK$67>$F14,$M14,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F14,SUM($G122:AK122)<$M14*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AK122),IF(AL$67>$F14,$M14,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":12900},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F14,SUM($G122:AL122)<$M14*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AL122),IF(AM$67>$F14,$M14,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F14,SUM($G122:AM122)<$M14*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AM122),IF(AN$67>$F14,$M14,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F14,SUM($G122:AN122)<$M14*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AN122),IF(AO$67>$F14,$M14,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F14,SUM($G122:AO122)<$M14*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AO122),IF(AP$67>$F14,$M14,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F14,SUM($G122:AP122)<$M14*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AP122),IF(AQ$67>$F14,$M14,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F14,SUM($G122:AQ122)<$M14*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AQ122),IF(AR$67>$F14,$M14,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F14,SUM($G122:AR122)<$M14*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AR122),IF(AS$67>$F14,$M14,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F14,SUM($G122:AS122)<$M14*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AS122),IF(AT$67>$F14,$M14,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F14,SUM($G122:AT122)<$M14*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AT122),IF(AU$67>$F14,$M14,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F14,SUM($G122:AU122)<$M14*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AU122),IF(AV$67>$F14,$M14,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F14,SUM($G122:AV122)<$M14*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AV122),IF(AW$67>$F14,$M14,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F14,SUM($G122:AW122)<$M14*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AW122),IF(AX$67>$F14,$M14,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F14,SUM($G122:AX122)<$M14*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AX122),IF(AY$67>$F14,$M14,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F14,SUM($G122:AY122)<$M14*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AY122),IF(AZ$67>$F14,$M14,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F14,SUM($G122:AZ122)<$M14*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:AZ122),IF(BA$67>$F14,$M14,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F14,SUM($G122:BA122)<$M14*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BA122),IF(BB$67>$F14,$M14,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F14,SUM($G122:BB122)<$M14*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BB122),IF(BC$67>$F14,$M14,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F14,SUM($G122:BC122)<$M14*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BC122),IF(BD$67>$F14,$M14,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F14,SUM($G122:BD122)<$M14*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BD122),IF(BE$67>$F14,$M14,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F14,SUM($G122:BE122)<$M14*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BE122),IF(BF$67>$F14,$M14,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F14,SUM($G122:BF122)<$M14*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M14*'2. Assumptions'!$D$10-SUM($G122:BF122),IF(BG$67>$F14,$M14,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 14",{"$f":"NPV($D$65,H123:OFFSET(H123,0,$D$67,1,1))","v":155874.53152429525},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F15,SUM($G123:G123)<$M15*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:G123),IF(H$67>$F15,$M15,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F15,SUM($G123:H123)<$M15*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:H123),IF(I$67>$F15,$M15,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F15,SUM($G123:I123)<$M15*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:I123),IF(J$67>$F15,$M15,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F15,SUM($G123:J123)<$M15*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:J123),IF(K$67>$F15,$M15,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F15,SUM($G123:K123)<$M15*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:K123),IF(L$67>$F15,$M15,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F15,SUM($G123:L123)<$M15*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:L123),IF(M$67>$F15,$M15,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F15,SUM($G123:M123)<$M15*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:M123),IF(N$67>$F15,$M15,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F15,SUM($G123:N123)<$M15*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:N123),IF(O$67>$F15,$M15,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F15,SUM($G123:O123)<$M15*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:O123),IF(P$67>$F15,$M15,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F15,SUM($G123:P123)<$M15*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:P123),IF(Q$67>$F15,$M15,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F15,SUM($G123:Q123)<$M15*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:Q123),IF(R$67>$F15,$M15,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F15,SUM($G123:R123)<$M15*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:R123),IF(S$67>$F15,$M15,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F15,SUM($G123:S123)<$M15*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:S123),IF(T$67>$F15,$M15,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F15,SUM($G123:T123)<$M15*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:T123),IF(U$67>$F15,$M15,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F15,SUM($G123:U123)<$M15*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:U123),IF(V$67>$F15,$M15,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F15,SUM($G123:V123)<$M15*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:V123),IF(W$67>$F15,$M15,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F15,SUM($G123:W123)<$M15*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:W123),IF(X$67>$F15,$M15,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F15,SUM($G123:X123)<$M15*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:X123),IF(Y$67>$F15,$M15,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F15,SUM($G123:Y123)<$M15*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:Y123),IF(Z$67>$F15,$M15,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F15,SUM($G123:Z123)<$M15*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:Z123),IF(AA$67>$F15,$M15,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F15,SUM($G123:AA123)<$M15*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AA123),IF(AB$67>$F15,$M15,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F15,SUM($G123:AB123)<$M15*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AB123),IF(AC$67>$F15,$M15,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F15,SUM($G123:AC123)<$M15*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AC123),IF(AD$67>$F15,$M15,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F15,SUM($G123:AD123)<$M15*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AD123),IF(AE$67>$F15,$M15,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F15,SUM($G123:AE123)<$M15*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AE123),IF(AF$67>$F15,$M15,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F15,SUM($G123:AF123)<$M15*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AF123),IF(AG$67>$F15,$M15,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F15,SUM($G123:AG123)<$M15*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AG123),IF(AH$67>$F15,$M15,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F15,SUM($G123:AH123)<$M15*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AH123),IF(AI$67>$F15,$M15,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F15,SUM($G123:AI123)<$M15*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AI123),IF(AJ$67>$F15,$M15,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F15,SUM($G123:AJ123)<$M15*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AJ123),IF(AK$67>$F15,$M15,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F15,SUM($G123:AK123)<$M15*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AK123),IF(AL$67>$F15,$M15,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10000},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F15,SUM($G123:AL123)<$M15*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AL123),IF(AM$67>$F15,$M15,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F15,SUM($G123:AM123)<$M15*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AM123),IF(AN$67>$F15,$M15,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F15,SUM($G123:AN123)<$M15*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AN123),IF(AO$67>$F15,$M15,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F15,SUM($G123:AO123)<$M15*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AO123),IF(AP$67>$F15,$M15,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F15,SUM($G123:AP123)<$M15*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AP123),IF(AQ$67>$F15,$M15,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F15,SUM($G123:AQ123)<$M15*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AQ123),IF(AR$67>$F15,$M15,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F15,SUM($G123:AR123)<$M15*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AR123),IF(AS$67>$F15,$M15,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F15,SUM($G123:AS123)<$M15*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AS123),IF(AT$67>$F15,$M15,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F15,SUM($G123:AT123)<$M15*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AT123),IF(AU$67>$F15,$M15,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F15,SUM($G123:AU123)<$M15*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AU123),IF(AV$67>$F15,$M15,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F15,SUM($G123:AV123)<$M15*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AV123),IF(AW$67>$F15,$M15,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F15,SUM($G123:AW123)<$M15*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AW123),IF(AX$67>$F15,$M15,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F15,SUM($G123:AX123)<$M15*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AX123),IF(AY$67>$F15,$M15,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F15,SUM($G123:AY123)<$M15*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AY123),IF(AZ$67>$F15,$M15,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F15,SUM($G123:AZ123)<$M15*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:AZ123),IF(BA$67>$F15,$M15,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F15,SUM($G123:BA123)<$M15*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BA123),IF(BB$67>$F15,$M15,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F15,SUM($G123:BB123)<$M15*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BB123),IF(BC$67>$F15,$M15,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F15,SUM($G123:BC123)<$M15*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BC123),IF(BD$67>$F15,$M15,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F15,SUM($G123:BD123)<$M15*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BD123),IF(BE$67>$F15,$M15,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F15,SUM($G123:BE123)<$M15*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BE123),IF(BF$67>$F15,$M15,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F15,SUM($G123:BF123)<$M15*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M15*'2. Assumptions'!$D$10-SUM($G123:BF123),IF(BG$67>$F15,$M15,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 15",{"$f":"NPV($D$65,H124:OFFSET(H124,0,$D$67,1,1))","v":169903.23936148189},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F16,SUM($G124:G124)<$M16*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:G124),IF(H$67>$F16,$M16,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F16,SUM($G124:H124)<$M16*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:H124),IF(I$67>$F16,$M16,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F16,SUM($G124:I124)<$M16*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:I124),IF(J$67>$F16,$M16,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F16,SUM($G124:J124)<$M16*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:J124),IF(K$67>$F16,$M16,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F16,SUM($G124:K124)<$M16*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:K124),IF(L$67>$F16,$M16,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F16,SUM($G124:L124)<$M16*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:L124),IF(M$67>$F16,$M16,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F16,SUM($G124:M124)<$M16*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:M124),IF(N$67>$F16,$M16,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F16,SUM($G124:N124)<$M16*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:N124),IF(O$67>$F16,$M16,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F16,SUM($G124:O124)<$M16*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:O124),IF(P$67>$F16,$M16,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F16,SUM($G124:P124)<$M16*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:P124),IF(Q$67>$F16,$M16,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F16,SUM($G124:Q124)<$M16*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:Q124),IF(R$67>$F16,$M16,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F16,SUM($G124:R124)<$M16*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:R124),IF(S$67>$F16,$M16,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F16,SUM($G124:S124)<$M16*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:S124),IF(T$67>$F16,$M16,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F16,SUM($G124:T124)<$M16*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:T124),IF(U$67>$F16,$M16,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F16,SUM($G124:U124)<$M16*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:U124),IF(V$67>$F16,$M16,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F16,SUM($G124:V124)<$M16*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:V124),IF(W$67>$F16,$M16,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F16,SUM($G124:W124)<$M16*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:W124),IF(X$67>$F16,$M16,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F16,SUM($G124:X124)<$M16*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:X124),IF(Y$67>$F16,$M16,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F16,SUM($G124:Y124)<$M16*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:Y124),IF(Z$67>$F16,$M16,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F16,SUM($G124:Z124)<$M16*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:Z124),IF(AA$67>$F16,$M16,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F16,SUM($G124:AA124)<$M16*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AA124),IF(AB$67>$F16,$M16,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F16,SUM($G124:AB124)<$M16*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AB124),IF(AC$67>$F16,$M16,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F16,SUM($G124:AC124)<$M16*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AC124),IF(AD$67>$F16,$M16,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F16,SUM($G124:AD124)<$M16*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AD124),IF(AE$67>$F16,$M16,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F16,SUM($G124:AE124)<$M16*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AE124),IF(AF$67>$F16,$M16,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F16,SUM($G124:AF124)<$M16*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AF124),IF(AG$67>$F16,$M16,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F16,SUM($G124:AG124)<$M16*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AG124),IF(AH$67>$F16,$M16,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F16,SUM($G124:AH124)<$M16*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AH124),IF(AI$67>$F16,$M16,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F16,SUM($G124:AI124)<$M16*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AI124),IF(AJ$67>$F16,$M16,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F16,SUM($G124:AJ124)<$M16*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AJ124),IF(AK$67>$F16,$M16,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F16,SUM($G124:AK124)<$M16*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AK124),IF(AL$67>$F16,$M16,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":10900},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F16,SUM($G124:AL124)<$M16*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AL124),IF(AM$67>$F16,$M16,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F16,SUM($G124:AM124)<$M16*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AM124),IF(AN$67>$F16,$M16,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F16,SUM($G124:AN124)<$M16*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AN124),IF(AO$67>$F16,$M16,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F16,SUM($G124:AO124)<$M16*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AO124),IF(AP$67>$F16,$M16,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F16,SUM($G124:AP124)<$M16*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AP124),IF(AQ$67>$F16,$M16,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F16,SUM($G124:AQ124)<$M16*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AQ124),IF(AR$67>$F16,$M16,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F16,SUM($G124:AR124)<$M16*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AR124),IF(AS$67>$F16,$M16,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F16,SUM($G124:AS124)<$M16*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AS124),IF(AT$67>$F16,$M16,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F16,SUM($G124:AT124)<$M16*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AT124),IF(AU$67>$F16,$M16,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F16,SUM($G124:AU124)<$M16*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AU124),IF(AV$67>$F16,$M16,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F16,SUM($G124:AV124)<$M16*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AV124),IF(AW$67>$F16,$M16,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F16,SUM($G124:AW124)<$M16*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AW124),IF(AX$67>$F16,$M16,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F16,SUM($G124:AX124)<$M16*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AX124),IF(AY$67>$F16,$M16,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F16,SUM($G124:AY124)<$M16*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AY124),IF(AZ$67>$F16,$M16,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F16,SUM($G124:AZ124)<$M16*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:AZ124),IF(BA$67>$F16,$M16,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F16,SUM($G124:BA124)<$M16*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BA124),IF(BB$67>$F16,$M16,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F16,SUM($G124:BB124)<$M16*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BB124),IF(BC$67>$F16,$M16,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F16,SUM($G124:BC124)<$M16*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BC124),IF(BD$67>$F16,$M16,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F16,SUM($G124:BD124)<$M16*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BD124),IF(BE$67>$F16,$M16,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F16,SUM($G124:BE124)<$M16*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BE124),IF(BF$67>$F16,$M16,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F16,SUM($G124:BF124)<$M16*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M16*'2. Assumptions'!$D$10-SUM($G124:BF124),IF(BG$67>$F16,$M16,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 16",{"$f":"NPV($D$65,H125:OFFSET(H125,0,$D$67,1,1))","v":79496.011077390591},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F17,SUM($G125:G125)<$M17*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:G125),IF(H$67>$F17,$M17,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F17,SUM($G125:H125)<$M17*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:H125),IF(I$67>$F17,$M17,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F17,SUM($G125:I125)<$M17*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:I125),IF(J$67>$F17,$M17,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F17,SUM($G125:J125)<$M17*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:J125),IF(K$67>$F17,$M17,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F17,SUM($G125:K125)<$M17*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:K125),IF(L$67>$F17,$M17,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F17,SUM($G125:L125)<$M17*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:L125),IF(M$67>$F17,$M17,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F17,SUM($G125:M125)<$M17*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:M125),IF(N$67>$F17,$M17,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F17,SUM($G125:N125)<$M17*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:N125),IF(O$67>$F17,$M17,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F17,SUM($G125:O125)<$M17*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:O125),IF(P$67>$F17,$M17,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F17,SUM($G125:P125)<$M17*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:P125),IF(Q$67>$F17,$M17,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F17,SUM($G125:Q125)<$M17*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:Q125),IF(R$67>$F17,$M17,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F17,SUM($G125:R125)<$M17*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:R125),IF(S$67>$F17,$M17,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F17,SUM($G125:S125)<$M17*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:S125),IF(T$67>$F17,$M17,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F17,SUM($G125:T125)<$M17*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:T125),IF(U$67>$F17,$M17,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F17,SUM($G125:U125)<$M17*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:U125),IF(V$67>$F17,$M17,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F17,SUM($G125:V125)<$M17*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:V125),IF(W$67>$F17,$M17,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F17,SUM($G125:W125)<$M17*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:W125),IF(X$67>$F17,$M17,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F17,SUM($G125:X125)<$M17*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:X125),IF(Y$67>$F17,$M17,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F17,SUM($G125:Y125)<$M17*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:Y125),IF(Z$67>$F17,$M17,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F17,SUM($G125:Z125)<$M17*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:Z125),IF(AA$67>$F17,$M17,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F17,SUM($G125:AA125)<$M17*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AA125),IF(AB$67>$F17,$M17,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F17,SUM($G125:AB125)<$M17*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AB125),IF(AC$67>$F17,$M17,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F17,SUM($G125:AC125)<$M17*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AC125),IF(AD$67>$F17,$M17,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F17,SUM($G125:AD125)<$M17*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AD125),IF(AE$67>$F17,$M17,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F17,SUM($G125:AE125)<$M17*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AE125),IF(AF$67>$F17,$M17,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F17,SUM($G125:AF125)<$M17*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AF125),IF(AG$67>$F17,$M17,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F17,SUM($G125:AG125)<$M17*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AG125),IF(AH$67>$F17,$M17,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F17,SUM($G125:AH125)<$M17*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AH125),IF(AI$67>$F17,$M17,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F17,SUM($G125:AI125)<$M17*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AI125),IF(AJ$67>$F17,$M17,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F17,SUM($G125:AJ125)<$M17*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AJ125),IF(AK$67>$F17,$M17,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F17,SUM($G125:AK125)<$M17*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AK125),IF(AL$67>$F17,$M17,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":5100},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F17,SUM($G125:AL125)<$M17*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AL125),IF(AM$67>$F17,$M17,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F17,SUM($G125:AM125)<$M17*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AM125),IF(AN$67>$F17,$M17,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F17,SUM($G125:AN125)<$M17*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AN125),IF(AO$67>$F17,$M17,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F17,SUM($G125:AO125)<$M17*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AO125),IF(AP$67>$F17,$M17,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F17,SUM($G125:AP125)<$M17*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AP125),IF(AQ$67>$F17,$M17,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F17,SUM($G125:AQ125)<$M17*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AQ125),IF(AR$67>$F17,$M17,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F17,SUM($G125:AR125)<$M17*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AR125),IF(AS$67>$F17,$M17,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F17,SUM($G125:AS125)<$M17*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AS125),IF(AT$67>$F17,$M17,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F17,SUM($G125:AT125)<$M17*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AT125),IF(AU$67>$F17,$M17,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F17,SUM($G125:AU125)<$M17*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AU125),IF(AV$67>$F17,$M17,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F17,SUM($G125:AV125)<$M17*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AV125),IF(AW$67>$F17,$M17,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F17,SUM($G125:AW125)<$M17*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AW125),IF(AX$67>$F17,$M17,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F17,SUM($G125:AX125)<$M17*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AX125),IF(AY$67>$F17,$M17,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F17,SUM($G125:AY125)<$M17*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AY125),IF(AZ$67>$F17,$M17,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F17,SUM($G125:AZ125)<$M17*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:AZ125),IF(BA$67>$F17,$M17,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F17,SUM($G125:BA125)<$M17*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BA125),IF(BB$67>$F17,$M17,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F17,SUM($G125:BB125)<$M17*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BB125),IF(BC$67>$F17,$M17,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F17,SUM($G125:BC125)<$M17*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BC125),IF(BD$67>$F17,$M17,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F17,SUM($G125:BD125)<$M17*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BD125),IF(BE$67>$F17,$M17,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F17,SUM($G125:BE125)<$M17*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BE125),IF(BF$67>$F17,$M17,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F17,SUM($G125:BF125)<$M17*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M17*'2. Assumptions'!$D$10-SUM($G125:BF125),IF(BG$67>$F17,$M17,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 17",{"$f":"NPV($D$65,H126:OFFSET(H126,0,$D$67,1,1))","v":112229.66269749259},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F18,SUM($G126:G126)<$M18*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:G126),IF(H$67>$F18,$M18,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F18,SUM($G126:H126)<$M18*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:H126),IF(I$67>$F18,$M18,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F18,SUM($G126:I126)<$M18*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:I126),IF(J$67>$F18,$M18,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F18,SUM($G126:J126)<$M18*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:J126),IF(K$67>$F18,$M18,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F18,SUM($G126:K126)<$M18*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:K126),IF(L$67>$F18,$M18,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F18,SUM($G126:L126)<$M18*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:L126),IF(M$67>$F18,$M18,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F18,SUM($G126:M126)<$M18*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:M126),IF(N$67>$F18,$M18,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F18,SUM($G126:N126)<$M18*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:N126),IF(O$67>$F18,$M18,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F18,SUM($G126:O126)<$M18*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:O126),IF(P$67>$F18,$M18,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F18,SUM($G126:P126)<$M18*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:P126),IF(Q$67>$F18,$M18,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F18,SUM($G126:Q126)<$M18*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:Q126),IF(R$67>$F18,$M18,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F18,SUM($G126:R126)<$M18*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:R126),IF(S$67>$F18,$M18,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F18,SUM($G126:S126)<$M18*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:S126),IF(T$67>$F18,$M18,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F18,SUM($G126:T126)<$M18*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:T126),IF(U$67>$F18,$M18,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F18,SUM($G126:U126)<$M18*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:U126),IF(V$67>$F18,$M18,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F18,SUM($G126:V126)<$M18*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:V126),IF(W$67>$F18,$M18,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F18,SUM($G126:W126)<$M18*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:W126),IF(X$67>$F18,$M18,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F18,SUM($G126:X126)<$M18*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:X126),IF(Y$67>$F18,$M18,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F18,SUM($G126:Y126)<$M18*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:Y126),IF(Z$67>$F18,$M18,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F18,SUM($G126:Z126)<$M18*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:Z126),IF(AA$67>$F18,$M18,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F18,SUM($G126:AA126)<$M18*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AA126),IF(AB$67>$F18,$M18,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F18,SUM($G126:AB126)<$M18*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AB126),IF(AC$67>$F18,$M18,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F18,SUM($G126:AC126)<$M18*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AC126),IF(AD$67>$F18,$M18,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F18,SUM($G126:AD126)<$M18*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AD126),IF(AE$67>$F18,$M18,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F18,SUM($G126:AE126)<$M18*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AE126),IF(AF$67>$F18,$M18,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F18,SUM($G126:AF126)<$M18*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AF126),IF(AG$67>$F18,$M18,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F18,SUM($G126:AG126)<$M18*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AG126),IF(AH$67>$F18,$M18,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F18,SUM($G126:AH126)<$M18*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AH126),IF(AI$67>$F18,$M18,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F18,SUM($G126:AI126)<$M18*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AI126),IF(AJ$67>$F18,$M18,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F18,SUM($G126:AJ126)<$M18*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AJ126),IF(AK$67>$F18,$M18,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F18,SUM($G126:AK126)<$M18*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AK126),IF(AL$67>$F18,$M18,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7200},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F18,SUM($G126:AL126)<$M18*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AL126),IF(AM$67>$F18,$M18,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F18,SUM($G126:AM126)<$M18*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AM126),IF(AN$67>$F18,$M18,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F18,SUM($G126:AN126)<$M18*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AN126),IF(AO$67>$F18,$M18,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F18,SUM($G126:AO126)<$M18*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AO126),IF(AP$67>$F18,$M18,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F18,SUM($G126:AP126)<$M18*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AP126),IF(AQ$67>$F18,$M18,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F18,SUM($G126:AQ126)<$M18*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AQ126),IF(AR$67>$F18,$M18,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F18,SUM($G126:AR126)<$M18*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AR126),IF(AS$67>$F18,$M18,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F18,SUM($G126:AS126)<$M18*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AS126),IF(AT$67>$F18,$M18,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F18,SUM($G126:AT126)<$M18*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AT126),IF(AU$67>$F18,$M18,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F18,SUM($G126:AU126)<$M18*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AU126),IF(AV$67>$F18,$M18,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F18,SUM($G126:AV126)<$M18*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AV126),IF(AW$67>$F18,$M18,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F18,SUM($G126:AW126)<$M18*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AW126),IF(AX$67>$F18,$M18,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F18,SUM($G126:AX126)<$M18*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AX126),IF(AY$67>$F18,$M18,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F18,SUM($G126:AY126)<$M18*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AY126),IF(AZ$67>$F18,$M18,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F18,SUM($G126:AZ126)<$M18*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:AZ126),IF(BA$67>$F18,$M18,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F18,SUM($G126:BA126)<$M18*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BA126),IF(BB$67>$F18,$M18,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F18,SUM($G126:BB126)<$M18*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BB126),IF(BC$67>$F18,$M18,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F18,SUM($G126:BC126)<$M18*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BC126),IF(BD$67>$F18,$M18,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F18,SUM($G126:BD126)<$M18*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BD126),IF(BE$67>$F18,$M18,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F18,SUM($G126:BE126)<$M18*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BE126),IF(BF$67>$F18,$M18,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F18,SUM($G126:BF126)<$M18*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M18*'2. Assumptions'!$D$10-SUM($G126:BF126),IF(BG$67>$F18,$M18,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 18",{"$f":"NPV($D$65,H127:OFFSET(H127,0,$D$67,1,1))","v":120023.38927370735},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F19,SUM($G127:G127)<$M19*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:G127),IF(H$67>$F19,$M19,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F19,SUM($G127:H127)<$M19*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:H127),IF(I$67>$F19,$M19,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F19,SUM($G127:I127)<$M19*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:I127),IF(J$67>$F19,$M19,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F19,SUM($G127:J127)<$M19*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:J127),IF(K$67>$F19,$M19,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F19,SUM($G127:K127)<$M19*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:K127),IF(L$67>$F19,$M19,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F19,SUM($G127:L127)<$M19*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:L127),IF(M$67>$F19,$M19,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F19,SUM($G127:M127)<$M19*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:M127),IF(N$67>$F19,$M19,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F19,SUM($G127:N127)<$M19*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:N127),IF(O$67>$F19,$M19,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F19,SUM($G127:O127)<$M19*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:O127),IF(P$67>$F19,$M19,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F19,SUM($G127:P127)<$M19*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:P127),IF(Q$67>$F19,$M19,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F19,SUM($G127:Q127)<$M19*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:Q127),IF(R$67>$F19,$M19,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F19,SUM($G127:R127)<$M19*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:R127),IF(S$67>$F19,$M19,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F19,SUM($G127:S127)<$M19*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:S127),IF(T$67>$F19,$M19,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F19,SUM($G127:T127)<$M19*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:T127),IF(U$67>$F19,$M19,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F19,SUM($G127:U127)<$M19*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:U127),IF(V$67>$F19,$M19,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F19,SUM($G127:V127)<$M19*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:V127),IF(W$67>$F19,$M19,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F19,SUM($G127:W127)<$M19*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:W127),IF(X$67>$F19,$M19,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F19,SUM($G127:X127)<$M19*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:X127),IF(Y$67>$F19,$M19,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F19,SUM($G127:Y127)<$M19*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:Y127),IF(Z$67>$F19,$M19,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F19,SUM($G127:Z127)<$M19*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:Z127),IF(AA$67>$F19,$M19,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F19,SUM($G127:AA127)<$M19*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AA127),IF(AB$67>$F19,$M19,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F19,SUM($G127:AB127)<$M19*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AB127),IF(AC$67>$F19,$M19,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F19,SUM($G127:AC127)<$M19*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AC127),IF(AD$67>$F19,$M19,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F19,SUM($G127:AD127)<$M19*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AD127),IF(AE$67>$F19,$M19,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F19,SUM($G127:AE127)<$M19*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AE127),IF(AF$67>$F19,$M19,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F19,SUM($G127:AF127)<$M19*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AF127),IF(AG$67>$F19,$M19,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F19,SUM($G127:AG127)<$M19*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AG127),IF(AH$67>$F19,$M19,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F19,SUM($G127:AH127)<$M19*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AH127),IF(AI$67>$F19,$M19,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F19,SUM($G127:AI127)<$M19*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AI127),IF(AJ$67>$F19,$M19,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F19,SUM($G127:AJ127)<$M19*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AJ127),IF(AK$67>$F19,$M19,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F19,SUM($G127:AK127)<$M19*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AK127),IF(AL$67>$F19,$M19,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":7700},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F19,SUM($G127:AL127)<$M19*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AL127),IF(AM$67>$F19,$M19,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F19,SUM($G127:AM127)<$M19*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AM127),IF(AN$67>$F19,$M19,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F19,SUM($G127:AN127)<$M19*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AN127),IF(AO$67>$F19,$M19,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F19,SUM($G127:AO127)<$M19*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AO127),IF(AP$67>$F19,$M19,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F19,SUM($G127:AP127)<$M19*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AP127),IF(AQ$67>$F19,$M19,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F19,SUM($G127:AQ127)<$M19*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AQ127),IF(AR$67>$F19,$M19,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F19,SUM($G127:AR127)<$M19*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AR127),IF(AS$67>$F19,$M19,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F19,SUM($G127:AS127)<$M19*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AS127),IF(AT$67>$F19,$M19,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F19,SUM($G127:AT127)<$M19*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AT127),IF(AU$67>$F19,$M19,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F19,SUM($G127:AU127)<$M19*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AU127),IF(AV$67>$F19,$M19,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F19,SUM($G127:AV127)<$M19*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AV127),IF(AW$67>$F19,$M19,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F19,SUM($G127:AW127)<$M19*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AW127),IF(AX$67>$F19,$M19,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F19,SUM($G127:AX127)<$M19*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AX127),IF(AY$67>$F19,$M19,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F19,SUM($G127:AY127)<$M19*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AY127),IF(AZ$67>$F19,$M19,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F19,SUM($G127:AZ127)<$M19*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:AZ127),IF(BA$67>$F19,$M19,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F19,SUM($G127:BA127)<$M19*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BA127),IF(BB$67>$F19,$M19,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F19,SUM($G127:BB127)<$M19*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BB127),IF(BC$67>$F19,$M19,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F19,SUM($G127:BC127)<$M19*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BC127),IF(BD$67>$F19,$M19,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F19,SUM($G127:BD127)<$M19*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BD127),IF(BE$67>$F19,$M19,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F19,SUM($G127:BE127)<$M19*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BE127),IF(BF$67>$F19,$M19,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F19,SUM($G127:BF127)<$M19*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M19*'2. Assumptions'!$D$10-SUM($G127:BF127),IF(BG$67>$F19,$M19,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 19",{"$f":"NPV($D$65,H128:OFFSET(H128,0,$D$67,1,1))","v":140287.07837186573},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F20,SUM($G128:G128)<$M20*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:G128),IF(H$67>$F20,$M20,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F20,SUM($G128:H128)<$M20*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:H128),IF(I$67>$F20,$M20,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F20,SUM($G128:I128)<$M20*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:I128),IF(J$67>$F20,$M20,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F20,SUM($G128:J128)<$M20*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:J128),IF(K$67>$F20,$M20,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F20,SUM($G128:K128)<$M20*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:K128),IF(L$67>$F20,$M20,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F20,SUM($G128:L128)<$M20*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:L128),IF(M$67>$F20,$M20,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F20,SUM($G128:M128)<$M20*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:M128),IF(N$67>$F20,$M20,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F20,SUM($G128:N128)<$M20*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:N128),IF(O$67>$F20,$M20,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F20,SUM($G128:O128)<$M20*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:O128),IF(P$67>$F20,$M20,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F20,SUM($G128:P128)<$M20*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:P128),IF(Q$67>$F20,$M20,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F20,SUM($G128:Q128)<$M20*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:Q128),IF(R$67>$F20,$M20,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F20,SUM($G128:R128)<$M20*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:R128),IF(S$67>$F20,$M20,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F20,SUM($G128:S128)<$M20*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:S128),IF(T$67>$F20,$M20,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F20,SUM($G128:T128)<$M20*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:T128),IF(U$67>$F20,$M20,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F20,SUM($G128:U128)<$M20*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:U128),IF(V$67>$F20,$M20,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F20,SUM($G128:V128)<$M20*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:V128),IF(W$67>$F20,$M20,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F20,SUM($G128:W128)<$M20*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:W128),IF(X$67>$F20,$M20,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F20,SUM($G128:X128)<$M20*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:X128),IF(Y$67>$F20,$M20,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F20,SUM($G128:Y128)<$M20*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:Y128),IF(Z$67>$F20,$M20,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F20,SUM($G128:Z128)<$M20*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:Z128),IF(AA$67>$F20,$M20,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F20,SUM($G128:AA128)<$M20*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AA128),IF(AB$67>$F20,$M20,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F20,SUM($G128:AB128)<$M20*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AB128),IF(AC$67>$F20,$M20,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F20,SUM($G128:AC128)<$M20*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AC128),IF(AD$67>$F20,$M20,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F20,SUM($G128:AD128)<$M20*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AD128),IF(AE$67>$F20,$M20,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F20,SUM($G128:AE128)<$M20*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AE128),IF(AF$67>$F20,$M20,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F20,SUM($G128:AF128)<$M20*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AF128),IF(AG$67>$F20,$M20,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F20,SUM($G128:AG128)<$M20*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AG128),IF(AH$67>$F20,$M20,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F20,SUM($G128:AH128)<$M20*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AH128),IF(AI$67>$F20,$M20,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F20,SUM($G128:AI128)<$M20*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AI128),IF(AJ$67>$F20,$M20,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F20,SUM($G128:AJ128)<$M20*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AJ128),IF(AK$67>$F20,$M20,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F20,SUM($G128:AK128)<$M20*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AK128),IF(AL$67>$F20,$M20,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":9000},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F20,SUM($G128:AL128)<$M20*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AL128),IF(AM$67>$F20,$M20,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F20,SUM($G128:AM128)<$M20*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AM128),IF(AN$67>$F20,$M20,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F20,SUM($G128:AN128)<$M20*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AN128),IF(AO$67>$F20,$M20,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F20,SUM($G128:AO128)<$M20*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AO128),IF(AP$67>$F20,$M20,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F20,SUM($G128:AP128)<$M20*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AP128),IF(AQ$67>$F20,$M20,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F20,SUM($G128:AQ128)<$M20*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AQ128),IF(AR$67>$F20,$M20,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F20,SUM($G128:AR128)<$M20*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AR128),IF(AS$67>$F20,$M20,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F20,SUM($G128:AS128)<$M20*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AS128),IF(AT$67>$F20,$M20,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F20,SUM($G128:AT128)<$M20*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AT128),IF(AU$67>$F20,$M20,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F20,SUM($G128:AU128)<$M20*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AU128),IF(AV$67>$F20,$M20,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F20,SUM($G128:AV128)<$M20*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AV128),IF(AW$67>$F20,$M20,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F20,SUM($G128:AW128)<$M20*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AW128),IF(AX$67>$F20,$M20,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F20,SUM($G128:AX128)<$M20*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AX128),IF(AY$67>$F20,$M20,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F20,SUM($G128:AY128)<$M20*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AY128),IF(AZ$67>$F20,$M20,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F20,SUM($G128:AZ128)<$M20*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:AZ128),IF(BA$67>$F20,$M20,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F20,SUM($G128:BA128)<$M20*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BA128),IF(BB$67>$F20,$M20,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F20,SUM($G128:BB128)<$M20*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BB128),IF(BC$67>$F20,$M20,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F20,SUM($G128:BC128)<$M20*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BC128),IF(BD$67>$F20,$M20,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F20,SUM($G128:BD128)<$M20*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BD128),IF(BE$67>$F20,$M20,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F20,SUM($G128:BE128)<$M20*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BE128),IF(BF$67>$F20,$M20,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F20,SUM($G128:BF128)<$M20*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M20*'2. Assumptions'!$D$10-SUM($G128:BF128),IF(BG$67>$F20,$M20,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 20",{"$f":"NPV($D$65,H129:OFFSET(H129,0,$D$67,1,1))","v":124699.6252194362},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F21,SUM($G129:G129)<$M21*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:G129),IF(H$67>$F21,$M21,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F21,SUM($G129:H129)<$M21*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:H129),IF(I$67>$F21,$M21,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F21,SUM($G129:I129)<$M21*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:I129),IF(J$67>$F21,$M21,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F21,SUM($G129:J129)<$M21*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:J129),IF(K$67>$F21,$M21,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F21,SUM($G129:K129)<$M21*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:K129),IF(L$67>$F21,$M21,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F21,SUM($G129:L129)<$M21*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:L129),IF(M$67>$F21,$M21,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F21,SUM($G129:M129)<$M21*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:M129),IF(N$67>$F21,$M21,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F21,SUM($G129:N129)<$M21*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:N129),IF(O$67>$F21,$M21,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F21,SUM($G129:O129)<$M21*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:O129),IF(P$67>$F21,$M21,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F21,SUM($G129:P129)<$M21*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:P129),IF(Q$67>$F21,$M21,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F21,SUM($G129:Q129)<$M21*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:Q129),IF(R$67>$F21,$M21,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F21,SUM($G129:R129)<$M21*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:R129),IF(S$67>$F21,$M21,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F21,SUM($G129:S129)<$M21*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:S129),IF(T$67>$F21,$M21,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F21,SUM($G129:T129)<$M21*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:T129),IF(U$67>$F21,$M21,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F21,SUM($G129:U129)<$M21*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:U129),IF(V$67>$F21,$M21,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F21,SUM($G129:V129)<$M21*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:V129),IF(W$67>$F21,$M21,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F21,SUM($G129:W129)<$M21*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:W129),IF(X$67>$F21,$M21,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F21,SUM($G129:X129)<$M21*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:X129),IF(Y$67>$F21,$M21,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F21,SUM($G129:Y129)<$M21*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:Y129),IF(Z$67>$F21,$M21,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F21,SUM($G129:Z129)<$M21*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:Z129),IF(AA$67>$F21,$M21,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F21,SUM($G129:AA129)<$M21*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AA129),IF(AB$67>$F21,$M21,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F21,SUM($G129:AB129)<$M21*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AB129),IF(AC$67>$F21,$M21,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F21,SUM($G129:AC129)<$M21*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AC129),IF(AD$67>$F21,$M21,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F21,SUM($G129:AD129)<$M21*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AD129),IF(AE$67>$F21,$M21,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F21,SUM($G129:AE129)<$M21*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AE129),IF(AF$67>$F21,$M21,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F21,SUM($G129:AF129)<$M21*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AF129),IF(AG$67>$F21,$M21,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F21,SUM($G129:AG129)<$M21*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AG129),IF(AH$67>$F21,$M21,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F21,SUM($G129:AH129)<$M21*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AH129),IF(AI$67>$F21,$M21,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F21,SUM($G129:AI129)<$M21*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AI129),IF(AJ$67>$F21,$M21,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F21,SUM($G129:AJ129)<$M21*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AJ129),IF(AK$67>$F21,$M21,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F21,SUM($G129:AK129)<$M21*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AK129),IF(AL$67>$F21,$M21,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":8000},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F21,SUM($G129:AL129)<$M21*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AL129),IF(AM$67>$F21,$M21,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F21,SUM($G129:AM129)<$M21*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AM129),IF(AN$67>$F21,$M21,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F21,SUM($G129:AN129)<$M21*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AN129),IF(AO$67>$F21,$M21,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F21,SUM($G129:AO129)<$M21*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AO129),IF(AP$67>$F21,$M21,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F21,SUM($G129:AP129)<$M21*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AP129),IF(AQ$67>$F21,$M21,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F21,SUM($G129:AQ129)<$M21*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AQ129),IF(AR$67>$F21,$M21,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F21,SUM($G129:AR129)<$M21*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AR129),IF(AS$67>$F21,$M21,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F21,SUM($G129:AS129)<$M21*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AS129),IF(AT$67>$F21,$M21,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F21,SUM($G129:AT129)<$M21*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AT129),IF(AU$67>$F21,$M21,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F21,SUM($G129:AU129)<$M21*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AU129),IF(AV$67>$F21,$M21,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F21,SUM($G129:AV129)<$M21*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AV129),IF(AW$67>$F21,$M21,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F21,SUM($G129:AW129)<$M21*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AW129),IF(AX$67>$F21,$M21,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F21,SUM($G129:AX129)<$M21*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AX129),IF(AY$67>$F21,$M21,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F21,SUM($G129:AY129)<$M21*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AY129),IF(AZ$67>$F21,$M21,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F21,SUM($G129:AZ129)<$M21*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:AZ129),IF(BA$67>$F21,$M21,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F21,SUM($G129:BA129)<$M21*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BA129),IF(BB$67>$F21,$M21,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F21,SUM($G129:BB129)<$M21*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BB129),IF(BC$67>$F21,$M21,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F21,SUM($G129:BC129)<$M21*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BC129),IF(BD$67>$F21,$M21,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F21,SUM($G129:BD129)<$M21*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BD129),IF(BE$67>$F21,$M21,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F21,SUM($G129:BE129)<$M21*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BE129),IF(BF$67>$F21,$M21,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F21,SUM($G129:BF129)<$M21*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M21*'2. Assumptions'!$D$10-SUM($G129:BF129),IF(BG$67>$F21,$M21,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H130:OFFSET(H130,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F22,SUM($G130:G130)<$M22*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:G130),IF(H$67>$F22,$M22,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F22,SUM($G130:H130)<$M22*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:H130),IF(I$67>$F22,$M22,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F22,SUM($G130:I130)<$M22*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:I130),IF(J$67>$F22,$M22,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F22,SUM($G130:J130)<$M22*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:J130),IF(K$67>$F22,$M22,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F22,SUM($G130:K130)<$M22*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:K130),IF(L$67>$F22,$M22,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F22,SUM($G130:L130)<$M22*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:L130),IF(M$67>$F22,$M22,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F22,SUM($G130:M130)<$M22*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:M130),IF(N$67>$F22,$M22,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F22,SUM($G130:N130)<$M22*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:N130),IF(O$67>$F22,$M22,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F22,SUM($G130:O130)<$M22*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:O130),IF(P$67>$F22,$M22,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F22,SUM($G130:P130)<$M22*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:P130),IF(Q$67>$F22,$M22,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F22,SUM($G130:Q130)<$M22*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:Q130),IF(R$67>$F22,$M22,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F22,SUM($G130:R130)<$M22*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:R130),IF(S$67>$F22,$M22,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F22,SUM($G130:S130)<$M22*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:S130),IF(T$67>$F22,$M22,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F22,SUM($G130:T130)<$M22*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:T130),IF(U$67>$F22,$M22,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F22,SUM($G130:U130)<$M22*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:U130),IF(V$67>$F22,$M22,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F22,SUM($G130:V130)<$M22*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:V130),IF(W$67>$F22,$M22,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F22,SUM($G130:W130)<$M22*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:W130),IF(X$67>$F22,$M22,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F22,SUM($G130:X130)<$M22*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:X130),IF(Y$67>$F22,$M22,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F22,SUM($G130:Y130)<$M22*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:Y130),IF(Z$67>$F22,$M22,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F22,SUM($G130:Z130)<$M22*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:Z130),IF(AA$67>$F22,$M22,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F22,SUM($G130:AA130)<$M22*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AA130),IF(AB$67>$F22,$M22,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F22,SUM($G130:AB130)<$M22*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AB130),IF(AC$67>$F22,$M22,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F22,SUM($G130:AC130)<$M22*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AC130),IF(AD$67>$F22,$M22,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F22,SUM($G130:AD130)<$M22*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AD130),IF(AE$67>$F22,$M22,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F22,SUM($G130:AE130)<$M22*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AE130),IF(AF$67>$F22,$M22,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F22,SUM($G130:AF130)<$M22*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AF130),IF(AG$67>$F22,$M22,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F22,SUM($G130:AG130)<$M22*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AG130),IF(AH$67>$F22,$M22,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F22,SUM($G130:AH130)<$M22*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AH130),IF(AI$67>$F22,$M22,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F22,SUM($G130:AI130)<$M22*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AI130),IF(AJ$67>$F22,$M22,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F22,SUM($G130:AJ130)<$M22*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AJ130),IF(AK$67>$F22,$M22,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F22,SUM($G130:AK130)<$M22*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AK130),IF(AL$67>$F22,$M22,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F22,SUM($G130:AL130)<$M22*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AL130),IF(AM$67>$F22,$M22,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F22,SUM($G130:AM130)<$M22*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AM130),IF(AN$67>$F22,$M22,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F22,SUM($G130:AN130)<$M22*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AN130),IF(AO$67>$F22,$M22,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F22,SUM($G130:AO130)<$M22*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AO130),IF(AP$67>$F22,$M22,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F22,SUM($G130:AP130)<$M22*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AP130),IF(AQ$67>$F22,$M22,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F22,SUM($G130:AQ130)<$M22*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AQ130),IF(AR$67>$F22,$M22,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F22,SUM($G130:AR130)<$M22*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AR130),IF(AS$67>$F22,$M22,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F22,SUM($G130:AS130)<$M22*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AS130),IF(AT$67>$F22,$M22,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F22,SUM($G130:AT130)<$M22*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AT130),IF(AU$67>$F22,$M22,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F22,SUM($G130:AU130)<$M22*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AU130),IF(AV$67>$F22,$M22,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F22,SUM($G130:AV130)<$M22*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AV130),IF(AW$67>$F22,$M22,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F22,SUM($G130:AW130)<$M22*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AW130),IF(AX$67>$F22,$M22,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F22,SUM($G130:AX130)<$M22*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AX130),IF(AY$67>$F22,$M22,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F22,SUM($G130:AY130)<$M22*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AY130),IF(AZ$67>$F22,$M22,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F22,SUM($G130:AZ130)<$M22*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:AZ130),IF(BA$67>$F22,$M22,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F22,SUM($G130:BA130)<$M22*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BA130),IF(BB$67>$F22,$M22,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F22,SUM($G130:BB130)<$M22*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BB130),IF(BC$67>$F22,$M22,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F22,SUM($G130:BC130)<$M22*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BC130),IF(BD$67>$F22,$M22,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F22,SUM($G130:BD130)<$M22*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BD130),IF(BE$67>$F22,$M22,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F22,SUM($G130:BE130)<$M22*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BE130),IF(BF$67>$F22,$M22,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F22,SUM($G130:BF130)<$M22*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M22*'2. Assumptions'!$D$10-SUM($G130:BF130),IF(BG$67>$F22,$M22,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H131:OFFSET(H131,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F23,SUM($G131:G131)<$M23*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:G131),IF(H$67>$F23,$M23,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F23,SUM($G131:H131)<$M23*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:H131),IF(I$67>$F23,$M23,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F23,SUM($G131:I131)<$M23*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:I131),IF(J$67>$F23,$M23,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F23,SUM($G131:J131)<$M23*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:J131),IF(K$67>$F23,$M23,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F23,SUM($G131:K131)<$M23*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:K131),IF(L$67>$F23,$M23,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F23,SUM($G131:L131)<$M23*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:L131),IF(M$67>$F23,$M23,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F23,SUM($G131:M131)<$M23*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:M131),IF(N$67>$F23,$M23,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F23,SUM($G131:N131)<$M23*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:N131),IF(O$67>$F23,$M23,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F23,SUM($G131:O131)<$M23*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:O131),IF(P$67>$F23,$M23,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F23,SUM($G131:P131)<$M23*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:P131),IF(Q$67>$F23,$M23,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F23,SUM($G131:Q131)<$M23*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:Q131),IF(R$67>$F23,$M23,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F23,SUM($G131:R131)<$M23*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:R131),IF(S$67>$F23,$M23,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F23,SUM($G131:S131)<$M23*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:S131),IF(T$67>$F23,$M23,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F23,SUM($G131:T131)<$M23*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:T131),IF(U$67>$F23,$M23,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F23,SUM($G131:U131)<$M23*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:U131),IF(V$67>$F23,$M23,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F23,SUM($G131:V131)<$M23*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:V131),IF(W$67>$F23,$M23,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F23,SUM($G131:W131)<$M23*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:W131),IF(X$67>$F23,$M23,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F23,SUM($G131:X131)<$M23*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:X131),IF(Y$67>$F23,$M23,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F23,SUM($G131:Y131)<$M23*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:Y131),IF(Z$67>$F23,$M23,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F23,SUM($G131:Z131)<$M23*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:Z131),IF(AA$67>$F23,$M23,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F23,SUM($G131:AA131)<$M23*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AA131),IF(AB$67>$F23,$M23,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F23,SUM($G131:AB131)<$M23*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AB131),IF(AC$67>$F23,$M23,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F23,SUM($G131:AC131)<$M23*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AC131),IF(AD$67>$F23,$M23,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F23,SUM($G131:AD131)<$M23*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AD131),IF(AE$67>$F23,$M23,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F23,SUM($G131:AE131)<$M23*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AE131),IF(AF$67>$F23,$M23,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F23,SUM($G131:AF131)<$M23*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AF131),IF(AG$67>$F23,$M23,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F23,SUM($G131:AG131)<$M23*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AG131),IF(AH$67>$F23,$M23,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F23,SUM($G131:AH131)<$M23*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AH131),IF(AI$67>$F23,$M23,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F23,SUM($G131:AI131)<$M23*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AI131),IF(AJ$67>$F23,$M23,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F23,SUM($G131:AJ131)<$M23*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AJ131),IF(AK$67>$F23,$M23,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F23,SUM($G131:AK131)<$M23*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AK131),IF(AL$67>$F23,$M23,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F23,SUM($G131:AL131)<$M23*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AL131),IF(AM$67>$F23,$M23,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F23,SUM($G131:AM131)<$M23*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AM131),IF(AN$67>$F23,$M23,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F23,SUM($G131:AN131)<$M23*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AN131),IF(AO$67>$F23,$M23,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F23,SUM($G131:AO131)<$M23*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AO131),IF(AP$67>$F23,$M23,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F23,SUM($G131:AP131)<$M23*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AP131),IF(AQ$67>$F23,$M23,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F23,SUM($G131:AQ131)<$M23*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AQ131),IF(AR$67>$F23,$M23,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F23,SUM($G131:AR131)<$M23*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AR131),IF(AS$67>$F23,$M23,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F23,SUM($G131:AS131)<$M23*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AS131),IF(AT$67>$F23,$M23,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F23,SUM($G131:AT131)<$M23*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AT131),IF(AU$67>$F23,$M23,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F23,SUM($G131:AU131)<$M23*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AU131),IF(AV$67>$F23,$M23,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F23,SUM($G131:AV131)<$M23*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AV131),IF(AW$67>$F23,$M23,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F23,SUM($G131:AW131)<$M23*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AW131),IF(AX$67>$F23,$M23,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F23,SUM($G131:AX131)<$M23*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AX131),IF(AY$67>$F23,$M23,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F23,SUM($G131:AY131)<$M23*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AY131),IF(AZ$67>$F23,$M23,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F23,SUM($G131:AZ131)<$M23*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:AZ131),IF(BA$67>$F23,$M23,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F23,SUM($G131:BA131)<$M23*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BA131),IF(BB$67>$F23,$M23,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F23,SUM($G131:BB131)<$M23*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BB131),IF(BC$67>$F23,$M23,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F23,SUM($G131:BC131)<$M23*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BC131),IF(BD$67>$F23,$M23,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F23,SUM($G131:BD131)<$M23*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BD131),IF(BE$67>$F23,$M23,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F23,SUM($G131:BE131)<$M23*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BE131),IF(BF$67>$F23,$M23,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F23,SUM($G131:BF131)<$M23*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M23*'2. Assumptions'!$D$10-SUM($G131:BF131),IF(BG$67>$F23,$M23,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H132:OFFSET(H132,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F24,SUM($G132:G132)<$M24*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:G132),IF(H$67>$F24,$M24,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F24,SUM($G132:H132)<$M24*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:H132),IF(I$67>$F24,$M24,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F24,SUM($G132:I132)<$M24*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:I132),IF(J$67>$F24,$M24,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F24,SUM($G132:J132)<$M24*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:J132),IF(K$67>$F24,$M24,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F24,SUM($G132:K132)<$M24*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:K132),IF(L$67>$F24,$M24,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F24,SUM($G132:L132)<$M24*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:L132),IF(M$67>$F24,$M24,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F24,SUM($G132:M132)<$M24*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:M132),IF(N$67>$F24,$M24,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F24,SUM($G132:N132)<$M24*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:N132),IF(O$67>$F24,$M24,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F24,SUM($G132:O132)<$M24*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:O132),IF(P$67>$F24,$M24,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F24,SUM($G132:P132)<$M24*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:P132),IF(Q$67>$F24,$M24,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F24,SUM($G132:Q132)<$M24*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:Q132),IF(R$67>$F24,$M24,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F24,SUM($G132:R132)<$M24*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:R132),IF(S$67>$F24,$M24,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F24,SUM($G132:S132)<$M24*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:S132),IF(T$67>$F24,$M24,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F24,SUM($G132:T132)<$M24*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:T132),IF(U$67>$F24,$M24,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F24,SUM($G132:U132)<$M24*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:U132),IF(V$67>$F24,$M24,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F24,SUM($G132:V132)<$M24*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:V132),IF(W$67>$F24,$M24,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F24,SUM($G132:W132)<$M24*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:W132),IF(X$67>$F24,$M24,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F24,SUM($G132:X132)<$M24*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:X132),IF(Y$67>$F24,$M24,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F24,SUM($G132:Y132)<$M24*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:Y132),IF(Z$67>$F24,$M24,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F24,SUM($G132:Z132)<$M24*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:Z132),IF(AA$67>$F24,$M24,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F24,SUM($G132:AA132)<$M24*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AA132),IF(AB$67>$F24,$M24,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F24,SUM($G132:AB132)<$M24*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AB132),IF(AC$67>$F24,$M24,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F24,SUM($G132:AC132)<$M24*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AC132),IF(AD$67>$F24,$M24,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F24,SUM($G132:AD132)<$M24*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AD132),IF(AE$67>$F24,$M24,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F24,SUM($G132:AE132)<$M24*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AE132),IF(AF$67>$F24,$M24,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F24,SUM($G132:AF132)<$M24*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AF132),IF(AG$67>$F24,$M24,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F24,SUM($G132:AG132)<$M24*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AG132),IF(AH$67>$F24,$M24,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F24,SUM($G132:AH132)<$M24*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AH132),IF(AI$67>$F24,$M24,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F24,SUM($G132:AI132)<$M24*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AI132),IF(AJ$67>$F24,$M24,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F24,SUM($G132:AJ132)<$M24*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AJ132),IF(AK$67>$F24,$M24,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F24,SUM($G132:AK132)<$M24*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AK132),IF(AL$67>$F24,$M24,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F24,SUM($G132:AL132)<$M24*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AL132),IF(AM$67>$F24,$M24,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F24,SUM($G132:AM132)<$M24*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AM132),IF(AN$67>$F24,$M24,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F24,SUM($G132:AN132)<$M24*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AN132),IF(AO$67>$F24,$M24,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F24,SUM($G132:AO132)<$M24*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AO132),IF(AP$67>$F24,$M24,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F24,SUM($G132:AP132)<$M24*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AP132),IF(AQ$67>$F24,$M24,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F24,SUM($G132:AQ132)<$M24*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AQ132),IF(AR$67>$F24,$M24,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F24,SUM($G132:AR132)<$M24*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AR132),IF(AS$67>$F24,$M24,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F24,SUM($G132:AS132)<$M24*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AS132),IF(AT$67>$F24,$M24,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F24,SUM($G132:AT132)<$M24*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AT132),IF(AU$67>$F24,$M24,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F24,SUM($G132:AU132)<$M24*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AU132),IF(AV$67>$F24,$M24,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F24,SUM($G132:AV132)<$M24*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AV132),IF(AW$67>$F24,$M24,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F24,SUM($G132:AW132)<$M24*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AW132),IF(AX$67>$F24,$M24,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F24,SUM($G132:AX132)<$M24*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AX132),IF(AY$67>$F24,$M24,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F24,SUM($G132:AY132)<$M24*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AY132),IF(AZ$67>$F24,$M24,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F24,SUM($G132:AZ132)<$M24*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:AZ132),IF(BA$67>$F24,$M24,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F24,SUM($G132:BA132)<$M24*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BA132),IF(BB$67>$F24,$M24,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F24,SUM($G132:BB132)<$M24*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BB132),IF(BC$67>$F24,$M24,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F24,SUM($G132:BC132)<$M24*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BC132),IF(BD$67>$F24,$M24,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F24,SUM($G132:BD132)<$M24*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BD132),IF(BE$67>$F24,$M24,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F24,SUM($G132:BE132)<$M24*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BE132),IF(BF$67>$F24,$M24,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F24,SUM($G132:BF132)<$M24*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M24*'2. Assumptions'!$D$10-SUM($G132:BF132),IF(BG$67>$F24,$M24,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H133:OFFSET(H133,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F25,SUM($G133:G133)<$M25*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:G133),IF(H$67>$F25,$M25,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F25,SUM($G133:H133)<$M25*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:H133),IF(I$67>$F25,$M25,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F25,SUM($G133:I133)<$M25*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:I133),IF(J$67>$F25,$M25,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F25,SUM($G133:J133)<$M25*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:J133),IF(K$67>$F25,$M25,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F25,SUM($G133:K133)<$M25*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:K133),IF(L$67>$F25,$M25,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F25,SUM($G133:L133)<$M25*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:L133),IF(M$67>$F25,$M25,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F25,SUM($G133:M133)<$M25*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:M133),IF(N$67>$F25,$M25,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F25,SUM($G133:N133)<$M25*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:N133),IF(O$67>$F25,$M25,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F25,SUM($G133:O133)<$M25*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:O133),IF(P$67>$F25,$M25,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F25,SUM($G133:P133)<$M25*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:P133),IF(Q$67>$F25,$M25,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F25,SUM($G133:Q133)<$M25*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:Q133),IF(R$67>$F25,$M25,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F25,SUM($G133:R133)<$M25*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:R133),IF(S$67>$F25,$M25,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F25,SUM($G133:S133)<$M25*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:S133),IF(T$67>$F25,$M25,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F25,SUM($G133:T133)<$M25*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:T133),IF(U$67>$F25,$M25,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F25,SUM($G133:U133)<$M25*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:U133),IF(V$67>$F25,$M25,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F25,SUM($G133:V133)<$M25*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:V133),IF(W$67>$F25,$M25,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F25,SUM($G133:W133)<$M25*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:W133),IF(X$67>$F25,$M25,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F25,SUM($G133:X133)<$M25*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:X133),IF(Y$67>$F25,$M25,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F25,SUM($G133:Y133)<$M25*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:Y133),IF(Z$67>$F25,$M25,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F25,SUM($G133:Z133)<$M25*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:Z133),IF(AA$67>$F25,$M25,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F25,SUM($G133:AA133)<$M25*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AA133),IF(AB$67>$F25,$M25,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F25,SUM($G133:AB133)<$M25*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AB133),IF(AC$67>$F25,$M25,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F25,SUM($G133:AC133)<$M25*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AC133),IF(AD$67>$F25,$M25,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F25,SUM($G133:AD133)<$M25*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AD133),IF(AE$67>$F25,$M25,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F25,SUM($G133:AE133)<$M25*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AE133),IF(AF$67>$F25,$M25,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F25,SUM($G133:AF133)<$M25*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AF133),IF(AG$67>$F25,$M25,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F25,SUM($G133:AG133)<$M25*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AG133),IF(AH$67>$F25,$M25,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F25,SUM($G133:AH133)<$M25*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AH133),IF(AI$67>$F25,$M25,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F25,SUM($G133:AI133)<$M25*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AI133),IF(AJ$67>$F25,$M25,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F25,SUM($G133:AJ133)<$M25*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AJ133),IF(AK$67>$F25,$M25,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F25,SUM($G133:AK133)<$M25*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AK133),IF(AL$67>$F25,$M25,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F25,SUM($G133:AL133)<$M25*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AL133),IF(AM$67>$F25,$M25,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F25,SUM($G133:AM133)<$M25*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AM133),IF(AN$67>$F25,$M25,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F25,SUM($G133:AN133)<$M25*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AN133),IF(AO$67>$F25,$M25,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F25,SUM($G133:AO133)<$M25*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AO133),IF(AP$67>$F25,$M25,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F25,SUM($G133:AP133)<$M25*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AP133),IF(AQ$67>$F25,$M25,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F25,SUM($G133:AQ133)<$M25*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AQ133),IF(AR$67>$F25,$M25,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F25,SUM($G133:AR133)<$M25*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AR133),IF(AS$67>$F25,$M25,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F25,SUM($G133:AS133)<$M25*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AS133),IF(AT$67>$F25,$M25,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F25,SUM($G133:AT133)<$M25*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AT133),IF(AU$67>$F25,$M25,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F25,SUM($G133:AU133)<$M25*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AU133),IF(AV$67>$F25,$M25,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F25,SUM($G133:AV133)<$M25*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AV133),IF(AW$67>$F25,$M25,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F25,SUM($G133:AW133)<$M25*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AW133),IF(AX$67>$F25,$M25,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F25,SUM($G133:AX133)<$M25*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AX133),IF(AY$67>$F25,$M25,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F25,SUM($G133:AY133)<$M25*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AY133),IF(AZ$67>$F25,$M25,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F25,SUM($G133:AZ133)<$M25*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:AZ133),IF(BA$67>$F25,$M25,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F25,SUM($G133:BA133)<$M25*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BA133),IF(BB$67>$F25,$M25,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F25,SUM($G133:BB133)<$M25*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BB133),IF(BC$67>$F25,$M25,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F25,SUM($G133:BC133)<$M25*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BC133),IF(BD$67>$F25,$M25,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F25,SUM($G133:BD133)<$M25*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BD133),IF(BE$67>$F25,$M25,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F25,SUM($G133:BE133)<$M25*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BE133),IF(BF$67>$F25,$M25,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F25,SUM($G133:BF133)<$M25*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M25*'2. Assumptions'!$D$10-SUM($G133:BF133),IF(BG$67>$F25,$M25,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H134:OFFSET(H134,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F26,SUM($G134:G134)<$M26*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:G134),IF(H$67>$F26,$M26,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F26,SUM($G134:H134)<$M26*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:H134),IF(I$67>$F26,$M26,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F26,SUM($G134:I134)<$M26*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:I134),IF(J$67>$F26,$M26,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F26,SUM($G134:J134)<$M26*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:J134),IF(K$67>$F26,$M26,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F26,SUM($G134:K134)<$M26*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:K134),IF(L$67>$F26,$M26,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F26,SUM($G134:L134)<$M26*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:L134),IF(M$67>$F26,$M26,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F26,SUM($G134:M134)<$M26*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:M134),IF(N$67>$F26,$M26,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F26,SUM($G134:N134)<$M26*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:N134),IF(O$67>$F26,$M26,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F26,SUM($G134:O134)<$M26*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:O134),IF(P$67>$F26,$M26,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F26,SUM($G134:P134)<$M26*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:P134),IF(Q$67>$F26,$M26,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F26,SUM($G134:Q134)<$M26*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:Q134),IF(R$67>$F26,$M26,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F26,SUM($G134:R134)<$M26*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:R134),IF(S$67>$F26,$M26,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F26,SUM($G134:S134)<$M26*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:S134),IF(T$67>$F26,$M26,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F26,SUM($G134:T134)<$M26*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:T134),IF(U$67>$F26,$M26,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F26,SUM($G134:U134)<$M26*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:U134),IF(V$67>$F26,$M26,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F26,SUM($G134:V134)<$M26*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:V134),IF(W$67>$F26,$M26,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F26,SUM($G134:W134)<$M26*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:W134),IF(X$67>$F26,$M26,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F26,SUM($G134:X134)<$M26*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:X134),IF(Y$67>$F26,$M26,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F26,SUM($G134:Y134)<$M26*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:Y134),IF(Z$67>$F26,$M26,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F26,SUM($G134:Z134)<$M26*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:Z134),IF(AA$67>$F26,$M26,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F26,SUM($G134:AA134)<$M26*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AA134),IF(AB$67>$F26,$M26,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F26,SUM($G134:AB134)<$M26*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AB134),IF(AC$67>$F26,$M26,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F26,SUM($G134:AC134)<$M26*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AC134),IF(AD$67>$F26,$M26,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F26,SUM($G134:AD134)<$M26*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AD134),IF(AE$67>$F26,$M26,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F26,SUM($G134:AE134)<$M26*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AE134),IF(AF$67>$F26,$M26,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F26,SUM($G134:AF134)<$M26*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AF134),IF(AG$67>$F26,$M26,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F26,SUM($G134:AG134)<$M26*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AG134),IF(AH$67>$F26,$M26,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F26,SUM($G134:AH134)<$M26*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AH134),IF(AI$67>$F26,$M26,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F26,SUM($G134:AI134)<$M26*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AI134),IF(AJ$67>$F26,$M26,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F26,SUM($G134:AJ134)<$M26*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AJ134),IF(AK$67>$F26,$M26,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F26,SUM($G134:AK134)<$M26*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AK134),IF(AL$67>$F26,$M26,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F26,SUM($G134:AL134)<$M26*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AL134),IF(AM$67>$F26,$M26,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F26,SUM($G134:AM134)<$M26*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AM134),IF(AN$67>$F26,$M26,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F26,SUM($G134:AN134)<$M26*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AN134),IF(AO$67>$F26,$M26,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F26,SUM($G134:AO134)<$M26*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AO134),IF(AP$67>$F26,$M26,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F26,SUM($G134:AP134)<$M26*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AP134),IF(AQ$67>$F26,$M26,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F26,SUM($G134:AQ134)<$M26*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AQ134),IF(AR$67>$F26,$M26,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F26,SUM($G134:AR134)<$M26*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AR134),IF(AS$67>$F26,$M26,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F26,SUM($G134:AS134)<$M26*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AS134),IF(AT$67>$F26,$M26,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F26,SUM($G134:AT134)<$M26*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AT134),IF(AU$67>$F26,$M26,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F26,SUM($G134:AU134)<$M26*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AU134),IF(AV$67>$F26,$M26,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F26,SUM($G134:AV134)<$M26*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AV134),IF(AW$67>$F26,$M26,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F26,SUM($G134:AW134)<$M26*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AW134),IF(AX$67>$F26,$M26,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F26,SUM($G134:AX134)<$M26*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AX134),IF(AY$67>$F26,$M26,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F26,SUM($G134:AY134)<$M26*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AY134),IF(AZ$67>$F26,$M26,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F26,SUM($G134:AZ134)<$M26*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:AZ134),IF(BA$67>$F26,$M26,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F26,SUM($G134:BA134)<$M26*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BA134),IF(BB$67>$F26,$M26,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F26,SUM($G134:BB134)<$M26*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BB134),IF(BC$67>$F26,$M26,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F26,SUM($G134:BC134)<$M26*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BC134),IF(BD$67>$F26,$M26,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F26,SUM($G134:BD134)<$M26*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BD134),IF(BE$67>$F26,$M26,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F26,SUM($G134:BE134)<$M26*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BE134),IF(BF$67>$F26,$M26,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F26,SUM($G134:BF134)<$M26*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M26*'2. Assumptions'!$D$10-SUM($G134:BF134),IF(BG$67>$F26,$M26,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H135:OFFSET(H135,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F27,SUM($G135:G135)<$M27*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:G135),IF(H$67>$F27,$M27,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F27,SUM($G135:H135)<$M27*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:H135),IF(I$67>$F27,$M27,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F27,SUM($G135:I135)<$M27*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:I135),IF(J$67>$F27,$M27,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F27,SUM($G135:J135)<$M27*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:J135),IF(K$67>$F27,$M27,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F27,SUM($G135:K135)<$M27*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:K135),IF(L$67>$F27,$M27,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F27,SUM($G135:L135)<$M27*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:L135),IF(M$67>$F27,$M27,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F27,SUM($G135:M135)<$M27*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:M135),IF(N$67>$F27,$M27,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F27,SUM($G135:N135)<$M27*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:N135),IF(O$67>$F27,$M27,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F27,SUM($G135:O135)<$M27*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:O135),IF(P$67>$F27,$M27,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F27,SUM($G135:P135)<$M27*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:P135),IF(Q$67>$F27,$M27,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F27,SUM($G135:Q135)<$M27*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:Q135),IF(R$67>$F27,$M27,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F27,SUM($G135:R135)<$M27*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:R135),IF(S$67>$F27,$M27,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F27,SUM($G135:S135)<$M27*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:S135),IF(T$67>$F27,$M27,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F27,SUM($G135:T135)<$M27*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:T135),IF(U$67>$F27,$M27,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F27,SUM($G135:U135)<$M27*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:U135),IF(V$67>$F27,$M27,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F27,SUM($G135:V135)<$M27*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:V135),IF(W$67>$F27,$M27,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F27,SUM($G135:W135)<$M27*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:W135),IF(X$67>$F27,$M27,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F27,SUM($G135:X135)<$M27*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:X135),IF(Y$67>$F27,$M27,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F27,SUM($G135:Y135)<$M27*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:Y135),IF(Z$67>$F27,$M27,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F27,SUM($G135:Z135)<$M27*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:Z135),IF(AA$67>$F27,$M27,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F27,SUM($G135:AA135)<$M27*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AA135),IF(AB$67>$F27,$M27,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F27,SUM($G135:AB135)<$M27*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AB135),IF(AC$67>$F27,$M27,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F27,SUM($G135:AC135)<$M27*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AC135),IF(AD$67>$F27,$M27,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F27,SUM($G135:AD135)<$M27*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AD135),IF(AE$67>$F27,$M27,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F27,SUM($G135:AE135)<$M27*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AE135),IF(AF$67>$F27,$M27,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F27,SUM($G135:AF135)<$M27*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AF135),IF(AG$67>$F27,$M27,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F27,SUM($G135:AG135)<$M27*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AG135),IF(AH$67>$F27,$M27,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F27,SUM($G135:AH135)<$M27*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AH135),IF(AI$67>$F27,$M27,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F27,SUM($G135:AI135)<$M27*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AI135),IF(AJ$67>$F27,$M27,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F27,SUM($G135:AJ135)<$M27*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AJ135),IF(AK$67>$F27,$M27,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F27,SUM($G135:AK135)<$M27*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AK135),IF(AL$67>$F27,$M27,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F27,SUM($G135:AL135)<$M27*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AL135),IF(AM$67>$F27,$M27,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F27,SUM($G135:AM135)<$M27*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AM135),IF(AN$67>$F27,$M27,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F27,SUM($G135:AN135)<$M27*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AN135),IF(AO$67>$F27,$M27,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F27,SUM($G135:AO135)<$M27*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AO135),IF(AP$67>$F27,$M27,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F27,SUM($G135:AP135)<$M27*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AP135),IF(AQ$67>$F27,$M27,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F27,SUM($G135:AQ135)<$M27*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AQ135),IF(AR$67>$F27,$M27,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F27,SUM($G135:AR135)<$M27*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AR135),IF(AS$67>$F27,$M27,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F27,SUM($G135:AS135)<$M27*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AS135),IF(AT$67>$F27,$M27,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F27,SUM($G135:AT135)<$M27*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AT135),IF(AU$67>$F27,$M27,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F27,SUM($G135:AU135)<$M27*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AU135),IF(AV$67>$F27,$M27,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F27,SUM($G135:AV135)<$M27*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AV135),IF(AW$67>$F27,$M27,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F27,SUM($G135:AW135)<$M27*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AW135),IF(AX$67>$F27,$M27,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F27,SUM($G135:AX135)<$M27*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AX135),IF(AY$67>$F27,$M27,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F27,SUM($G135:AY135)<$M27*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AY135),IF(AZ$67>$F27,$M27,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F27,SUM($G135:AZ135)<$M27*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:AZ135),IF(BA$67>$F27,$M27,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F27,SUM($G135:BA135)<$M27*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BA135),IF(BB$67>$F27,$M27,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F27,SUM($G135:BB135)<$M27*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BB135),IF(BC$67>$F27,$M27,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F27,SUM($G135:BC135)<$M27*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BC135),IF(BD$67>$F27,$M27,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F27,SUM($G135:BD135)<$M27*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BD135),IF(BE$67>$F27,$M27,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F27,SUM($G135:BE135)<$M27*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BE135),IF(BF$67>$F27,$M27,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F27,SUM($G135:BF135)<$M27*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M27*'2. Assumptions'!$D$10-SUM($G135:BF135),IF(BG$67>$F27,$M27,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,{"$f":"E98","v":0},{"$f":"NPV($D$65,H136:OFFSET(H136,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F28,SUM($G136:G136)<$M28*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:G136),IF(H$67>$F28,$M28,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F28,SUM($G136:H136)<$M28*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:H136),IF(I$67>$F28,$M28,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F28,SUM($G136:I136)<$M28*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:I136),IF(J$67>$F28,$M28,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F28,SUM($G136:J136)<$M28*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:J136),IF(K$67>$F28,$M28,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F28,SUM($G136:K136)<$M28*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:K136),IF(L$67>$F28,$M28,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F28,SUM($G136:L136)<$M28*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:L136),IF(M$67>$F28,$M28,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F28,SUM($G136:M136)<$M28*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:M136),IF(N$67>$F28,$M28,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F28,SUM($G136:N136)<$M28*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:N136),IF(O$67>$F28,$M28,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F28,SUM($G136:O136)<$M28*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:O136),IF(P$67>$F28,$M28,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F28,SUM($G136:P136)<$M28*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:P136),IF(Q$67>$F28,$M28,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F28,SUM($G136:Q136)<$M28*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:Q136),IF(R$67>$F28,$M28,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F28,SUM($G136:R136)<$M28*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:R136),IF(S$67>$F28,$M28,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F28,SUM($G136:S136)<$M28*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:S136),IF(T$67>$F28,$M28,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F28,SUM($G136:T136)<$M28*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:T136),IF(U$67>$F28,$M28,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F28,SUM($G136:U136)<$M28*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:U136),IF(V$67>$F28,$M28,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F28,SUM($G136:V136)<$M28*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:V136),IF(W$67>$F28,$M28,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F28,SUM($G136:W136)<$M28*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:W136),IF(X$67>$F28,$M28,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F28,SUM($G136:X136)<$M28*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:X136),IF(Y$67>$F28,$M28,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F28,SUM($G136:Y136)<$M28*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:Y136),IF(Z$67>$F28,$M28,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F28,SUM($G136:Z136)<$M28*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:Z136),IF(AA$67>$F28,$M28,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F28,SUM($G136:AA136)<$M28*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AA136),IF(AB$67>$F28,$M28,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F28,SUM($G136:AB136)<$M28*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AB136),IF(AC$67>$F28,$M28,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F28,SUM($G136:AC136)<$M28*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AC136),IF(AD$67>$F28,$M28,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F28,SUM($G136:AD136)<$M28*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AD136),IF(AE$67>$F28,$M28,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F28,SUM($G136:AE136)<$M28*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AE136),IF(AF$67>$F28,$M28,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F28,SUM($G136:AF136)<$M28*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AF136),IF(AG$67>$F28,$M28,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F28,SUM($G136:AG136)<$M28*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AG136),IF(AH$67>$F28,$M28,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F28,SUM($G136:AH136)<$M28*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AH136),IF(AI$67>$F28,$M28,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F28,SUM($G136:AI136)<$M28*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AI136),IF(AJ$67>$F28,$M28,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F28,SUM($G136:AJ136)<$M28*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AJ136),IF(AK$67>$F28,$M28,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F28,SUM($G136:AK136)<$M28*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AK136),IF(AL$67>$F28,$M28,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F28,SUM($G136:AL136)<$M28*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AL136),IF(AM$67>$F28,$M28,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F28,SUM($G136:AM136)<$M28*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AM136),IF(AN$67>$F28,$M28,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F28,SUM($G136:AN136)<$M28*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AN136),IF(AO$67>$F28,$M28,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F28,SUM($G136:AO136)<$M28*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AO136),IF(AP$67>$F28,$M28,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F28,SUM($G136:AP136)<$M28*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AP136),IF(AQ$67>$F28,$M28,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F28,SUM($G136:AQ136)<$M28*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AQ136),IF(AR$67>$F28,$M28,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F28,SUM($G136:AR136)<$M28*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AR136),IF(AS$67>$F28,$M28,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F28,SUM($G136:AS136)<$M28*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AS136),IF(AT$67>$F28,$M28,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F28,SUM($G136:AT136)<$M28*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AT136),IF(AU$67>$F28,$M28,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F28,SUM($G136:AU136)<$M28*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AU136),IF(AV$67>$F28,$M28,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F28,SUM($G136:AV136)<$M28*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AV136),IF(AW$67>$F28,$M28,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F28,SUM($G136:AW136)<$M28*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AW136),IF(AX$67>$F28,$M28,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F28,SUM($G136:AX136)<$M28*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AX136),IF(AY$67>$F28,$M28,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F28,SUM($G136:AY136)<$M28*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AY136),IF(AZ$67>$F28,$M28,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F28,SUM($G136:AZ136)<$M28*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:AZ136),IF(BA$67>$F28,$M28,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F28,SUM($G136:BA136)<$M28*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BA136),IF(BB$67>$F28,$M28,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F28,SUM($G136:BB136)<$M28*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BB136),IF(BC$67>$F28,$M28,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F28,SUM($G136:BC136)<$M28*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BC136),IF(BD$67>$F28,$M28,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F28,SUM($G136:BD136)<$M28*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BD136),IF(BE$67>$F28,$M28,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F28,SUM($G136:BE136)<$M28*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BE136),IF(BF$67>$F28,$M28,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F28,SUM($G136:BF136)<$M28*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M28*'2. Assumptions'!$D$10-SUM($G136:BF136),IF(BG$67>$F28,$M28,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H137:OFFSET(H137,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F29,SUM($G137:G137)<$M29*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:G137),IF(H$67>$F29,$M29,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F29,SUM($G137:H137)<$M29*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:H137),IF(I$67>$F29,$M29,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F29,SUM($G137:I137)<$M29*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:I137),IF(J$67>$F29,$M29,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F29,SUM($G137:J137)<$M29*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:J137),IF(K$67>$F29,$M29,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F29,SUM($G137:K137)<$M29*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:K137),IF(L$67>$F29,$M29,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F29,SUM($G137:L137)<$M29*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:L137),IF(M$67>$F29,$M29,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F29,SUM($G137:M137)<$M29*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:M137),IF(N$67>$F29,$M29,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F29,SUM($G137:N137)<$M29*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:N137),IF(O$67>$F29,$M29,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F29,SUM($G137:O137)<$M29*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:O137),IF(P$67>$F29,$M29,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F29,SUM($G137:P137)<$M29*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:P137),IF(Q$67>$F29,$M29,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F29,SUM($G137:Q137)<$M29*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:Q137),IF(R$67>$F29,$M29,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F29,SUM($G137:R137)<$M29*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:R137),IF(S$67>$F29,$M29,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F29,SUM($G137:S137)<$M29*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:S137),IF(T$67>$F29,$M29,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F29,SUM($G137:T137)<$M29*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:T137),IF(U$67>$F29,$M29,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F29,SUM($G137:U137)<$M29*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:U137),IF(V$67>$F29,$M29,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F29,SUM($G137:V137)<$M29*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:V137),IF(W$67>$F29,$M29,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F29,SUM($G137:W137)<$M29*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:W137),IF(X$67>$F29,$M29,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F29,SUM($G137:X137)<$M29*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:X137),IF(Y$67>$F29,$M29,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F29,SUM($G137:Y137)<$M29*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:Y137),IF(Z$67>$F29,$M29,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F29,SUM($G137:Z137)<$M29*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:Z137),IF(AA$67>$F29,$M29,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F29,SUM($G137:AA137)<$M29*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AA137),IF(AB$67>$F29,$M29,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F29,SUM($G137:AB137)<$M29*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AB137),IF(AC$67>$F29,$M29,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F29,SUM($G137:AC137)<$M29*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AC137),IF(AD$67>$F29,$M29,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F29,SUM($G137:AD137)<$M29*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AD137),IF(AE$67>$F29,$M29,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F29,SUM($G137:AE137)<$M29*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AE137),IF(AF$67>$F29,$M29,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F29,SUM($G137:AF137)<$M29*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AF137),IF(AG$67>$F29,$M29,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F29,SUM($G137:AG137)<$M29*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AG137),IF(AH$67>$F29,$M29,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F29,SUM($G137:AH137)<$M29*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AH137),IF(AI$67>$F29,$M29,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F29,SUM($G137:AI137)<$M29*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AI137),IF(AJ$67>$F29,$M29,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F29,SUM($G137:AJ137)<$M29*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AJ137),IF(AK$67>$F29,$M29,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F29,SUM($G137:AK137)<$M29*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AK137),IF(AL$67>$F29,$M29,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F29,SUM($G137:AL137)<$M29*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AL137),IF(AM$67>$F29,$M29,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F29,SUM($G137:AM137)<$M29*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AM137),IF(AN$67>$F29,$M29,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F29,SUM($G137:AN137)<$M29*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AN137),IF(AO$67>$F29,$M29,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F29,SUM($G137:AO137)<$M29*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AO137),IF(AP$67>$F29,$M29,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F29,SUM($G137:AP137)<$M29*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AP137),IF(AQ$67>$F29,$M29,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F29,SUM($G137:AQ137)<$M29*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AQ137),IF(AR$67>$F29,$M29,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F29,SUM($G137:AR137)<$M29*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AR137),IF(AS$67>$F29,$M29,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F29,SUM($G137:AS137)<$M29*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AS137),IF(AT$67>$F29,$M29,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F29,SUM($G137:AT137)<$M29*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AT137),IF(AU$67>$F29,$M29,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F29,SUM($G137:AU137)<$M29*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AU137),IF(AV$67>$F29,$M29,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F29,SUM($G137:AV137)<$M29*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AV137),IF(AW$67>$F29,$M29,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F29,SUM($G137:AW137)<$M29*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AW137),IF(AX$67>$F29,$M29,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F29,SUM($G137:AX137)<$M29*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AX137),IF(AY$67>$F29,$M29,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F29,SUM($G137:AY137)<$M29*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AY137),IF(AZ$67>$F29,$M29,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F29,SUM($G137:AZ137)<$M29*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:AZ137),IF(BA$67>$F29,$M29,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F29,SUM($G137:BA137)<$M29*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BA137),IF(BB$67>$F29,$M29,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F29,SUM($G137:BB137)<$M29*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BB137),IF(BC$67>$F29,$M29,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F29,SUM($G137:BC137)<$M29*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BC137),IF(BD$67>$F29,$M29,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F29,SUM($G137:BD137)<$M29*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BD137),IF(BE$67>$F29,$M29,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F29,SUM($G137:BE137)<$M29*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BE137),IF(BF$67>$F29,$M29,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F29,SUM($G137:BF137)<$M29*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M29*'2. Assumptions'!$D$10-SUM($G137:BF137),IF(BG$67>$F29,$M29,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H138:OFFSET(H138,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F30,SUM($G138:G138)<$M30*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:G138),IF(H$67>$F30,$M30,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F30,SUM($G138:H138)<$M30*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:H138),IF(I$67>$F30,$M30,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F30,SUM($G138:I138)<$M30*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:I138),IF(J$67>$F30,$M30,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F30,SUM($G138:J138)<$M30*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:J138),IF(K$67>$F30,$M30,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F30,SUM($G138:K138)<$M30*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:K138),IF(L$67>$F30,$M30,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F30,SUM($G138:L138)<$M30*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:L138),IF(M$67>$F30,$M30,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F30,SUM($G138:M138)<$M30*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:M138),IF(N$67>$F30,$M30,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F30,SUM($G138:N138)<$M30*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:N138),IF(O$67>$F30,$M30,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F30,SUM($G138:O138)<$M30*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:O138),IF(P$67>$F30,$M30,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F30,SUM($G138:P138)<$M30*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:P138),IF(Q$67>$F30,$M30,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F30,SUM($G138:Q138)<$M30*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:Q138),IF(R$67>$F30,$M30,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F30,SUM($G138:R138)<$M30*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:R138),IF(S$67>$F30,$M30,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F30,SUM($G138:S138)<$M30*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:S138),IF(T$67>$F30,$M30,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F30,SUM($G138:T138)<$M30*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:T138),IF(U$67>$F30,$M30,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F30,SUM($G138:U138)<$M30*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:U138),IF(V$67>$F30,$M30,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F30,SUM($G138:V138)<$M30*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:V138),IF(W$67>$F30,$M30,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F30,SUM($G138:W138)<$M30*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:W138),IF(X$67>$F30,$M30,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F30,SUM($G138:X138)<$M30*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:X138),IF(Y$67>$F30,$M30,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F30,SUM($G138:Y138)<$M30*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:Y138),IF(Z$67>$F30,$M30,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F30,SUM($G138:Z138)<$M30*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:Z138),IF(AA$67>$F30,$M30,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F30,SUM($G138:AA138)<$M30*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AA138),IF(AB$67>$F30,$M30,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F30,SUM($G138:AB138)<$M30*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AB138),IF(AC$67>$F30,$M30,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F30,SUM($G138:AC138)<$M30*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AC138),IF(AD$67>$F30,$M30,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F30,SUM($G138:AD138)<$M30*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AD138),IF(AE$67>$F30,$M30,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F30,SUM($G138:AE138)<$M30*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AE138),IF(AF$67>$F30,$M30,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F30,SUM($G138:AF138)<$M30*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AF138),IF(AG$67>$F30,$M30,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F30,SUM($G138:AG138)<$M30*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AG138),IF(AH$67>$F30,$M30,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F30,SUM($G138:AH138)<$M30*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AH138),IF(AI$67>$F30,$M30,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F30,SUM($G138:AI138)<$M30*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AI138),IF(AJ$67>$F30,$M30,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F30,SUM($G138:AJ138)<$M30*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AJ138),IF(AK$67>$F30,$M30,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F30,SUM($G138:AK138)<$M30*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AK138),IF(AL$67>$F30,$M30,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F30,SUM($G138:AL138)<$M30*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AL138),IF(AM$67>$F30,$M30,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F30,SUM($G138:AM138)<$M30*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AM138),IF(AN$67>$F30,$M30,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F30,SUM($G138:AN138)<$M30*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AN138),IF(AO$67>$F30,$M30,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F30,SUM($G138:AO138)<$M30*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AO138),IF(AP$67>$F30,$M30,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F30,SUM($G138:AP138)<$M30*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AP138),IF(AQ$67>$F30,$M30,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F30,SUM($G138:AQ138)<$M30*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AQ138),IF(AR$67>$F30,$M30,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F30,SUM($G138:AR138)<$M30*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AR138),IF(AS$67>$F30,$M30,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F30,SUM($G138:AS138)<$M30*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AS138),IF(AT$67>$F30,$M30,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F30,SUM($G138:AT138)<$M30*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AT138),IF(AU$67>$F30,$M30,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F30,SUM($G138:AU138)<$M30*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AU138),IF(AV$67>$F30,$M30,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F30,SUM($G138:AV138)<$M30*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AV138),IF(AW$67>$F30,$M30,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F30,SUM($G138:AW138)<$M30*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AW138),IF(AX$67>$F30,$M30,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F30,SUM($G138:AX138)<$M30*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AX138),IF(AY$67>$F30,$M30,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F30,SUM($G138:AY138)<$M30*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AY138),IF(AZ$67>$F30,$M30,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F30,SUM($G138:AZ138)<$M30*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:AZ138),IF(BA$67>$F30,$M30,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F30,SUM($G138:BA138)<$M30*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BA138),IF(BB$67>$F30,$M30,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F30,SUM($G138:BB138)<$M30*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BB138),IF(BC$67>$F30,$M30,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F30,SUM($G138:BC138)<$M30*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BC138),IF(BD$67>$F30,$M30,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F30,SUM($G138:BD138)<$M30*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BD138),IF(BE$67>$F30,$M30,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F30,SUM($G138:BE138)<$M30*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BE138),IF(BF$67>$F30,$M30,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F30,SUM($G138:BF138)<$M30*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M30*'2. Assumptions'!$D$10-SUM($G138:BF138),IF(BG$67>$F30,$M30,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H139:OFFSET(H139,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F31,SUM($G139:G139)<$M31*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:G139),IF(H$67>$F31,$M31,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F31,SUM($G139:H139)<$M31*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:H139),IF(I$67>$F31,$M31,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F31,SUM($G139:I139)<$M31*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:I139),IF(J$67>$F31,$M31,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F31,SUM($G139:J139)<$M31*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:J139),IF(K$67>$F31,$M31,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F31,SUM($G139:K139)<$M31*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:K139),IF(L$67>$F31,$M31,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F31,SUM($G139:L139)<$M31*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:L139),IF(M$67>$F31,$M31,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F31,SUM($G139:M139)<$M31*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:M139),IF(N$67>$F31,$M31,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F31,SUM($G139:N139)<$M31*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:N139),IF(O$67>$F31,$M31,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F31,SUM($G139:O139)<$M31*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:O139),IF(P$67>$F31,$M31,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F31,SUM($G139:P139)<$M31*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:P139),IF(Q$67>$F31,$M31,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F31,SUM($G139:Q139)<$M31*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:Q139),IF(R$67>$F31,$M31,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F31,SUM($G139:R139)<$M31*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:R139),IF(S$67>$F31,$M31,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F31,SUM($G139:S139)<$M31*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:S139),IF(T$67>$F31,$M31,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F31,SUM($G139:T139)<$M31*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:T139),IF(U$67>$F31,$M31,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F31,SUM($G139:U139)<$M31*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:U139),IF(V$67>$F31,$M31,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F31,SUM($G139:V139)<$M31*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:V139),IF(W$67>$F31,$M31,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F31,SUM($G139:W139)<$M31*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:W139),IF(X$67>$F31,$M31,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F31,SUM($G139:X139)<$M31*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:X139),IF(Y$67>$F31,$M31,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F31,SUM($G139:Y139)<$M31*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:Y139),IF(Z$67>$F31,$M31,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F31,SUM($G139:Z139)<$M31*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:Z139),IF(AA$67>$F31,$M31,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F31,SUM($G139:AA139)<$M31*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AA139),IF(AB$67>$F31,$M31,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F31,SUM($G139:AB139)<$M31*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AB139),IF(AC$67>$F31,$M31,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F31,SUM($G139:AC139)<$M31*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AC139),IF(AD$67>$F31,$M31,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F31,SUM($G139:AD139)<$M31*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AD139),IF(AE$67>$F31,$M31,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F31,SUM($G139:AE139)<$M31*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AE139),IF(AF$67>$F31,$M31,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F31,SUM($G139:AF139)<$M31*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AF139),IF(AG$67>$F31,$M31,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F31,SUM($G139:AG139)<$M31*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AG139),IF(AH$67>$F31,$M31,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F31,SUM($G139:AH139)<$M31*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AH139),IF(AI$67>$F31,$M31,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F31,SUM($G139:AI139)<$M31*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AI139),IF(AJ$67>$F31,$M31,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F31,SUM($G139:AJ139)<$M31*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AJ139),IF(AK$67>$F31,$M31,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F31,SUM($G139:AK139)<$M31*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AK139),IF(AL$67>$F31,$M31,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F31,SUM($G139:AL139)<$M31*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AL139),IF(AM$67>$F31,$M31,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F31,SUM($G139:AM139)<$M31*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AM139),IF(AN$67>$F31,$M31,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F31,SUM($G139:AN139)<$M31*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AN139),IF(AO$67>$F31,$M31,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F31,SUM($G139:AO139)<$M31*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AO139),IF(AP$67>$F31,$M31,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F31,SUM($G139:AP139)<$M31*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AP139),IF(AQ$67>$F31,$M31,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F31,SUM($G139:AQ139)<$M31*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AQ139),IF(AR$67>$F31,$M31,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F31,SUM($G139:AR139)<$M31*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AR139),IF(AS$67>$F31,$M31,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F31,SUM($G139:AS139)<$M31*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AS139),IF(AT$67>$F31,$M31,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F31,SUM($G139:AT139)<$M31*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AT139),IF(AU$67>$F31,$M31,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F31,SUM($G139:AU139)<$M31*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AU139),IF(AV$67>$F31,$M31,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F31,SUM($G139:AV139)<$M31*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AV139),IF(AW$67>$F31,$M31,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F31,SUM($G139:AW139)<$M31*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AW139),IF(AX$67>$F31,$M31,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F31,SUM($G139:AX139)<$M31*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AX139),IF(AY$67>$F31,$M31,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F31,SUM($G139:AY139)<$M31*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AY139),IF(AZ$67>$F31,$M31,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F31,SUM($G139:AZ139)<$M31*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:AZ139),IF(BA$67>$F31,$M31,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F31,SUM($G139:BA139)<$M31*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BA139),IF(BB$67>$F31,$M31,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F31,SUM($G139:BB139)<$M31*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BB139),IF(BC$67>$F31,$M31,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F31,SUM($G139:BC139)<$M31*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BC139),IF(BD$67>$F31,$M31,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F31,SUM($G139:BD139)<$M31*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BD139),IF(BE$67>$F31,$M31,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F31,SUM($G139:BE139)<$M31*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BE139),IF(BF$67>$F31,$M31,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F31,SUM($G139:BF139)<$M31*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M31*'2. Assumptions'!$D$10-SUM($G139:BF139),IF(BG$67>$F31,$M31,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H140:OFFSET(H140,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F32,SUM($G140:G140)<$M32*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:G140),IF(H$67>$F32,$M32,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F32,SUM($G140:H140)<$M32*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:H140),IF(I$67>$F32,$M32,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F32,SUM($G140:I140)<$M32*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:I140),IF(J$67>$F32,$M32,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F32,SUM($G140:J140)<$M32*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:J140),IF(K$67>$F32,$M32,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F32,SUM($G140:K140)<$M32*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:K140),IF(L$67>$F32,$M32,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F32,SUM($G140:L140)<$M32*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:L140),IF(M$67>$F32,$M32,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F32,SUM($G140:M140)<$M32*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:M140),IF(N$67>$F32,$M32,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F32,SUM($G140:N140)<$M32*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:N140),IF(O$67>$F32,$M32,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F32,SUM($G140:O140)<$M32*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:O140),IF(P$67>$F32,$M32,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F32,SUM($G140:P140)<$M32*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:P140),IF(Q$67>$F32,$M32,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F32,SUM($G140:Q140)<$M32*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:Q140),IF(R$67>$F32,$M32,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F32,SUM($G140:R140)<$M32*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:R140),IF(S$67>$F32,$M32,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F32,SUM($G140:S140)<$M32*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:S140),IF(T$67>$F32,$M32,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F32,SUM($G140:T140)<$M32*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:T140),IF(U$67>$F32,$M32,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F32,SUM($G140:U140)<$M32*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:U140),IF(V$67>$F32,$M32,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F32,SUM($G140:V140)<$M32*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:V140),IF(W$67>$F32,$M32,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F32,SUM($G140:W140)<$M32*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:W140),IF(X$67>$F32,$M32,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F32,SUM($G140:X140)<$M32*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:X140),IF(Y$67>$F32,$M32,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F32,SUM($G140:Y140)<$M32*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:Y140),IF(Z$67>$F32,$M32,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F32,SUM($G140:Z140)<$M32*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:Z140),IF(AA$67>$F32,$M32,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F32,SUM($G140:AA140)<$M32*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AA140),IF(AB$67>$F32,$M32,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F32,SUM($G140:AB140)<$M32*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AB140),IF(AC$67>$F32,$M32,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F32,SUM($G140:AC140)<$M32*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AC140),IF(AD$67>$F32,$M32,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F32,SUM($G140:AD140)<$M32*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AD140),IF(AE$67>$F32,$M32,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F32,SUM($G140:AE140)<$M32*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AE140),IF(AF$67>$F32,$M32,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F32,SUM($G140:AF140)<$M32*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AF140),IF(AG$67>$F32,$M32,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F32,SUM($G140:AG140)<$M32*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AG140),IF(AH$67>$F32,$M32,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F32,SUM($G140:AH140)<$M32*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AH140),IF(AI$67>$F32,$M32,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F32,SUM($G140:AI140)<$M32*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AI140),IF(AJ$67>$F32,$M32,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F32,SUM($G140:AJ140)<$M32*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AJ140),IF(AK$67>$F32,$M32,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F32,SUM($G140:AK140)<$M32*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AK140),IF(AL$67>$F32,$M32,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F32,SUM($G140:AL140)<$M32*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AL140),IF(AM$67>$F32,$M32,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F32,SUM($G140:AM140)<$M32*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AM140),IF(AN$67>$F32,$M32,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F32,SUM($G140:AN140)<$M32*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AN140),IF(AO$67>$F32,$M32,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F32,SUM($G140:AO140)<$M32*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AO140),IF(AP$67>$F32,$M32,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F32,SUM($G140:AP140)<$M32*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AP140),IF(AQ$67>$F32,$M32,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F32,SUM($G140:AQ140)<$M32*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AQ140),IF(AR$67>$F32,$M32,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F32,SUM($G140:AR140)<$M32*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AR140),IF(AS$67>$F32,$M32,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F32,SUM($G140:AS140)<$M32*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AS140),IF(AT$67>$F32,$M32,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F32,SUM($G140:AT140)<$M32*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AT140),IF(AU$67>$F32,$M32,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F32,SUM($G140:AU140)<$M32*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AU140),IF(AV$67>$F32,$M32,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F32,SUM($G140:AV140)<$M32*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AV140),IF(AW$67>$F32,$M32,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F32,SUM($G140:AW140)<$M32*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AW140),IF(AX$67>$F32,$M32,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F32,SUM($G140:AX140)<$M32*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AX140),IF(AY$67>$F32,$M32,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F32,SUM($G140:AY140)<$M32*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AY140),IF(AZ$67>$F32,$M32,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F32,SUM($G140:AZ140)<$M32*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:AZ140),IF(BA$67>$F32,$M32,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F32,SUM($G140:BA140)<$M32*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BA140),IF(BB$67>$F32,$M32,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F32,SUM($G140:BB140)<$M32*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BB140),IF(BC$67>$F32,$M32,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F32,SUM($G140:BC140)<$M32*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BC140),IF(BD$67>$F32,$M32,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F32,SUM($G140:BD140)<$M32*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BD140),IF(BE$67>$F32,$M32,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F32,SUM($G140:BE140)<$M32*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BE140),IF(BF$67>$F32,$M32,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F32,SUM($G140:BF140)<$M32*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M32*'2. Assumptions'!$D$10-SUM($G140:BF140),IF(BG$67>$F32,$M32,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H141:OFFSET(H141,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F33,SUM($G141:G141)<$M33*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:G141),IF(H$67>$F33,$M33,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F33,SUM($G141:H141)<$M33*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:H141),IF(I$67>$F33,$M33,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F33,SUM($G141:I141)<$M33*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:I141),IF(J$67>$F33,$M33,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F33,SUM($G141:J141)<$M33*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:J141),IF(K$67>$F33,$M33,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F33,SUM($G141:K141)<$M33*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:K141),IF(L$67>$F33,$M33,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F33,SUM($G141:L141)<$M33*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:L141),IF(M$67>$F33,$M33,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F33,SUM($G141:M141)<$M33*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:M141),IF(N$67>$F33,$M33,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F33,SUM($G141:N141)<$M33*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:N141),IF(O$67>$F33,$M33,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F33,SUM($G141:O141)<$M33*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:O141),IF(P$67>$F33,$M33,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F33,SUM($G141:P141)<$M33*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:P141),IF(Q$67>$F33,$M33,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F33,SUM($G141:Q141)<$M33*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:Q141),IF(R$67>$F33,$M33,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F33,SUM($G141:R141)<$M33*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:R141),IF(S$67>$F33,$M33,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F33,SUM($G141:S141)<$M33*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:S141),IF(T$67>$F33,$M33,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F33,SUM($G141:T141)<$M33*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:T141),IF(U$67>$F33,$M33,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F33,SUM($G141:U141)<$M33*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:U141),IF(V$67>$F33,$M33,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F33,SUM($G141:V141)<$M33*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:V141),IF(W$67>$F33,$M33,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F33,SUM($G141:W141)<$M33*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:W141),IF(X$67>$F33,$M33,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F33,SUM($G141:X141)<$M33*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:X141),IF(Y$67>$F33,$M33,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F33,SUM($G141:Y141)<$M33*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:Y141),IF(Z$67>$F33,$M33,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F33,SUM($G141:Z141)<$M33*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:Z141),IF(AA$67>$F33,$M33,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F33,SUM($G141:AA141)<$M33*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AA141),IF(AB$67>$F33,$M33,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F33,SUM($G141:AB141)<$M33*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AB141),IF(AC$67>$F33,$M33,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F33,SUM($G141:AC141)<$M33*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AC141),IF(AD$67>$F33,$M33,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F33,SUM($G141:AD141)<$M33*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AD141),IF(AE$67>$F33,$M33,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F33,SUM($G141:AE141)<$M33*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AE141),IF(AF$67>$F33,$M33,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F33,SUM($G141:AF141)<$M33*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AF141),IF(AG$67>$F33,$M33,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F33,SUM($G141:AG141)<$M33*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AG141),IF(AH$67>$F33,$M33,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F33,SUM($G141:AH141)<$M33*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AH141),IF(AI$67>$F33,$M33,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F33,SUM($G141:AI141)<$M33*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AI141),IF(AJ$67>$F33,$M33,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F33,SUM($G141:AJ141)<$M33*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AJ141),IF(AK$67>$F33,$M33,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F33,SUM($G141:AK141)<$M33*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AK141),IF(AL$67>$F33,$M33,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F33,SUM($G141:AL141)<$M33*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AL141),IF(AM$67>$F33,$M33,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F33,SUM($G141:AM141)<$M33*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AM141),IF(AN$67>$F33,$M33,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F33,SUM($G141:AN141)<$M33*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AN141),IF(AO$67>$F33,$M33,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F33,SUM($G141:AO141)<$M33*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AO141),IF(AP$67>$F33,$M33,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F33,SUM($G141:AP141)<$M33*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AP141),IF(AQ$67>$F33,$M33,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F33,SUM($G141:AQ141)<$M33*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AQ141),IF(AR$67>$F33,$M33,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F33,SUM($G141:AR141)<$M33*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AR141),IF(AS$67>$F33,$M33,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F33,SUM($G141:AS141)<$M33*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AS141),IF(AT$67>$F33,$M33,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F33,SUM($G141:AT141)<$M33*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AT141),IF(AU$67>$F33,$M33,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F33,SUM($G141:AU141)<$M33*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AU141),IF(AV$67>$F33,$M33,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F33,SUM($G141:AV141)<$M33*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AV141),IF(AW$67>$F33,$M33,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F33,SUM($G141:AW141)<$M33*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AW141),IF(AX$67>$F33,$M33,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F33,SUM($G141:AX141)<$M33*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AX141),IF(AY$67>$F33,$M33,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F33,SUM($G141:AY141)<$M33*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AY141),IF(AZ$67>$F33,$M33,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F33,SUM($G141:AZ141)<$M33*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:AZ141),IF(BA$67>$F33,$M33,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F33,SUM($G141:BA141)<$M33*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BA141),IF(BB$67>$F33,$M33,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F33,SUM($G141:BB141)<$M33*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BB141),IF(BC$67>$F33,$M33,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F33,SUM($G141:BC141)<$M33*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BC141),IF(BD$67>$F33,$M33,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F33,SUM($G141:BD141)<$M33*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BD141),IF(BE$67>$F33,$M33,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F33,SUM($G141:BE141)<$M33*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BE141),IF(BF$67>$F33,$M33,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F33,SUM($G141:BF141)<$M33*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M33*'2. Assumptions'!$D$10-SUM($G141:BF141),IF(BG$67>$F33,$M33,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H142:OFFSET(H142,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F34,SUM($G142:G142)<$M34*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:G142),IF(H$67>$F34,$M34,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F34,SUM($G142:H142)<$M34*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:H142),IF(I$67>$F34,$M34,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F34,SUM($G142:I142)<$M34*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:I142),IF(J$67>$F34,$M34,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F34,SUM($G142:J142)<$M34*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:J142),IF(K$67>$F34,$M34,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F34,SUM($G142:K142)<$M34*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:K142),IF(L$67>$F34,$M34,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F34,SUM($G142:L142)<$M34*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:L142),IF(M$67>$F34,$M34,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F34,SUM($G142:M142)<$M34*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:M142),IF(N$67>$F34,$M34,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F34,SUM($G142:N142)<$M34*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:N142),IF(O$67>$F34,$M34,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F34,SUM($G142:O142)<$M34*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:O142),IF(P$67>$F34,$M34,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F34,SUM($G142:P142)<$M34*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:P142),IF(Q$67>$F34,$M34,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F34,SUM($G142:Q142)<$M34*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:Q142),IF(R$67>$F34,$M34,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F34,SUM($G142:R142)<$M34*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:R142),IF(S$67>$F34,$M34,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F34,SUM($G142:S142)<$M34*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:S142),IF(T$67>$F34,$M34,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F34,SUM($G142:T142)<$M34*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:T142),IF(U$67>$F34,$M34,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F34,SUM($G142:U142)<$M34*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:U142),IF(V$67>$F34,$M34,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F34,SUM($G142:V142)<$M34*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:V142),IF(W$67>$F34,$M34,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F34,SUM($G142:W142)<$M34*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:W142),IF(X$67>$F34,$M34,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F34,SUM($G142:X142)<$M34*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:X142),IF(Y$67>$F34,$M34,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F34,SUM($G142:Y142)<$M34*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:Y142),IF(Z$67>$F34,$M34,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F34,SUM($G142:Z142)<$M34*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:Z142),IF(AA$67>$F34,$M34,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F34,SUM($G142:AA142)<$M34*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AA142),IF(AB$67>$F34,$M34,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F34,SUM($G142:AB142)<$M34*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AB142),IF(AC$67>$F34,$M34,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F34,SUM($G142:AC142)<$M34*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AC142),IF(AD$67>$F34,$M34,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F34,SUM($G142:AD142)<$M34*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AD142),IF(AE$67>$F34,$M34,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F34,SUM($G142:AE142)<$M34*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AE142),IF(AF$67>$F34,$M34,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F34,SUM($G142:AF142)<$M34*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AF142),IF(AG$67>$F34,$M34,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F34,SUM($G142:AG142)<$M34*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AG142),IF(AH$67>$F34,$M34,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F34,SUM($G142:AH142)<$M34*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AH142),IF(AI$67>$F34,$M34,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F34,SUM($G142:AI142)<$M34*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AI142),IF(AJ$67>$F34,$M34,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F34,SUM($G142:AJ142)<$M34*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AJ142),IF(AK$67>$F34,$M34,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F34,SUM($G142:AK142)<$M34*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AK142),IF(AL$67>$F34,$M34,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F34,SUM($G142:AL142)<$M34*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AL142),IF(AM$67>$F34,$M34,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F34,SUM($G142:AM142)<$M34*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AM142),IF(AN$67>$F34,$M34,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F34,SUM($G142:AN142)<$M34*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AN142),IF(AO$67>$F34,$M34,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F34,SUM($G142:AO142)<$M34*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AO142),IF(AP$67>$F34,$M34,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F34,SUM($G142:AP142)<$M34*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AP142),IF(AQ$67>$F34,$M34,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F34,SUM($G142:AQ142)<$M34*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AQ142),IF(AR$67>$F34,$M34,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F34,SUM($G142:AR142)<$M34*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AR142),IF(AS$67>$F34,$M34,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F34,SUM($G142:AS142)<$M34*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AS142),IF(AT$67>$F34,$M34,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F34,SUM($G142:AT142)<$M34*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AT142),IF(AU$67>$F34,$M34,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F34,SUM($G142:AU142)<$M34*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AU142),IF(AV$67>$F34,$M34,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F34,SUM($G142:AV142)<$M34*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AV142),IF(AW$67>$F34,$M34,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F34,SUM($G142:AW142)<$M34*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AW142),IF(AX$67>$F34,$M34,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F34,SUM($G142:AX142)<$M34*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AX142),IF(AY$67>$F34,$M34,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F34,SUM($G142:AY142)<$M34*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AY142),IF(AZ$67>$F34,$M34,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F34,SUM($G142:AZ142)<$M34*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:AZ142),IF(BA$67>$F34,$M34,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F34,SUM($G142:BA142)<$M34*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BA142),IF(BB$67>$F34,$M34,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F34,SUM($G142:BB142)<$M34*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BB142),IF(BC$67>$F34,$M34,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F34,SUM($G142:BC142)<$M34*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BC142),IF(BD$67>$F34,$M34,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F34,SUM($G142:BD142)<$M34*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BD142),IF(BE$67>$F34,$M34,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F34,SUM($G142:BE142)<$M34*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BE142),IF(BF$67>$F34,$M34,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F34,SUM($G142:BF142)<$M34*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$M34*'2. Assumptions'!$D$10-SUM($G142:BF142),IF(BG$67>$F34,$M34,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[]
[null,null,"Check",{"$f":"IF(F144/NPV($D$65,G144:OFFSET(G144,0,$D$67-1,1.1))=1,\"ok\",\"error\")","v":"error"},"Sub Total OPEX",{"$f":"SUM(F110:F142)","v":2996126.7202410889},{"$f":"SUM(G110:G142)","v":0},{"$f":"SUM(H110:H142)","v":0},192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Asset Expenditure",null,null,null,{"$f":"F144+F106","v":23599634.920044664},{"$f":"G144+G106","v":0},{"$f":"H144+H106","v":21530666.068794735},{"$f":"I144+I106","v":192214},{"$f":"J144+J106","v":192214},192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,192214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Council Overhead Cost"]
[null,null,null,null,8.8999999999999996E-2,{"$f":"F146*$E$148","v":2100367.5078839748},{"$f":"G146*$E$148","v":0},{"$f":"H146*$E$148","v":1916229.2801227313},{"$f":"I146*$E$148","v":17107.045999999998},17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,17107.045999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other 1"]
[null,null,null,null,0,{"$f":"F148*$E$150","v":0},{"$f":"G148*$E$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other 2"]
[null,null,null,null,0,{"$f":"F148*$E$152","v":0},{"$f":"G148*$E$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other 3"]
[null,null,null,null,0,{"$f":"F148*$E$154","v":0},{"$f":"G148*$E$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Expenditure",null,null,null,{"$f":"SUM(F146:F154)","v":25700002.427928638},{"$f":"SUM(G146:G154)","v":0},{"$f":"SUM(H146:H154)","v":23446895.348917466},209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,209321.046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Benefits"]
[null,"Avoided Potable Water Consumption"]
[]
[null,"Maginal Cost of Potable Water ($/kL)"]
[null,null,null,{"$f":"'2. Assumptions'!D27","v":3.36}]
[]
[null,null,null,"Project"]
[null,null,null,null,{"$f":"E2","v":"Asset 2"},{"$f":"NPV($D$65,H166:OFFSET(H166,0,$D$67,1,1))","v":560400.11573614646},{"$f":"IF(F$67>$F2,$R2*$D$163*1000,0)","v":0},{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F2,SUM($G166:G166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:G166),IF(H$67>$F2,$R2*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F2,SUM($G166:H166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:H166),IF(I$67>$F2,$R2*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F2,SUM($G166:I166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:I166),IF(J$67>$F2,$R2*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F2,SUM($G166:J166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:J166),IF(K$67>$F2,$R2*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F2,SUM($G166:K166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:K166),IF(L$67>$F2,$R2*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F2,SUM($G166:L166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:L166),IF(M$67>$F2,$R2*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F2,SUM($G166:M166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:M166),IF(N$67>$F2,$R2*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F2,SUM($G166:N166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:N166),IF(O$67>$F2,$R2*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F2,SUM($G166:O166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:O166),IF(P$67>$F2,$R2*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F2,SUM($G166:P166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:P166),IF(Q$67>$F2,$R2*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F2,SUM($G166:Q166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:Q166),IF(R$67>$F2,$R2*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F2,SUM($G166:R166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:R166),IF(S$67>$F2,$R2*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F2,SUM($G166:S166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:S166),IF(T$67>$F2,$R2*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F2,SUM($G166:T166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:T166),IF(U$67>$F2,$R2*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F2,SUM($G166:U166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:U166),IF(V$67>$F2,$R2*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F2,SUM($G166:V166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:V166),IF(W$67>$F2,$R2*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F2,SUM($G166:W166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:W166),IF(X$67>$F2,$R2*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F2,SUM($G166:X166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:X166),IF(Y$67>$F2,$R2*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F2,SUM($G166:Y166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:Y166),IF(Z$67>$F2,$R2*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F2,SUM($G166:Z166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:Z166),IF(AA$67>$F2,$R2*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F2,SUM($G166:AA166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AA166),IF(AB$67>$F2,$R2*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F2,SUM($G166:AB166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AB166),IF(AC$67>$F2,$R2*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F2,SUM($G166:AC166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AC166),IF(AD$67>$F2,$R2*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F2,SUM($G166:AD166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AD166),IF(AE$67>$F2,$R2*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F2,SUM($G166:AE166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AE166),IF(AF$67>$F2,$R2*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F2,SUM($G166:AF166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AF166),IF(AG$67>$F2,$R2*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F2,SUM($G166:AG166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AG166),IF(AH$67>$F2,$R2*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F2,SUM($G166:AH166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AH166),IF(AI$67>$F2,$R2*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F2,SUM($G166:AI166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AI166),IF(AJ$67>$F2,$R2*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F2,SUM($G166:AJ166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AJ166),IF(AK$67>$F2,$R2*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F2,SUM($G166:AK166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AK166),IF(AL$67>$F2,$R2*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":35952},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F2,SUM($G166:AL166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AL166),IF(AM$67>$F2,$R2*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F2,SUM($G166:AM166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AM166),IF(AN$67>$F2,$R2*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F2,SUM($G166:AN166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AN166),IF(AO$67>$F2,$R2*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F2,SUM($G166:AO166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AO166),IF(AP$67>$F2,$R2*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F2,SUM($G166:AP166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AP166),IF(AQ$67>$F2,$R2*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F2,SUM($G166:AQ166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AQ166),IF(AR$67>$F2,$R2*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F2,SUM($G166:AR166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AR166),IF(AS$67>$F2,$R2*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F2,SUM($G166:AS166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AS166),IF(AT$67>$F2,$R2*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F2,SUM($G166:AT166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AT166),IF(AU$67>$F2,$R2*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F2,SUM($G166:AU166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AU166),IF(AV$67>$F2,$R2*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F2,SUM($G166:AV166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AV166),IF(AW$67>$F2,$R2*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F2,SUM($G166:AW166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AW166),IF(AX$67>$F2,$R2*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F2,SUM($G166:AX166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AX166),IF(AY$67>$F2,$R2*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F2,SUM($G166:AY166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AY166),IF(AZ$67>$F2,$R2*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F2,SUM($G166:AZ166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:AZ166),IF(BA$67>$F2,$R2*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F2,SUM($G166:BA166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BA166),IF(BB$67>$F2,$R2*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F2,SUM($G166:BB166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BB166),IF(BC$67>$F2,$R2*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F2,SUM($G166:BC166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BC166),IF(BD$67>$F2,$R2*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F2,SUM($G166:BD166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BD166),IF(BE$67>$F2,$R2*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F2,SUM($G166:BE166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BE166),IF(BF$67>$F2,$R2*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F2,SUM($G166:BF166)<$R2*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R2*$D$163*1000*'2. Assumptions'!$D$10-SUM($G166:BF166),IF(BG$67>$F2,$R2*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 3",{"$f":"NPV($D$65,H167:OFFSET(H167,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F3,SUM($G167:G167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:G167),IF(H$67>$F3,$R3*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F3,SUM($G167:H167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:H167),IF(I$67>$F3,$R3*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F3,SUM($G167:I167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:I167),IF(J$67>$F3,$R3*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F3,SUM($G167:J167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:J167),IF(K$67>$F3,$R3*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F3,SUM($G167:K167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:K167),IF(L$67>$F3,$R3*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F3,SUM($G167:L167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:L167),IF(M$67>$F3,$R3*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F3,SUM($G167:M167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:M167),IF(N$67>$F3,$R3*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F3,SUM($G167:N167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:N167),IF(O$67>$F3,$R3*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F3,SUM($G167:O167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:O167),IF(P$67>$F3,$R3*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F3,SUM($G167:P167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:P167),IF(Q$67>$F3,$R3*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F3,SUM($G167:Q167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:Q167),IF(R$67>$F3,$R3*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F3,SUM($G167:R167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:R167),IF(S$67>$F3,$R3*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F3,SUM($G167:S167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:S167),IF(T$67>$F3,$R3*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F3,SUM($G167:T167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:T167),IF(U$67>$F3,$R3*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F3,SUM($G167:U167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:U167),IF(V$67>$F3,$R3*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F3,SUM($G167:V167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:V167),IF(W$67>$F3,$R3*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F3,SUM($G167:W167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:W167),IF(X$67>$F3,$R3*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F3,SUM($G167:X167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:X167),IF(Y$67>$F3,$R3*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F3,SUM($G167:Y167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:Y167),IF(Z$67>$F3,$R3*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F3,SUM($G167:Z167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:Z167),IF(AA$67>$F3,$R3*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F3,SUM($G167:AA167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AA167),IF(AB$67>$F3,$R3*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F3,SUM($G167:AB167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AB167),IF(AC$67>$F3,$R3*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F3,SUM($G167:AC167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AC167),IF(AD$67>$F3,$R3*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F3,SUM($G167:AD167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AD167),IF(AE$67>$F3,$R3*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F3,SUM($G167:AE167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AE167),IF(AF$67>$F3,$R3*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F3,SUM($G167:AF167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AF167),IF(AG$67>$F3,$R3*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F3,SUM($G167:AG167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AG167),IF(AH$67>$F3,$R3*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F3,SUM($G167:AH167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AH167),IF(AI$67>$F3,$R3*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F3,SUM($G167:AI167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AI167),IF(AJ$67>$F3,$R3*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F3,SUM($G167:AJ167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AJ167),IF(AK$67>$F3,$R3*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F3,SUM($G167:AK167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AK167),IF(AL$67>$F3,$R3*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F3,SUM($G167:AL167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AL167),IF(AM$67>$F3,$R3*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F3,SUM($G167:AM167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AM167),IF(AN$67>$F3,$R3*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F3,SUM($G167:AN167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AN167),IF(AO$67>$F3,$R3*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F3,SUM($G167:AO167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AO167),IF(AP$67>$F3,$R3*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F3,SUM($G167:AP167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AP167),IF(AQ$67>$F3,$R3*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F3,SUM($G167:AQ167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AQ167),IF(AR$67>$F3,$R3*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F3,SUM($G167:AR167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AR167),IF(AS$67>$F3,$R3*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F3,SUM($G167:AS167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AS167),IF(AT$67>$F3,$R3*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F3,SUM($G167:AT167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AT167),IF(AU$67>$F3,$R3*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F3,SUM($G167:AU167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AU167),IF(AV$67>$F3,$R3*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F3,SUM($G167:AV167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AV167),IF(AW$67>$F3,$R3*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F3,SUM($G167:AW167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AW167),IF(AX$67>$F3,$R3*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F3,SUM($G167:AX167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AX167),IF(AY$67>$F3,$R3*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F3,SUM($G167:AY167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AY167),IF(AZ$67>$F3,$R3*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F3,SUM($G167:AZ167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:AZ167),IF(BA$67>$F3,$R3*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F3,SUM($G167:BA167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BA167),IF(BB$67>$F3,$R3*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F3,SUM($G167:BB167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BB167),IF(BC$67>$F3,$R3*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F3,SUM($G167:BC167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BC167),IF(BD$67>$F3,$R3*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F3,SUM($G167:BD167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BD167),IF(BE$67>$F3,$R3*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F3,SUM($G167:BE167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BE167),IF(BF$67>$F3,$R3*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F3,SUM($G167:BF167)<$R3*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R3*$D$163*1000*'2. Assumptions'!$D$10-SUM($G167:BF167),IF(BG$67>$F3,$R3*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 1",{"$f":"NPV($D$65,H168:OFFSET(H168,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F4,SUM($G168:G168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:G168),IF(H$67>$F4,$R4*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F4,SUM($G168:H168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:H168),IF(I$67>$F4,$R4*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F4,SUM($G168:I168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:I168),IF(J$67>$F4,$R4*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F4,SUM($G168:J168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:J168),IF(K$67>$F4,$R4*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F4,SUM($G168:K168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:K168),IF(L$67>$F4,$R4*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F4,SUM($G168:L168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:L168),IF(M$67>$F4,$R4*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F4,SUM($G168:M168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:M168),IF(N$67>$F4,$R4*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F4,SUM($G168:N168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:N168),IF(O$67>$F4,$R4*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F4,SUM($G168:O168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:O168),IF(P$67>$F4,$R4*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F4,SUM($G168:P168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:P168),IF(Q$67>$F4,$R4*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F4,SUM($G168:Q168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:Q168),IF(R$67>$F4,$R4*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F4,SUM($G168:R168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:R168),IF(S$67>$F4,$R4*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F4,SUM($G168:S168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:S168),IF(T$67>$F4,$R4*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F4,SUM($G168:T168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:T168),IF(U$67>$F4,$R4*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F4,SUM($G168:U168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:U168),IF(V$67>$F4,$R4*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F4,SUM($G168:V168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:V168),IF(W$67>$F4,$R4*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F4,SUM($G168:W168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:W168),IF(X$67>$F4,$R4*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F4,SUM($G168:X168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:X168),IF(Y$67>$F4,$R4*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F4,SUM($G168:Y168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:Y168),IF(Z$67>$F4,$R4*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F4,SUM($G168:Z168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:Z168),IF(AA$67>$F4,$R4*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F4,SUM($G168:AA168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AA168),IF(AB$67>$F4,$R4*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F4,SUM($G168:AB168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AB168),IF(AC$67>$F4,$R4*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F4,SUM($G168:AC168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AC168),IF(AD$67>$F4,$R4*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F4,SUM($G168:AD168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AD168),IF(AE$67>$F4,$R4*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F4,SUM($G168:AE168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AE168),IF(AF$67>$F4,$R4*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F4,SUM($G168:AF168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AF168),IF(AG$67>$F4,$R4*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F4,SUM($G168:AG168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AG168),IF(AH$67>$F4,$R4*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F4,SUM($G168:AH168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AH168),IF(AI$67>$F4,$R4*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F4,SUM($G168:AI168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AI168),IF(AJ$67>$F4,$R4*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F4,SUM($G168:AJ168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AJ168),IF(AK$67>$F4,$R4*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F4,SUM($G168:AK168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AK168),IF(AL$67>$F4,$R4*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F4,SUM($G168:AL168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AL168),IF(AM$67>$F4,$R4*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F4,SUM($G168:AM168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AM168),IF(AN$67>$F4,$R4*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F4,SUM($G168:AN168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AN168),IF(AO$67>$F4,$R4*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F4,SUM($G168:AO168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AO168),IF(AP$67>$F4,$R4*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F4,SUM($G168:AP168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AP168),IF(AQ$67>$F4,$R4*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F4,SUM($G168:AQ168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AQ168),IF(AR$67>$F4,$R4*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F4,SUM($G168:AR168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AR168),IF(AS$67>$F4,$R4*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F4,SUM($G168:AS168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AS168),IF(AT$67>$F4,$R4*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F4,SUM($G168:AT168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AT168),IF(AU$67>$F4,$R4*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F4,SUM($G168:AU168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AU168),IF(AV$67>$F4,$R4*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F4,SUM($G168:AV168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AV168),IF(AW$67>$F4,$R4*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F4,SUM($G168:AW168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AW168),IF(AX$67>$F4,$R4*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F4,SUM($G168:AX168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AX168),IF(AY$67>$F4,$R4*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F4,SUM($G168:AY168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AY168),IF(AZ$67>$F4,$R4*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F4,SUM($G168:AZ168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:AZ168),IF(BA$67>$F4,$R4*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F4,SUM($G168:BA168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BA168),IF(BB$67>$F4,$R4*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F4,SUM($G168:BB168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BB168),IF(BC$67>$F4,$R4*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F4,SUM($G168:BC168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BC168),IF(BD$67>$F4,$R4*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F4,SUM($G168:BD168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BD168),IF(BE$67>$F4,$R4*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F4,SUM($G168:BE168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BE168),IF(BF$67>$F4,$R4*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F4,SUM($G168:BF168)<$R4*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R4*$D$163*1000*'2. Assumptions'!$D$10-SUM($G168:BF168),IF(BG$67>$F4,$R4*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,{"$f":"E5","v":"Asset 4"},{"$f":"NPV($D$65,H169:OFFSET(H169,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F5,SUM($G169:G169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:G169),IF(H$67>$F5,$R5*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F5,SUM($G169:H169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:H169),IF(I$67>$F5,$R5*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F5,SUM($G169:I169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:I169),IF(J$67>$F5,$R5*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F5,SUM($G169:J169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:J169),IF(K$67>$F5,$R5*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F5,SUM($G169:K169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:K169),IF(L$67>$F5,$R5*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F5,SUM($G169:L169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:L169),IF(M$67>$F5,$R5*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F5,SUM($G169:M169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:M169),IF(N$67>$F5,$R5*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F5,SUM($G169:N169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:N169),IF(O$67>$F5,$R5*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F5,SUM($G169:O169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:O169),IF(P$67>$F5,$R5*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F5,SUM($G169:P169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:P169),IF(Q$67>$F5,$R5*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F5,SUM($G169:Q169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:Q169),IF(R$67>$F5,$R5*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F5,SUM($G169:R169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:R169),IF(S$67>$F5,$R5*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F5,SUM($G169:S169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:S169),IF(T$67>$F5,$R5*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F5,SUM($G169:T169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:T169),IF(U$67>$F5,$R5*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F5,SUM($G169:U169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:U169),IF(V$67>$F5,$R5*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F5,SUM($G169:V169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:V169),IF(W$67>$F5,$R5*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F5,SUM($G169:W169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:W169),IF(X$67>$F5,$R5*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F5,SUM($G169:X169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:X169),IF(Y$67>$F5,$R5*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F5,SUM($G169:Y169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:Y169),IF(Z$67>$F5,$R5*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F5,SUM($G169:Z169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:Z169),IF(AA$67>$F5,$R5*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F5,SUM($G169:AA169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AA169),IF(AB$67>$F5,$R5*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F5,SUM($G169:AB169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AB169),IF(AC$67>$F5,$R5*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F5,SUM($G169:AC169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AC169),IF(AD$67>$F5,$R5*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F5,SUM($G169:AD169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AD169),IF(AE$67>$F5,$R5*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F5,SUM($G169:AE169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AE169),IF(AF$67>$F5,$R5*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F5,SUM($G169:AF169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AF169),IF(AG$67>$F5,$R5*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F5,SUM($G169:AG169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AG169),IF(AH$67>$F5,$R5*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F5,SUM($G169:AH169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AH169),IF(AI$67>$F5,$R5*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F5,SUM($G169:AI169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AI169),IF(AJ$67>$F5,$R5*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F5,SUM($G169:AJ169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AJ169),IF(AK$67>$F5,$R5*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F5,SUM($G169:AK169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AK169),IF(AL$67>$F5,$R5*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F5,SUM($G169:AL169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AL169),IF(AM$67>$F5,$R5*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F5,SUM($G169:AM169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AM169),IF(AN$67>$F5,$R5*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F5,SUM($G169:AN169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AN169),IF(AO$67>$F5,$R5*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F5,SUM($G169:AO169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AO169),IF(AP$67>$F5,$R5*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F5,SUM($G169:AP169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AP169),IF(AQ$67>$F5,$R5*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F5,SUM($G169:AQ169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AQ169),IF(AR$67>$F5,$R5*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F5,SUM($G169:AR169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AR169),IF(AS$67>$F5,$R5*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F5,SUM($G169:AS169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AS169),IF(AT$67>$F5,$R5*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F5,SUM($G169:AT169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AT169),IF(AU$67>$F5,$R5*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F5,SUM($G169:AU169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AU169),IF(AV$67>$F5,$R5*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F5,SUM($G169:AV169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AV169),IF(AW$67>$F5,$R5*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F5,SUM($G169:AW169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AW169),IF(AX$67>$F5,$R5*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F5,SUM($G169:AX169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AX169),IF(AY$67>$F5,$R5*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F5,SUM($G169:AY169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AY169),IF(AZ$67>$F5,$R5*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F5,SUM($G169:AZ169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:AZ169),IF(BA$67>$F5,$R5*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F5,SUM($G169:BA169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BA169),IF(BB$67>$F5,$R5*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F5,SUM($G169:BB169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BB169),IF(BC$67>$F5,$R5*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F5,SUM($G169:BC169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BC169),IF(BD$67>$F5,$R5*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F5,SUM($G169:BD169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BD169),IF(BE$67>$F5,$R5*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F5,SUM($G169:BE169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BE169),IF(BF$67>$F5,$R5*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F5,SUM($G169:BF169)<$R5*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R5*$D$163*1000*'2. Assumptions'!$D$10-SUM($G169:BF169),IF(BG$67>$F5,$R5*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 5",{"$f":"NPV($D$65,H170:OFFSET(H170,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F6,SUM($G170:G170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:G170),IF(H$67>$F6,$R6*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F6,SUM($G170:H170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:H170),IF(I$67>$F6,$R6*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F6,SUM($G170:I170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:I170),IF(J$67>$F6,$R6*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F6,SUM($G170:J170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:J170),IF(K$67>$F6,$R6*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F6,SUM($G170:K170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:K170),IF(L$67>$F6,$R6*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F6,SUM($G170:L170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:L170),IF(M$67>$F6,$R6*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F6,SUM($G170:M170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:M170),IF(N$67>$F6,$R6*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F6,SUM($G170:N170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:N170),IF(O$67>$F6,$R6*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F6,SUM($G170:O170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:O170),IF(P$67>$F6,$R6*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F6,SUM($G170:P170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:P170),IF(Q$67>$F6,$R6*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F6,SUM($G170:Q170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:Q170),IF(R$67>$F6,$R6*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F6,SUM($G170:R170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:R170),IF(S$67>$F6,$R6*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F6,SUM($G170:S170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:S170),IF(T$67>$F6,$R6*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F6,SUM($G170:T170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:T170),IF(U$67>$F6,$R6*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F6,SUM($G170:U170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:U170),IF(V$67>$F6,$R6*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F6,SUM($G170:V170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:V170),IF(W$67>$F6,$R6*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F6,SUM($G170:W170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:W170),IF(X$67>$F6,$R6*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F6,SUM($G170:X170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:X170),IF(Y$67>$F6,$R6*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F6,SUM($G170:Y170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:Y170),IF(Z$67>$F6,$R6*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F6,SUM($G170:Z170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:Z170),IF(AA$67>$F6,$R6*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F6,SUM($G170:AA170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AA170),IF(AB$67>$F6,$R6*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F6,SUM($G170:AB170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AB170),IF(AC$67>$F6,$R6*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F6,SUM($G170:AC170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AC170),IF(AD$67>$F6,$R6*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F6,SUM($G170:AD170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AD170),IF(AE$67>$F6,$R6*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F6,SUM($G170:AE170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AE170),IF(AF$67>$F6,$R6*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F6,SUM($G170:AF170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AF170),IF(AG$67>$F6,$R6*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F6,SUM($G170:AG170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AG170),IF(AH$67>$F6,$R6*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F6,SUM($G170:AH170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AH170),IF(AI$67>$F6,$R6*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F6,SUM($G170:AI170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AI170),IF(AJ$67>$F6,$R6*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F6,SUM($G170:AJ170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AJ170),IF(AK$67>$F6,$R6*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F6,SUM($G170:AK170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AK170),IF(AL$67>$F6,$R6*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F6,SUM($G170:AL170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AL170),IF(AM$67>$F6,$R6*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F6,SUM($G170:AM170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AM170),IF(AN$67>$F6,$R6*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F6,SUM($G170:AN170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AN170),IF(AO$67>$F6,$R6*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F6,SUM($G170:AO170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AO170),IF(AP$67>$F6,$R6*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F6,SUM($G170:AP170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AP170),IF(AQ$67>$F6,$R6*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F6,SUM($G170:AQ170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AQ170),IF(AR$67>$F6,$R6*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F6,SUM($G170:AR170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AR170),IF(AS$67>$F6,$R6*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F6,SUM($G170:AS170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AS170),IF(AT$67>$F6,$R6*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F6,SUM($G170:AT170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AT170),IF(AU$67>$F6,$R6*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F6,SUM($G170:AU170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AU170),IF(AV$67>$F6,$R6*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F6,SUM($G170:AV170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AV170),IF(AW$67>$F6,$R6*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F6,SUM($G170:AW170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AW170),IF(AX$67>$F6,$R6*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F6,SUM($G170:AX170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AX170),IF(AY$67>$F6,$R6*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F6,SUM($G170:AY170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AY170),IF(AZ$67>$F6,$R6*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F6,SUM($G170:AZ170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:AZ170),IF(BA$67>$F6,$R6*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F6,SUM($G170:BA170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BA170),IF(BB$67>$F6,$R6*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F6,SUM($G170:BB170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BB170),IF(BC$67>$F6,$R6*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F6,SUM($G170:BC170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BC170),IF(BD$67>$F6,$R6*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F6,SUM($G170:BD170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BD170),IF(BE$67>$F6,$R6*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F6,SUM($G170:BE170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BE170),IF(BF$67>$F6,$R6*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F6,SUM($G170:BF170)<$R6*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R6*$D$163*1000*'2. Assumptions'!$D$10-SUM($G170:BF170),IF(BG$67>$F6,$R6*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 6",{"$f":"NPV($D$65,H171:OFFSET(H171,0,$D$67,1,1))","v":597061.80555066059},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F7,SUM($G171:G171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:G171),IF(H$67>$F7,$R7*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F7,SUM($G171:H171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:H171),IF(I$67>$F7,$R7*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F7,SUM($G171:I171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:I171),IF(J$67>$F7,$R7*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F7,SUM($G171:J171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:J171),IF(K$67>$F7,$R7*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F7,SUM($G171:K171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:K171),IF(L$67>$F7,$R7*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F7,SUM($G171:L171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:L171),IF(M$67>$F7,$R7*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F7,SUM($G171:M171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:M171),IF(N$67>$F7,$R7*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F7,SUM($G171:N171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:N171),IF(O$67>$F7,$R7*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F7,SUM($G171:O171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:O171),IF(P$67>$F7,$R7*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F7,SUM($G171:P171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:P171),IF(Q$67>$F7,$R7*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F7,SUM($G171:Q171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:Q171),IF(R$67>$F7,$R7*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F7,SUM($G171:R171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:R171),IF(S$67>$F7,$R7*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F7,SUM($G171:S171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:S171),IF(T$67>$F7,$R7*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F7,SUM($G171:T171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:T171),IF(U$67>$F7,$R7*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F7,SUM($G171:U171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:U171),IF(V$67>$F7,$R7*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F7,SUM($G171:V171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:V171),IF(W$67>$F7,$R7*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F7,SUM($G171:W171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:W171),IF(X$67>$F7,$R7*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F7,SUM($G171:X171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:X171),IF(Y$67>$F7,$R7*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F7,SUM($G171:Y171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:Y171),IF(Z$67>$F7,$R7*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F7,SUM($G171:Z171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:Z171),IF(AA$67>$F7,$R7*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F7,SUM($G171:AA171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AA171),IF(AB$67>$F7,$R7*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F7,SUM($G171:AB171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AB171),IF(AC$67>$F7,$R7*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F7,SUM($G171:AC171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AC171),IF(AD$67>$F7,$R7*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F7,SUM($G171:AD171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AD171),IF(AE$67>$F7,$R7*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F7,SUM($G171:AE171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AE171),IF(AF$67>$F7,$R7*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F7,SUM($G171:AF171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AF171),IF(AG$67>$F7,$R7*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F7,SUM($G171:AG171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AG171),IF(AH$67>$F7,$R7*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F7,SUM($G171:AH171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AH171),IF(AI$67>$F7,$R7*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F7,SUM($G171:AI171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AI171),IF(AJ$67>$F7,$R7*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F7,SUM($G171:AJ171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AJ171),IF(AK$67>$F7,$R7*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F7,SUM($G171:AK171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AK171),IF(AL$67>$F7,$R7*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":38304},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F7,SUM($G171:AL171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AL171),IF(AM$67>$F7,$R7*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F7,SUM($G171:AM171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AM171),IF(AN$67>$F7,$R7*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F7,SUM($G171:AN171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AN171),IF(AO$67>$F7,$R7*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F7,SUM($G171:AO171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AO171),IF(AP$67>$F7,$R7*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F7,SUM($G171:AP171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AP171),IF(AQ$67>$F7,$R7*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F7,SUM($G171:AQ171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AQ171),IF(AR$67>$F7,$R7*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F7,SUM($G171:AR171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AR171),IF(AS$67>$F7,$R7*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F7,SUM($G171:AS171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AS171),IF(AT$67>$F7,$R7*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F7,SUM($G171:AT171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AT171),IF(AU$67>$F7,$R7*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F7,SUM($G171:AU171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AU171),IF(AV$67>$F7,$R7*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F7,SUM($G171:AV171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AV171),IF(AW$67>$F7,$R7*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F7,SUM($G171:AW171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AW171),IF(AX$67>$F7,$R7*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F7,SUM($G171:AX171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AX171),IF(AY$67>$F7,$R7*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F7,SUM($G171:AY171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AY171),IF(AZ$67>$F7,$R7*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F7,SUM($G171:AZ171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:AZ171),IF(BA$67>$F7,$R7*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F7,SUM($G171:BA171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BA171),IF(BB$67>$F7,$R7*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F7,SUM($G171:BB171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BB171),IF(BC$67>$F7,$R7*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F7,SUM($G171:BC171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BC171),IF(BD$67>$F7,$R7*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F7,SUM($G171:BD171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BD171),IF(BE$67>$F7,$R7*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F7,SUM($G171:BE171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BE171),IF(BF$67>$F7,$R7*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F7,SUM($G171:BF171)<$R7*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R7*$D$163*1000*'2. Assumptions'!$D$10-SUM($G171:BF171),IF(BG$67>$F7,$R7*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 7",{"$f":"NPV($D$65,H172:OFFSET(H172,0,$D$67,1,1))","v":0},{"$f":"IF(F$67>$F8,$R8*$D$163*1000,0)","v":0},{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F8,SUM($G172:G172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:G172),IF(H$67>$F8,$R8*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F8,SUM($G172:H172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:H172),IF(I$67>$F8,$R8*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F8,SUM($G172:I172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:I172),IF(J$67>$F8,$R8*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F8,SUM($G172:J172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:J172),IF(K$67>$F8,$R8*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F8,SUM($G172:K172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:K172),IF(L$67>$F8,$R8*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F8,SUM($G172:L172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:L172),IF(M$67>$F8,$R8*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F8,SUM($G172:M172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:M172),IF(N$67>$F8,$R8*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F8,SUM($G172:N172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:N172),IF(O$67>$F8,$R8*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F8,SUM($G172:O172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:O172),IF(P$67>$F8,$R8*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F8,SUM($G172:P172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:P172),IF(Q$67>$F8,$R8*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F8,SUM($G172:Q172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:Q172),IF(R$67>$F8,$R8*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F8,SUM($G172:R172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:R172),IF(S$67>$F8,$R8*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F8,SUM($G172:S172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:S172),IF(T$67>$F8,$R8*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F8,SUM($G172:T172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:T172),IF(U$67>$F8,$R8*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F8,SUM($G172:U172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:U172),IF(V$67>$F8,$R8*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F8,SUM($G172:V172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:V172),IF(W$67>$F8,$R8*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F8,SUM($G172:W172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:W172),IF(X$67>$F8,$R8*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F8,SUM($G172:X172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:X172),IF(Y$67>$F8,$R8*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F8,SUM($G172:Y172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:Y172),IF(Z$67>$F8,$R8*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F8,SUM($G172:Z172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:Z172),IF(AA$67>$F8,$R8*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F8,SUM($G172:AA172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AA172),IF(AB$67>$F8,$R8*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F8,SUM($G172:AB172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AB172),IF(AC$67>$F8,$R8*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F8,SUM($G172:AC172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AC172),IF(AD$67>$F8,$R8*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F8,SUM($G172:AD172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AD172),IF(AE$67>$F8,$R8*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F8,SUM($G172:AE172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AE172),IF(AF$67>$F8,$R8*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F8,SUM($G172:AF172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AF172),IF(AG$67>$F8,$R8*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F8,SUM($G172:AG172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AG172),IF(AH$67>$F8,$R8*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F8,SUM($G172:AH172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AH172),IF(AI$67>$F8,$R8*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F8,SUM($G172:AI172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AI172),IF(AJ$67>$F8,$R8*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F8,SUM($G172:AJ172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AJ172),IF(AK$67>$F8,$R8*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F8,SUM($G172:AK172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AK172),IF(AL$67>$F8,$R8*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F8,SUM($G172:AL172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AL172),IF(AM$67>$F8,$R8*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F8,SUM($G172:AM172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AM172),IF(AN$67>$F8,$R8*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F8,SUM($G172:AN172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AN172),IF(AO$67>$F8,$R8*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F8,SUM($G172:AO172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AO172),IF(AP$67>$F8,$R8*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F8,SUM($G172:AP172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AP172),IF(AQ$67>$F8,$R8*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F8,SUM($G172:AQ172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AQ172),IF(AR$67>$F8,$R8*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F8,SUM($G172:AR172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AR172),IF(AS$67>$F8,$R8*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F8,SUM($G172:AS172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AS172),IF(AT$67>$F8,$R8*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F8,SUM($G172:AT172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AT172),IF(AU$67>$F8,$R8*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F8,SUM($G172:AU172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AU172),IF(AV$67>$F8,$R8*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F8,SUM($G172:AV172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AV172),IF(AW$67>$F8,$R8*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F8,SUM($G172:AW172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AW172),IF(AX$67>$F8,$R8*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F8,SUM($G172:AX172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AX172),IF(AY$67>$F8,$R8*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F8,SUM($G172:AY172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AY172),IF(AZ$67>$F8,$R8*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F8,SUM($G172:AZ172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:AZ172),IF(BA$67>$F8,$R8*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F8,SUM($G172:BA172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BA172),IF(BB$67>$F8,$R8*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F8,SUM($G172:BB172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BB172),IF(BC$67>$F8,$R8*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F8,SUM($G172:BC172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BC172),IF(BD$67>$F8,$R8*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F8,SUM($G172:BD172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BD172),IF(BE$67>$F8,$R8*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F8,SUM($G172:BE172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BE172),IF(BF$67>$F8,$R8*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F8,SUM($G172:BF172)<$R8*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R8*$D$163*1000*'2. Assumptions'!$D$10-SUM($G172:BF172),IF(BG$67>$F8,$R8*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 8",{"$f":"NPV($D$65,H173:OFFSET(H173,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F9,SUM($G173:G173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:G173),IF(H$67>$F9,$R9*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F9,SUM($G173:H173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:H173),IF(I$67>$F9,$R9*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F9,SUM($G173:I173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:I173),IF(J$67>$F9,$R9*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F9,SUM($G173:J173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:J173),IF(K$67>$F9,$R9*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F9,SUM($G173:K173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:K173),IF(L$67>$F9,$R9*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F9,SUM($G173:L173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:L173),IF(M$67>$F9,$R9*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F9,SUM($G173:M173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:M173),IF(N$67>$F9,$R9*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F9,SUM($G173:N173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:N173),IF(O$67>$F9,$R9*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F9,SUM($G173:O173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:O173),IF(P$67>$F9,$R9*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F9,SUM($G173:P173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:P173),IF(Q$67>$F9,$R9*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F9,SUM($G173:Q173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:Q173),IF(R$67>$F9,$R9*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F9,SUM($G173:R173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:R173),IF(S$67>$F9,$R9*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F9,SUM($G173:S173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:S173),IF(T$67>$F9,$R9*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F9,SUM($G173:T173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:T173),IF(U$67>$F9,$R9*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F9,SUM($G173:U173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:U173),IF(V$67>$F9,$R9*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F9,SUM($G173:V173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:V173),IF(W$67>$F9,$R9*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F9,SUM($G173:W173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:W173),IF(X$67>$F9,$R9*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F9,SUM($G173:X173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:X173),IF(Y$67>$F9,$R9*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F9,SUM($G173:Y173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:Y173),IF(Z$67>$F9,$R9*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F9,SUM($G173:Z173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:Z173),IF(AA$67>$F9,$R9*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F9,SUM($G173:AA173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AA173),IF(AB$67>$F9,$R9*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F9,SUM($G173:AB173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AB173),IF(AC$67>$F9,$R9*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F9,SUM($G173:AC173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AC173),IF(AD$67>$F9,$R9*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F9,SUM($G173:AD173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AD173),IF(AE$67>$F9,$R9*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F9,SUM($G173:AE173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AE173),IF(AF$67>$F9,$R9*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F9,SUM($G173:AF173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AF173),IF(AG$67>$F9,$R9*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F9,SUM($G173:AG173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AG173),IF(AH$67>$F9,$R9*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F9,SUM($G173:AH173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AH173),IF(AI$67>$F9,$R9*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F9,SUM($G173:AI173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AI173),IF(AJ$67>$F9,$R9*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F9,SUM($G173:AJ173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AJ173),IF(AK$67>$F9,$R9*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F9,SUM($G173:AK173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AK173),IF(AL$67>$F9,$R9*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F9,SUM($G173:AL173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AL173),IF(AM$67>$F9,$R9*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F9,SUM($G173:AM173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AM173),IF(AN$67>$F9,$R9*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F9,SUM($G173:AN173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AN173),IF(AO$67>$F9,$R9*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F9,SUM($G173:AO173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AO173),IF(AP$67>$F9,$R9*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F9,SUM($G173:AP173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AP173),IF(AQ$67>$F9,$R9*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F9,SUM($G173:AQ173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AQ173),IF(AR$67>$F9,$R9*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F9,SUM($G173:AR173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AR173),IF(AS$67>$F9,$R9*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F9,SUM($G173:AS173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AS173),IF(AT$67>$F9,$R9*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F9,SUM($G173:AT173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AT173),IF(AU$67>$F9,$R9*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F9,SUM($G173:AU173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AU173),IF(AV$67>$F9,$R9*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F9,SUM($G173:AV173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AV173),IF(AW$67>$F9,$R9*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F9,SUM($G173:AW173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AW173),IF(AX$67>$F9,$R9*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F9,SUM($G173:AX173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AX173),IF(AY$67>$F9,$R9*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F9,SUM($G173:AY173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AY173),IF(AZ$67>$F9,$R9*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F9,SUM($G173:AZ173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:AZ173),IF(BA$67>$F9,$R9*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F9,SUM($G173:BA173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BA173),IF(BB$67>$F9,$R9*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F9,SUM($G173:BB173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BB173),IF(BC$67>$F9,$R9*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F9,SUM($G173:BC173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BC173),IF(BD$67>$F9,$R9*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F9,SUM($G173:BD173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BD173),IF(BE$67>$F9,$R9*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F9,SUM($G173:BE173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BE173),IF(BF$67>$F9,$R9*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F9,SUM($G173:BF173)<$R9*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R9*$D$163*1000*'2. Assumptions'!$D$10-SUM($G173:BF173),IF(BG$67>$F9,$R9*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 9",{"$f":"NPV($D$65,H174:OFFSET(H174,0,$D$67,1,1))","v":303768.28703454667},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F10,SUM($G174:G174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:G174),IF(H$67>$F10,$R10*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F10,SUM($G174:H174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:H174),IF(I$67>$F10,$R10*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F10,SUM($G174:I174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:I174),IF(J$67>$F10,$R10*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F10,SUM($G174:J174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:J174),IF(K$67>$F10,$R10*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F10,SUM($G174:K174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:K174),IF(L$67>$F10,$R10*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F10,SUM($G174:L174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:L174),IF(M$67>$F10,$R10*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F10,SUM($G174:M174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:M174),IF(N$67>$F10,$R10*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F10,SUM($G174:N174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:N174),IF(O$67>$F10,$R10*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F10,SUM($G174:O174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:O174),IF(P$67>$F10,$R10*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F10,SUM($G174:P174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:P174),IF(Q$67>$F10,$R10*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F10,SUM($G174:Q174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:Q174),IF(R$67>$F10,$R10*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F10,SUM($G174:R174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:R174),IF(S$67>$F10,$R10*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F10,SUM($G174:S174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:S174),IF(T$67>$F10,$R10*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F10,SUM($G174:T174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:T174),IF(U$67>$F10,$R10*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F10,SUM($G174:U174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:U174),IF(V$67>$F10,$R10*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F10,SUM($G174:V174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:V174),IF(W$67>$F10,$R10*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F10,SUM($G174:W174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:W174),IF(X$67>$F10,$R10*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F10,SUM($G174:X174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:X174),IF(Y$67>$F10,$R10*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F10,SUM($G174:Y174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:Y174),IF(Z$67>$F10,$R10*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F10,SUM($G174:Z174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:Z174),IF(AA$67>$F10,$R10*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F10,SUM($G174:AA174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AA174),IF(AB$67>$F10,$R10*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F10,SUM($G174:AB174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AB174),IF(AC$67>$F10,$R10*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F10,SUM($G174:AC174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AC174),IF(AD$67>$F10,$R10*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F10,SUM($G174:AD174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AD174),IF(AE$67>$F10,$R10*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F10,SUM($G174:AE174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AE174),IF(AF$67>$F10,$R10*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F10,SUM($G174:AF174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AF174),IF(AG$67>$F10,$R10*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F10,SUM($G174:AG174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AG174),IF(AH$67>$F10,$R10*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F10,SUM($G174:AH174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AH174),IF(AI$67>$F10,$R10*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F10,SUM($G174:AI174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AI174),IF(AJ$67>$F10,$R10*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F10,SUM($G174:AJ174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AJ174),IF(AK$67>$F10,$R10*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F10,SUM($G174:AK174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AK174),IF(AL$67>$F10,$R10*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":19488},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F10,SUM($G174:AL174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AL174),IF(AM$67>$F10,$R10*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F10,SUM($G174:AM174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AM174),IF(AN$67>$F10,$R10*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F10,SUM($G174:AN174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AN174),IF(AO$67>$F10,$R10*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F10,SUM($G174:AO174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AO174),IF(AP$67>$F10,$R10*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F10,SUM($G174:AP174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AP174),IF(AQ$67>$F10,$R10*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F10,SUM($G174:AQ174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AQ174),IF(AR$67>$F10,$R10*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F10,SUM($G174:AR174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AR174),IF(AS$67>$F10,$R10*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F10,SUM($G174:AS174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AS174),IF(AT$67>$F10,$R10*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F10,SUM($G174:AT174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AT174),IF(AU$67>$F10,$R10*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F10,SUM($G174:AU174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AU174),IF(AV$67>$F10,$R10*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F10,SUM($G174:AV174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AV174),IF(AW$67>$F10,$R10*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F10,SUM($G174:AW174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AW174),IF(AX$67>$F10,$R10*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F10,SUM($G174:AX174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AX174),IF(AY$67>$F10,$R10*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F10,SUM($G174:AY174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AY174),IF(AZ$67>$F10,$R10*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F10,SUM($G174:AZ174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:AZ174),IF(BA$67>$F10,$R10*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F10,SUM($G174:BA174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BA174),IF(BB$67>$F10,$R10*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F10,SUM($G174:BB174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BB174),IF(BC$67>$F10,$R10*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F10,SUM($G174:BC174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BC174),IF(BD$67>$F10,$R10*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F10,SUM($G174:BD174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BD174),IF(BE$67>$F10,$R10*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F10,SUM($G174:BE174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BE174),IF(BF$67>$F10,$R10*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F10,SUM($G174:BF174)<$R10*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R10*$D$163*1000*'2. Assumptions'!$D$10-SUM($G174:BF174),IF(BG$67>$F10,$R10*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 10",{"$f":"NPV($D$65,H175:OFFSET(H175,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F11,SUM($G175:G175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:G175),IF(H$67>$F11,$R11*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F11,SUM($G175:H175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:H175),IF(I$67>$F11,$R11*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F11,SUM($G175:I175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:I175),IF(J$67>$F11,$R11*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F11,SUM($G175:J175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:J175),IF(K$67>$F11,$R11*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F11,SUM($G175:K175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:K175),IF(L$67>$F11,$R11*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F11,SUM($G175:L175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:L175),IF(M$67>$F11,$R11*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F11,SUM($G175:M175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:M175),IF(N$67>$F11,$R11*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F11,SUM($G175:N175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:N175),IF(O$67>$F11,$R11*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F11,SUM($G175:O175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:O175),IF(P$67>$F11,$R11*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F11,SUM($G175:P175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:P175),IF(Q$67>$F11,$R11*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F11,SUM($G175:Q175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:Q175),IF(R$67>$F11,$R11*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F11,SUM($G175:R175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:R175),IF(S$67>$F11,$R11*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F11,SUM($G175:S175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:S175),IF(T$67>$F11,$R11*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F11,SUM($G175:T175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:T175),IF(U$67>$F11,$R11*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F11,SUM($G175:U175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:U175),IF(V$67>$F11,$R11*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F11,SUM($G175:V175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:V175),IF(W$67>$F11,$R11*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F11,SUM($G175:W175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:W175),IF(X$67>$F11,$R11*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F11,SUM($G175:X175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:X175),IF(Y$67>$F11,$R11*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F11,SUM($G175:Y175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:Y175),IF(Z$67>$F11,$R11*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F11,SUM($G175:Z175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:Z175),IF(AA$67>$F11,$R11*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F11,SUM($G175:AA175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AA175),IF(AB$67>$F11,$R11*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F11,SUM($G175:AB175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AB175),IF(AC$67>$F11,$R11*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F11,SUM($G175:AC175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AC175),IF(AD$67>$F11,$R11*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F11,SUM($G175:AD175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AD175),IF(AE$67>$F11,$R11*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F11,SUM($G175:AE175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AE175),IF(AF$67>$F11,$R11*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F11,SUM($G175:AF175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AF175),IF(AG$67>$F11,$R11*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F11,SUM($G175:AG175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AG175),IF(AH$67>$F11,$R11*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F11,SUM($G175:AH175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AH175),IF(AI$67>$F11,$R11*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F11,SUM($G175:AI175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AI175),IF(AJ$67>$F11,$R11*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F11,SUM($G175:AJ175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AJ175),IF(AK$67>$F11,$R11*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F11,SUM($G175:AK175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AK175),IF(AL$67>$F11,$R11*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F11,SUM($G175:AL175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AL175),IF(AM$67>$F11,$R11*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F11,SUM($G175:AM175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AM175),IF(AN$67>$F11,$R11*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F11,SUM($G175:AN175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AN175),IF(AO$67>$F11,$R11*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F11,SUM($G175:AO175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AO175),IF(AP$67>$F11,$R11*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F11,SUM($G175:AP175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AP175),IF(AQ$67>$F11,$R11*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F11,SUM($G175:AQ175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AQ175),IF(AR$67>$F11,$R11*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F11,SUM($G175:AR175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AR175),IF(AS$67>$F11,$R11*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F11,SUM($G175:AS175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AS175),IF(AT$67>$F11,$R11*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F11,SUM($G175:AT175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AT175),IF(AU$67>$F11,$R11*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F11,SUM($G175:AU175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AU175),IF(AV$67>$F11,$R11*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F11,SUM($G175:AV175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AV175),IF(AW$67>$F11,$R11*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F11,SUM($G175:AW175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AW175),IF(AX$67>$F11,$R11*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F11,SUM($G175:AX175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AX175),IF(AY$67>$F11,$R11*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F11,SUM($G175:AY175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AY175),IF(AZ$67>$F11,$R11*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F11,SUM($G175:AZ175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:AZ175),IF(BA$67>$F11,$R11*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F11,SUM($G175:BA175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BA175),IF(BB$67>$F11,$R11*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F11,SUM($G175:BB175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BB175),IF(BC$67>$F11,$R11*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F11,SUM($G175:BC175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BC175),IF(BD$67>$F11,$R11*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F11,SUM($G175:BD175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BD175),IF(BE$67>$F11,$R11*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F11,SUM($G175:BE175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BE175),IF(BF$67>$F11,$R11*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F11,SUM($G175:BF175)<$R11*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R11*$D$163*1000*'2. Assumptions'!$D$10-SUM($G175:BF175),IF(BG$67>$F11,$R11*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 11",{"$f":"NPV($D$65,H176:OFFSET(H176,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F12,SUM($G176:G176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:G176),IF(H$67>$F12,$R12*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F12,SUM($G176:H176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:H176),IF(I$67>$F12,$R12*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F12,SUM($G176:I176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:I176),IF(J$67>$F12,$R12*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F12,SUM($G176:J176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:J176),IF(K$67>$F12,$R12*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F12,SUM($G176:K176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:K176),IF(L$67>$F12,$R12*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F12,SUM($G176:L176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:L176),IF(M$67>$F12,$R12*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F12,SUM($G176:M176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:M176),IF(N$67>$F12,$R12*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F12,SUM($G176:N176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:N176),IF(O$67>$F12,$R12*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F12,SUM($G176:O176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:O176),IF(P$67>$F12,$R12*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F12,SUM($G176:P176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:P176),IF(Q$67>$F12,$R12*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F12,SUM($G176:Q176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:Q176),IF(R$67>$F12,$R12*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F12,SUM($G176:R176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:R176),IF(S$67>$F12,$R12*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F12,SUM($G176:S176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:S176),IF(T$67>$F12,$R12*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F12,SUM($G176:T176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:T176),IF(U$67>$F12,$R12*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F12,SUM($G176:U176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:U176),IF(V$67>$F12,$R12*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F12,SUM($G176:V176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:V176),IF(W$67>$F12,$R12*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F12,SUM($G176:W176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:W176),IF(X$67>$F12,$R12*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F12,SUM($G176:X176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:X176),IF(Y$67>$F12,$R12*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F12,SUM($G176:Y176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:Y176),IF(Z$67>$F12,$R12*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F12,SUM($G176:Z176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:Z176),IF(AA$67>$F12,$R12*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F12,SUM($G176:AA176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AA176),IF(AB$67>$F12,$R12*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F12,SUM($G176:AB176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AB176),IF(AC$67>$F12,$R12*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F12,SUM($G176:AC176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AC176),IF(AD$67>$F12,$R12*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F12,SUM($G176:AD176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AD176),IF(AE$67>$F12,$R12*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F12,SUM($G176:AE176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AE176),IF(AF$67>$F12,$R12*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F12,SUM($G176:AF176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AF176),IF(AG$67>$F12,$R12*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F12,SUM($G176:AG176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AG176),IF(AH$67>$F12,$R12*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F12,SUM($G176:AH176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AH176),IF(AI$67>$F12,$R12*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F12,SUM($G176:AI176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AI176),IF(AJ$67>$F12,$R12*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F12,SUM($G176:AJ176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AJ176),IF(AK$67>$F12,$R12*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F12,SUM($G176:AK176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AK176),IF(AL$67>$F12,$R12*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F12,SUM($G176:AL176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AL176),IF(AM$67>$F12,$R12*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F12,SUM($G176:AM176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AM176),IF(AN$67>$F12,$R12*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F12,SUM($G176:AN176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AN176),IF(AO$67>$F12,$R12*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F12,SUM($G176:AO176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AO176),IF(AP$67>$F12,$R12*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F12,SUM($G176:AP176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AP176),IF(AQ$67>$F12,$R12*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F12,SUM($G176:AQ176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AQ176),IF(AR$67>$F12,$R12*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F12,SUM($G176:AR176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AR176),IF(AS$67>$F12,$R12*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F12,SUM($G176:AS176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AS176),IF(AT$67>$F12,$R12*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F12,SUM($G176:AT176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AT176),IF(AU$67>$F12,$R12*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F12,SUM($G176:AU176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AU176),IF(AV$67>$F12,$R12*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F12,SUM($G176:AV176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AV176),IF(AW$67>$F12,$R12*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F12,SUM($G176:AW176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AW176),IF(AX$67>$F12,$R12*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F12,SUM($G176:AX176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AX176),IF(AY$67>$F12,$R12*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F12,SUM($G176:AY176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AY176),IF(AZ$67>$F12,$R12*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F12,SUM($G176:AZ176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:AZ176),IF(BA$67>$F12,$R12*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F12,SUM($G176:BA176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BA176),IF(BB$67>$F12,$R12*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F12,SUM($G176:BB176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BB176),IF(BC$67>$F12,$R12*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F12,SUM($G176:BC176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BC176),IF(BD$67>$F12,$R12*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F12,SUM($G176:BD176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BD176),IF(BE$67>$F12,$R12*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F12,SUM($G176:BE176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BE176),IF(BF$67>$F12,$R12*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F12,SUM($G176:BF176)<$R12*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R12*$D$163*1000*'2. Assumptions'!$D$10-SUM($G176:BF176),IF(BG$67>$F12,$R12*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 12",{"$f":"NPV($D$65,H177:OFFSET(H177,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F13,SUM($G177:G177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:G177),IF(H$67>$F13,$R13*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F13,SUM($G177:H177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:H177),IF(I$67>$F13,$R13*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F13,SUM($G177:I177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:I177),IF(J$67>$F13,$R13*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F13,SUM($G177:J177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:J177),IF(K$67>$F13,$R13*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F13,SUM($G177:K177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:K177),IF(L$67>$F13,$R13*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F13,SUM($G177:L177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:L177),IF(M$67>$F13,$R13*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F13,SUM($G177:M177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:M177),IF(N$67>$F13,$R13*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F13,SUM($G177:N177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:N177),IF(O$67>$F13,$R13*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F13,SUM($G177:O177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:O177),IF(P$67>$F13,$R13*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F13,SUM($G177:P177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:P177),IF(Q$67>$F13,$R13*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F13,SUM($G177:Q177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:Q177),IF(R$67>$F13,$R13*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F13,SUM($G177:R177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:R177),IF(S$67>$F13,$R13*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F13,SUM($G177:S177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:S177),IF(T$67>$F13,$R13*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F13,SUM($G177:T177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:T177),IF(U$67>$F13,$R13*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F13,SUM($G177:U177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:U177),IF(V$67>$F13,$R13*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F13,SUM($G177:V177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:V177),IF(W$67>$F13,$R13*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F13,SUM($G177:W177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:W177),IF(X$67>$F13,$R13*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F13,SUM($G177:X177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:X177),IF(Y$67>$F13,$R13*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F13,SUM($G177:Y177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:Y177),IF(Z$67>$F13,$R13*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F13,SUM($G177:Z177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:Z177),IF(AA$67>$F13,$R13*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F13,SUM($G177:AA177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AA177),IF(AB$67>$F13,$R13*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F13,SUM($G177:AB177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AB177),IF(AC$67>$F13,$R13*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F13,SUM($G177:AC177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AC177),IF(AD$67>$F13,$R13*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F13,SUM($G177:AD177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AD177),IF(AE$67>$F13,$R13*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F13,SUM($G177:AE177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AE177),IF(AF$67>$F13,$R13*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F13,SUM($G177:AF177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AF177),IF(AG$67>$F13,$R13*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F13,SUM($G177:AG177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AG177),IF(AH$67>$F13,$R13*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F13,SUM($G177:AH177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AH177),IF(AI$67>$F13,$R13*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F13,SUM($G177:AI177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AI177),IF(AJ$67>$F13,$R13*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F13,SUM($G177:AJ177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AJ177),IF(AK$67>$F13,$R13*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F13,SUM($G177:AK177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AK177),IF(AL$67>$F13,$R13*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F13,SUM($G177:AL177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AL177),IF(AM$67>$F13,$R13*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F13,SUM($G177:AM177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AM177),IF(AN$67>$F13,$R13*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F13,SUM($G177:AN177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AN177),IF(AO$67>$F13,$R13*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F13,SUM($G177:AO177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AO177),IF(AP$67>$F13,$R13*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F13,SUM($G177:AP177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AP177),IF(AQ$67>$F13,$R13*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F13,SUM($G177:AQ177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AQ177),IF(AR$67>$F13,$R13*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F13,SUM($G177:AR177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AR177),IF(AS$67>$F13,$R13*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F13,SUM($G177:AS177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AS177),IF(AT$67>$F13,$R13*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F13,SUM($G177:AT177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AT177),IF(AU$67>$F13,$R13*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F13,SUM($G177:AU177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AU177),IF(AV$67>$F13,$R13*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F13,SUM($G177:AV177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AV177),IF(AW$67>$F13,$R13*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F13,SUM($G177:AW177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AW177),IF(AX$67>$F13,$R13*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F13,SUM($G177:AX177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AX177),IF(AY$67>$F13,$R13*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F13,SUM($G177:AY177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AY177),IF(AZ$67>$F13,$R13*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F13,SUM($G177:AZ177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:AZ177),IF(BA$67>$F13,$R13*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F13,SUM($G177:BA177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BA177),IF(BB$67>$F13,$R13*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F13,SUM($G177:BB177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BB177),IF(BC$67>$F13,$R13*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F13,SUM($G177:BC177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BC177),IF(BD$67>$F13,$R13*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F13,SUM($G177:BD177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BD177),IF(BE$67>$F13,$R13*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F13,SUM($G177:BE177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BE177),IF(BF$67>$F13,$R13*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F13,SUM($G177:BF177)<$R13*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R13*$D$163*1000*'2. Assumptions'!$D$10-SUM($G177:BF177),IF(BG$67>$F13,$R13*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 13",{"$f":"NPV($D$65,H178:OFFSET(H178,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F14,SUM($G178:G178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:G178),IF(H$67>$F14,$R14*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F14,SUM($G178:H178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:H178),IF(I$67>$F14,$R14*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F14,SUM($G178:I178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:I178),IF(J$67>$F14,$R14*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F14,SUM($G178:J178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:J178),IF(K$67>$F14,$R14*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F14,SUM($G178:K178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:K178),IF(L$67>$F14,$R14*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F14,SUM($G178:L178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:L178),IF(M$67>$F14,$R14*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F14,SUM($G178:M178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:M178),IF(N$67>$F14,$R14*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F14,SUM($G178:N178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:N178),IF(O$67>$F14,$R14*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F14,SUM($G178:O178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:O178),IF(P$67>$F14,$R14*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F14,SUM($G178:P178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:P178),IF(Q$67>$F14,$R14*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F14,SUM($G178:Q178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:Q178),IF(R$67>$F14,$R14*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F14,SUM($G178:R178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:R178),IF(S$67>$F14,$R14*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F14,SUM($G178:S178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:S178),IF(T$67>$F14,$R14*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F14,SUM($G178:T178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:T178),IF(U$67>$F14,$R14*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F14,SUM($G178:U178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:U178),IF(V$67>$F14,$R14*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F14,SUM($G178:V178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:V178),IF(W$67>$F14,$R14*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F14,SUM($G178:W178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:W178),IF(X$67>$F14,$R14*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F14,SUM($G178:X178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:X178),IF(Y$67>$F14,$R14*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F14,SUM($G178:Y178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:Y178),IF(Z$67>$F14,$R14*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F14,SUM($G178:Z178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:Z178),IF(AA$67>$F14,$R14*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F14,SUM($G178:AA178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AA178),IF(AB$67>$F14,$R14*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F14,SUM($G178:AB178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AB178),IF(AC$67>$F14,$R14*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F14,SUM($G178:AC178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AC178),IF(AD$67>$F14,$R14*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F14,SUM($G178:AD178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AD178),IF(AE$67>$F14,$R14*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F14,SUM($G178:AE178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AE178),IF(AF$67>$F14,$R14*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F14,SUM($G178:AF178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AF178),IF(AG$67>$F14,$R14*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F14,SUM($G178:AG178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AG178),IF(AH$67>$F14,$R14*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F14,SUM($G178:AH178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AH178),IF(AI$67>$F14,$R14*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F14,SUM($G178:AI178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AI178),IF(AJ$67>$F14,$R14*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F14,SUM($G178:AJ178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AJ178),IF(AK$67>$F14,$R14*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F14,SUM($G178:AK178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AK178),IF(AL$67>$F14,$R14*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F14,SUM($G178:AL178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AL178),IF(AM$67>$F14,$R14*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F14,SUM($G178:AM178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AM178),IF(AN$67>$F14,$R14*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F14,SUM($G178:AN178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AN178),IF(AO$67>$F14,$R14*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F14,SUM($G178:AO178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AO178),IF(AP$67>$F14,$R14*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F14,SUM($G178:AP178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AP178),IF(AQ$67>$F14,$R14*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F14,SUM($G178:AQ178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AQ178),IF(AR$67>$F14,$R14*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F14,SUM($G178:AR178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AR178),IF(AS$67>$F14,$R14*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F14,SUM($G178:AS178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AS178),IF(AT$67>$F14,$R14*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F14,SUM($G178:AT178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AT178),IF(AU$67>$F14,$R14*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F14,SUM($G178:AU178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AU178),IF(AV$67>$F14,$R14*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F14,SUM($G178:AV178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AV178),IF(AW$67>$F14,$R14*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F14,SUM($G178:AW178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AW178),IF(AX$67>$F14,$R14*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F14,SUM($G178:AX178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AX178),IF(AY$67>$F14,$R14*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F14,SUM($G178:AY178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AY178),IF(AZ$67>$F14,$R14*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F14,SUM($G178:AZ178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:AZ178),IF(BA$67>$F14,$R14*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F14,SUM($G178:BA178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BA178),IF(BB$67>$F14,$R14*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F14,SUM($G178:BB178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BB178),IF(BC$67>$F14,$R14*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F14,SUM($G178:BC178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BC178),IF(BD$67>$F14,$R14*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F14,SUM($G178:BD178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BD178),IF(BE$67>$F14,$R14*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F14,SUM($G178:BE178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BE178),IF(BF$67>$F14,$R14*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F14,SUM($G178:BF178)<$R14*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R14*$D$163*1000*'2. Assumptions'!$D$10-SUM($G178:BF178),IF(BG$67>$F14,$R14*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 14",{"$f":"NPV($D$65,H179:OFFSET(H179,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F15,SUM($G179:G179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:G179),IF(H$67>$F15,$R15*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F15,SUM($G179:H179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:H179),IF(I$67>$F15,$R15*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F15,SUM($G179:I179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:I179),IF(J$67>$F15,$R15*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F15,SUM($G179:J179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:J179),IF(K$67>$F15,$R15*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F15,SUM($G179:K179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:K179),IF(L$67>$F15,$R15*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F15,SUM($G179:L179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:L179),IF(M$67>$F15,$R15*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F15,SUM($G179:M179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:M179),IF(N$67>$F15,$R15*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F15,SUM($G179:N179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:N179),IF(O$67>$F15,$R15*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F15,SUM($G179:O179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:O179),IF(P$67>$F15,$R15*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F15,SUM($G179:P179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:P179),IF(Q$67>$F15,$R15*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F15,SUM($G179:Q179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:Q179),IF(R$67>$F15,$R15*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F15,SUM($G179:R179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:R179),IF(S$67>$F15,$R15*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F15,SUM($G179:S179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:S179),IF(T$67>$F15,$R15*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F15,SUM($G179:T179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:T179),IF(U$67>$F15,$R15*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F15,SUM($G179:U179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:U179),IF(V$67>$F15,$R15*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F15,SUM($G179:V179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:V179),IF(W$67>$F15,$R15*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F15,SUM($G179:W179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:W179),IF(X$67>$F15,$R15*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F15,SUM($G179:X179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:X179),IF(Y$67>$F15,$R15*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F15,SUM($G179:Y179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:Y179),IF(Z$67>$F15,$R15*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F15,SUM($G179:Z179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:Z179),IF(AA$67>$F15,$R15*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F15,SUM($G179:AA179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AA179),IF(AB$67>$F15,$R15*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F15,SUM($G179:AB179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AB179),IF(AC$67>$F15,$R15*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F15,SUM($G179:AC179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AC179),IF(AD$67>$F15,$R15*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F15,SUM($G179:AD179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AD179),IF(AE$67>$F15,$R15*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F15,SUM($G179:AE179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AE179),IF(AF$67>$F15,$R15*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F15,SUM($G179:AF179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AF179),IF(AG$67>$F15,$R15*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F15,SUM($G179:AG179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AG179),IF(AH$67>$F15,$R15*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F15,SUM($G179:AH179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AH179),IF(AI$67>$F15,$R15*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F15,SUM($G179:AI179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AI179),IF(AJ$67>$F15,$R15*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F15,SUM($G179:AJ179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AJ179),IF(AK$67>$F15,$R15*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F15,SUM($G179:AK179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AK179),IF(AL$67>$F15,$R15*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F15,SUM($G179:AL179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AL179),IF(AM$67>$F15,$R15*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F15,SUM($G179:AM179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AM179),IF(AN$67>$F15,$R15*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F15,SUM($G179:AN179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AN179),IF(AO$67>$F15,$R15*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F15,SUM($G179:AO179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AO179),IF(AP$67>$F15,$R15*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F15,SUM($G179:AP179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AP179),IF(AQ$67>$F15,$R15*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F15,SUM($G179:AQ179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AQ179),IF(AR$67>$F15,$R15*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F15,SUM($G179:AR179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AR179),IF(AS$67>$F15,$R15*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F15,SUM($G179:AS179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AS179),IF(AT$67>$F15,$R15*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F15,SUM($G179:AT179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AT179),IF(AU$67>$F15,$R15*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F15,SUM($G179:AU179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AU179),IF(AV$67>$F15,$R15*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F15,SUM($G179:AV179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AV179),IF(AW$67>$F15,$R15*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F15,SUM($G179:AW179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AW179),IF(AX$67>$F15,$R15*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F15,SUM($G179:AX179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AX179),IF(AY$67>$F15,$R15*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F15,SUM($G179:AY179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AY179),IF(AZ$67>$F15,$R15*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F15,SUM($G179:AZ179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:AZ179),IF(BA$67>$F15,$R15*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F15,SUM($G179:BA179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BA179),IF(BB$67>$F15,$R15*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F15,SUM($G179:BB179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BB179),IF(BC$67>$F15,$R15*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F15,SUM($G179:BC179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BC179),IF(BD$67>$F15,$R15*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F15,SUM($G179:BD179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BD179),IF(BE$67>$F15,$R15*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F15,SUM($G179:BE179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BE179),IF(BF$67>$F15,$R15*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F15,SUM($G179:BF179)<$R15*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R15*$D$163*1000*'2. Assumptions'!$D$10-SUM($G179:BF179),IF(BG$67>$F15,$R15*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 15",{"$f":"NPV($D$65,H180:OFFSET(H180,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F16,SUM($G180:G180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:G180),IF(H$67>$F16,$R16*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F16,SUM($G180:H180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:H180),IF(I$67>$F16,$R16*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F16,SUM($G180:I180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:I180),IF(J$67>$F16,$R16*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F16,SUM($G180:J180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:J180),IF(K$67>$F16,$R16*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F16,SUM($G180:K180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:K180),IF(L$67>$F16,$R16*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F16,SUM($G180:L180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:L180),IF(M$67>$F16,$R16*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F16,SUM($G180:M180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:M180),IF(N$67>$F16,$R16*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F16,SUM($G180:N180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:N180),IF(O$67>$F16,$R16*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F16,SUM($G180:O180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:O180),IF(P$67>$F16,$R16*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F16,SUM($G180:P180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:P180),IF(Q$67>$F16,$R16*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F16,SUM($G180:Q180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:Q180),IF(R$67>$F16,$R16*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F16,SUM($G180:R180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:R180),IF(S$67>$F16,$R16*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F16,SUM($G180:S180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:S180),IF(T$67>$F16,$R16*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F16,SUM($G180:T180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:T180),IF(U$67>$F16,$R16*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F16,SUM($G180:U180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:U180),IF(V$67>$F16,$R16*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F16,SUM($G180:V180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:V180),IF(W$67>$F16,$R16*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F16,SUM($G180:W180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:W180),IF(X$67>$F16,$R16*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F16,SUM($G180:X180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:X180),IF(Y$67>$F16,$R16*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F16,SUM($G180:Y180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:Y180),IF(Z$67>$F16,$R16*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F16,SUM($G180:Z180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:Z180),IF(AA$67>$F16,$R16*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F16,SUM($G180:AA180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AA180),IF(AB$67>$F16,$R16*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F16,SUM($G180:AB180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AB180),IF(AC$67>$F16,$R16*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F16,SUM($G180:AC180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AC180),IF(AD$67>$F16,$R16*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F16,SUM($G180:AD180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AD180),IF(AE$67>$F16,$R16*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F16,SUM($G180:AE180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AE180),IF(AF$67>$F16,$R16*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F16,SUM($G180:AF180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AF180),IF(AG$67>$F16,$R16*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F16,SUM($G180:AG180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AG180),IF(AH$67>$F16,$R16*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F16,SUM($G180:AH180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AH180),IF(AI$67>$F16,$R16*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F16,SUM($G180:AI180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AI180),IF(AJ$67>$F16,$R16*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F16,SUM($G180:AJ180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AJ180),IF(AK$67>$F16,$R16*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F16,SUM($G180:AK180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AK180),IF(AL$67>$F16,$R16*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F16,SUM($G180:AL180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AL180),IF(AM$67>$F16,$R16*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F16,SUM($G180:AM180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AM180),IF(AN$67>$F16,$R16*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F16,SUM($G180:AN180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AN180),IF(AO$67>$F16,$R16*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F16,SUM($G180:AO180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AO180),IF(AP$67>$F16,$R16*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F16,SUM($G180:AP180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AP180),IF(AQ$67>$F16,$R16*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F16,SUM($G180:AQ180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AQ180),IF(AR$67>$F16,$R16*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F16,SUM($G180:AR180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AR180),IF(AS$67>$F16,$R16*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F16,SUM($G180:AS180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AS180),IF(AT$67>$F16,$R16*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F16,SUM($G180:AT180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AT180),IF(AU$67>$F16,$R16*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F16,SUM($G180:AU180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AU180),IF(AV$67>$F16,$R16*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F16,SUM($G180:AV180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AV180),IF(AW$67>$F16,$R16*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F16,SUM($G180:AW180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AW180),IF(AX$67>$F16,$R16*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F16,SUM($G180:AX180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AX180),IF(AY$67>$F16,$R16*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F16,SUM($G180:AY180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AY180),IF(AZ$67>$F16,$R16*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F16,SUM($G180:AZ180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:AZ180),IF(BA$67>$F16,$R16*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F16,SUM($G180:BA180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BA180),IF(BB$67>$F16,$R16*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F16,SUM($G180:BB180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BB180),IF(BC$67>$F16,$R16*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F16,SUM($G180:BC180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BC180),IF(BD$67>$F16,$R16*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F16,SUM($G180:BD180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BD180),IF(BE$67>$F16,$R16*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F16,SUM($G180:BE180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BE180),IF(BF$67>$F16,$R16*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F16,SUM($G180:BF180)<$R16*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R16*$D$163*1000*'2. Assumptions'!$D$10-SUM($G180:BF180),IF(BG$67>$F16,$R16*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 16",{"$f":"NPV($D$65,H181:OFFSET(H181,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F17,SUM($G181:G181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:G181),IF(H$67>$F17,$R17*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F17,SUM($G181:H181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:H181),IF(I$67>$F17,$R17*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F17,SUM($G181:I181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:I181),IF(J$67>$F17,$R17*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F17,SUM($G181:J181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:J181),IF(K$67>$F17,$R17*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F17,SUM($G181:K181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:K181),IF(L$67>$F17,$R17*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F17,SUM($G181:L181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:L181),IF(M$67>$F17,$R17*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F17,SUM($G181:M181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:M181),IF(N$67>$F17,$R17*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F17,SUM($G181:N181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:N181),IF(O$67>$F17,$R17*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F17,SUM($G181:O181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:O181),IF(P$67>$F17,$R17*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F17,SUM($G181:P181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:P181),IF(Q$67>$F17,$R17*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F17,SUM($G181:Q181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:Q181),IF(R$67>$F17,$R17*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F17,SUM($G181:R181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:R181),IF(S$67>$F17,$R17*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F17,SUM($G181:S181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:S181),IF(T$67>$F17,$R17*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F17,SUM($G181:T181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:T181),IF(U$67>$F17,$R17*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F17,SUM($G181:U181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:U181),IF(V$67>$F17,$R17*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F17,SUM($G181:V181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:V181),IF(W$67>$F17,$R17*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F17,SUM($G181:W181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:W181),IF(X$67>$F17,$R17*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F17,SUM($G181:X181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:X181),IF(Y$67>$F17,$R17*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F17,SUM($G181:Y181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:Y181),IF(Z$67>$F17,$R17*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F17,SUM($G181:Z181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:Z181),IF(AA$67>$F17,$R17*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F17,SUM($G181:AA181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AA181),IF(AB$67>$F17,$R17*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F17,SUM($G181:AB181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AB181),IF(AC$67>$F17,$R17*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F17,SUM($G181:AC181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AC181),IF(AD$67>$F17,$R17*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F17,SUM($G181:AD181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AD181),IF(AE$67>$F17,$R17*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F17,SUM($G181:AE181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AE181),IF(AF$67>$F17,$R17*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F17,SUM($G181:AF181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AF181),IF(AG$67>$F17,$R17*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F17,SUM($G181:AG181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AG181),IF(AH$67>$F17,$R17*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F17,SUM($G181:AH181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AH181),IF(AI$67>$F17,$R17*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F17,SUM($G181:AI181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AI181),IF(AJ$67>$F17,$R17*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F17,SUM($G181:AJ181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AJ181),IF(AK$67>$F17,$R17*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F17,SUM($G181:AK181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AK181),IF(AL$67>$F17,$R17*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F17,SUM($G181:AL181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AL181),IF(AM$67>$F17,$R17*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F17,SUM($G181:AM181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AM181),IF(AN$67>$F17,$R17*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F17,SUM($G181:AN181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AN181),IF(AO$67>$F17,$R17*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F17,SUM($G181:AO181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AO181),IF(AP$67>$F17,$R17*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F17,SUM($G181:AP181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AP181),IF(AQ$67>$F17,$R17*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F17,SUM($G181:AQ181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AQ181),IF(AR$67>$F17,$R17*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F17,SUM($G181:AR181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AR181),IF(AS$67>$F17,$R17*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F17,SUM($G181:AS181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AS181),IF(AT$67>$F17,$R17*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F17,SUM($G181:AT181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AT181),IF(AU$67>$F17,$R17*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F17,SUM($G181:AU181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AU181),IF(AV$67>$F17,$R17*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F17,SUM($G181:AV181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AV181),IF(AW$67>$F17,$R17*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F17,SUM($G181:AW181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AW181),IF(AX$67>$F17,$R17*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F17,SUM($G181:AX181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AX181),IF(AY$67>$F17,$R17*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F17,SUM($G181:AY181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AY181),IF(AZ$67>$F17,$R17*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F17,SUM($G181:AZ181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:AZ181),IF(BA$67>$F17,$R17*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F17,SUM($G181:BA181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BA181),IF(BB$67>$F17,$R17*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F17,SUM($G181:BB181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BB181),IF(BC$67>$F17,$R17*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F17,SUM($G181:BC181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BC181),IF(BD$67>$F17,$R17*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F17,SUM($G181:BD181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BD181),IF(BE$67>$F17,$R17*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F17,SUM($G181:BE181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BE181),IF(BF$67>$F17,$R17*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F17,SUM($G181:BF181)<$R17*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R17*$D$163*1000*'2. Assumptions'!$D$10-SUM($G181:BF181),IF(BG$67>$F17,$R17*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 17",{"$f":"NPV($D$65,H182:OFFSET(H182,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F18,SUM($G182:G182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:G182),IF(H$67>$F18,$R18*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F18,SUM($G182:H182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:H182),IF(I$67>$F18,$R18*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F18,SUM($G182:I182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:I182),IF(J$67>$F18,$R18*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F18,SUM($G182:J182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:J182),IF(K$67>$F18,$R18*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F18,SUM($G182:K182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:K182),IF(L$67>$F18,$R18*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F18,SUM($G182:L182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:L182),IF(M$67>$F18,$R18*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F18,SUM($G182:M182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:M182),IF(N$67>$F18,$R18*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F18,SUM($G182:N182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:N182),IF(O$67>$F18,$R18*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F18,SUM($G182:O182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:O182),IF(P$67>$F18,$R18*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F18,SUM($G182:P182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:P182),IF(Q$67>$F18,$R18*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F18,SUM($G182:Q182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:Q182),IF(R$67>$F18,$R18*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F18,SUM($G182:R182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:R182),IF(S$67>$F18,$R18*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F18,SUM($G182:S182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:S182),IF(T$67>$F18,$R18*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F18,SUM($G182:T182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:T182),IF(U$67>$F18,$R18*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F18,SUM($G182:U182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:U182),IF(V$67>$F18,$R18*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F18,SUM($G182:V182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:V182),IF(W$67>$F18,$R18*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F18,SUM($G182:W182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:W182),IF(X$67>$F18,$R18*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F18,SUM($G182:X182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:X182),IF(Y$67>$F18,$R18*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F18,SUM($G182:Y182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:Y182),IF(Z$67>$F18,$R18*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F18,SUM($G182:Z182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:Z182),IF(AA$67>$F18,$R18*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F18,SUM($G182:AA182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AA182),IF(AB$67>$F18,$R18*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F18,SUM($G182:AB182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AB182),IF(AC$67>$F18,$R18*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F18,SUM($G182:AC182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AC182),IF(AD$67>$F18,$R18*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F18,SUM($G182:AD182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AD182),IF(AE$67>$F18,$R18*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F18,SUM($G182:AE182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AE182),IF(AF$67>$F18,$R18*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F18,SUM($G182:AF182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AF182),IF(AG$67>$F18,$R18*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F18,SUM($G182:AG182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AG182),IF(AH$67>$F18,$R18*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F18,SUM($G182:AH182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AH182),IF(AI$67>$F18,$R18*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F18,SUM($G182:AI182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AI182),IF(AJ$67>$F18,$R18*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F18,SUM($G182:AJ182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AJ182),IF(AK$67>$F18,$R18*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F18,SUM($G182:AK182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AK182),IF(AL$67>$F18,$R18*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F18,SUM($G182:AL182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AL182),IF(AM$67>$F18,$R18*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F18,SUM($G182:AM182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AM182),IF(AN$67>$F18,$R18*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F18,SUM($G182:AN182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AN182),IF(AO$67>$F18,$R18*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F18,SUM($G182:AO182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AO182),IF(AP$67>$F18,$R18*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F18,SUM($G182:AP182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AP182),IF(AQ$67>$F18,$R18*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F18,SUM($G182:AQ182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AQ182),IF(AR$67>$F18,$R18*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F18,SUM($G182:AR182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AR182),IF(AS$67>$F18,$R18*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F18,SUM($G182:AS182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AS182),IF(AT$67>$F18,$R18*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F18,SUM($G182:AT182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AT182),IF(AU$67>$F18,$R18*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F18,SUM($G182:AU182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AU182),IF(AV$67>$F18,$R18*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F18,SUM($G182:AV182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AV182),IF(AW$67>$F18,$R18*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F18,SUM($G182:AW182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AW182),IF(AX$67>$F18,$R18*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F18,SUM($G182:AX182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AX182),IF(AY$67>$F18,$R18*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F18,SUM($G182:AY182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AY182),IF(AZ$67>$F18,$R18*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F18,SUM($G182:AZ182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:AZ182),IF(BA$67>$F18,$R18*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F18,SUM($G182:BA182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BA182),IF(BB$67>$F18,$R18*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F18,SUM($G182:BB182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BB182),IF(BC$67>$F18,$R18*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F18,SUM($G182:BC182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BC182),IF(BD$67>$F18,$R18*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F18,SUM($G182:BD182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BD182),IF(BE$67>$F18,$R18*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F18,SUM($G182:BE182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BE182),IF(BF$67>$F18,$R18*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F18,SUM($G182:BF182)<$R18*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R18*$D$163*1000*'2. Assumptions'!$D$10-SUM($G182:BF182),IF(BG$67>$F18,$R18*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 18",{"$f":"NPV($D$65,H183:OFFSET(H183,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F19,SUM($G183:G183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:G183),IF(H$67>$F19,$R19*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F19,SUM($G183:H183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:H183),IF(I$67>$F19,$R19*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F19,SUM($G183:I183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:I183),IF(J$67>$F19,$R19*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F19,SUM($G183:J183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:J183),IF(K$67>$F19,$R19*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F19,SUM($G183:K183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:K183),IF(L$67>$F19,$R19*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F19,SUM($G183:L183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:L183),IF(M$67>$F19,$R19*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F19,SUM($G183:M183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:M183),IF(N$67>$F19,$R19*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F19,SUM($G183:N183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:N183),IF(O$67>$F19,$R19*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F19,SUM($G183:O183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:O183),IF(P$67>$F19,$R19*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F19,SUM($G183:P183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:P183),IF(Q$67>$F19,$R19*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F19,SUM($G183:Q183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:Q183),IF(R$67>$F19,$R19*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F19,SUM($G183:R183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:R183),IF(S$67>$F19,$R19*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F19,SUM($G183:S183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:S183),IF(T$67>$F19,$R19*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F19,SUM($G183:T183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:T183),IF(U$67>$F19,$R19*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F19,SUM($G183:U183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:U183),IF(V$67>$F19,$R19*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F19,SUM($G183:V183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:V183),IF(W$67>$F19,$R19*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F19,SUM($G183:W183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:W183),IF(X$67>$F19,$R19*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F19,SUM($G183:X183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:X183),IF(Y$67>$F19,$R19*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F19,SUM($G183:Y183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:Y183),IF(Z$67>$F19,$R19*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F19,SUM($G183:Z183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:Z183),IF(AA$67>$F19,$R19*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F19,SUM($G183:AA183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AA183),IF(AB$67>$F19,$R19*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F19,SUM($G183:AB183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AB183),IF(AC$67>$F19,$R19*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F19,SUM($G183:AC183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AC183),IF(AD$67>$F19,$R19*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F19,SUM($G183:AD183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AD183),IF(AE$67>$F19,$R19*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F19,SUM($G183:AE183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AE183),IF(AF$67>$F19,$R19*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F19,SUM($G183:AF183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AF183),IF(AG$67>$F19,$R19*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F19,SUM($G183:AG183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AG183),IF(AH$67>$F19,$R19*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F19,SUM($G183:AH183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AH183),IF(AI$67>$F19,$R19*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F19,SUM($G183:AI183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AI183),IF(AJ$67>$F19,$R19*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F19,SUM($G183:AJ183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AJ183),IF(AK$67>$F19,$R19*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F19,SUM($G183:AK183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AK183),IF(AL$67>$F19,$R19*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F19,SUM($G183:AL183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AL183),IF(AM$67>$F19,$R19*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F19,SUM($G183:AM183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AM183),IF(AN$67>$F19,$R19*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F19,SUM($G183:AN183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AN183),IF(AO$67>$F19,$R19*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F19,SUM($G183:AO183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AO183),IF(AP$67>$F19,$R19*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F19,SUM($G183:AP183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AP183),IF(AQ$67>$F19,$R19*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F19,SUM($G183:AQ183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AQ183),IF(AR$67>$F19,$R19*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F19,SUM($G183:AR183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AR183),IF(AS$67>$F19,$R19*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F19,SUM($G183:AS183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AS183),IF(AT$67>$F19,$R19*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F19,SUM($G183:AT183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AT183),IF(AU$67>$F19,$R19*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F19,SUM($G183:AU183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AU183),IF(AV$67>$F19,$R19*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F19,SUM($G183:AV183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AV183),IF(AW$67>$F19,$R19*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F19,SUM($G183:AW183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AW183),IF(AX$67>$F19,$R19*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F19,SUM($G183:AX183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AX183),IF(AY$67>$F19,$R19*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F19,SUM($G183:AY183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AY183),IF(AZ$67>$F19,$R19*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F19,SUM($G183:AZ183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:AZ183),IF(BA$67>$F19,$R19*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F19,SUM($G183:BA183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BA183),IF(BB$67>$F19,$R19*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F19,SUM($G183:BB183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BB183),IF(BC$67>$F19,$R19*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F19,SUM($G183:BC183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BC183),IF(BD$67>$F19,$R19*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F19,SUM($G183:BD183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BD183),IF(BE$67>$F19,$R19*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F19,SUM($G183:BE183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BE183),IF(BF$67>$F19,$R19*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F19,SUM($G183:BF183)<$R19*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R19*$D$163*1000*'2. Assumptions'!$D$10-SUM($G183:BF183),IF(BG$67>$F19,$R19*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,"Asset 19",{"$f":"NPV($D$65,H184:OFFSET(H184,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F20,SUM($G184:G184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:G184),IF(H$67>$F20,$R20*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F20,SUM($G184:H184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:H184),IF(I$67>$F20,$R20*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F20,SUM($G184:I184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:I184),IF(J$67>$F20,$R20*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F20,SUM($G184:J184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:J184),IF(K$67>$F20,$R20*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F20,SUM($G184:K184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:K184),IF(L$67>$F20,$R20*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F20,SUM($G184:L184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:L184),IF(M$67>$F20,$R20*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F20,SUM($G184:M184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:M184),IF(N$67>$F20,$R20*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F20,SUM($G184:N184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:N184),IF(O$67>$F20,$R20*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F20,SUM($G184:O184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:O184),IF(P$67>$F20,$R20*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F20,SUM($G184:P184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:P184),IF(Q$67>$F20,$R20*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F20,SUM($G184:Q184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:Q184),IF(R$67>$F20,$R20*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F20,SUM($G184:R184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:R184),IF(S$67>$F20,$R20*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F20,SUM($G184:S184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:S184),IF(T$67>$F20,$R20*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F20,SUM($G184:T184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:T184),IF(U$67>$F20,$R20*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F20,SUM($G184:U184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:U184),IF(V$67>$F20,$R20*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F20,SUM($G184:V184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:V184),IF(W$67>$F20,$R20*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F20,SUM($G184:W184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:W184),IF(X$67>$F20,$R20*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F20,SUM($G184:X184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:X184),IF(Y$67>$F20,$R20*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F20,SUM($G184:Y184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:Y184),IF(Z$67>$F20,$R20*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F20,SUM($G184:Z184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:Z184),IF(AA$67>$F20,$R20*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F20,SUM($G184:AA184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AA184),IF(AB$67>$F20,$R20*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F20,SUM($G184:AB184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AB184),IF(AC$67>$F20,$R20*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F20,SUM($G184:AC184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AC184),IF(AD$67>$F20,$R20*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F20,SUM($G184:AD184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AD184),IF(AE$67>$F20,$R20*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F20,SUM($G184:AE184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AE184),IF(AF$67>$F20,$R20*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F20,SUM($G184:AF184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AF184),IF(AG$67>$F20,$R20*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F20,SUM($G184:AG184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AG184),IF(AH$67>$F20,$R20*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F20,SUM($G184:AH184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AH184),IF(AI$67>$F20,$R20*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F20,SUM($G184:AI184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AI184),IF(AJ$67>$F20,$R20*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F20,SUM($G184:AJ184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AJ184),IF(AK$67>$F20,$R20*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F20,SUM($G184:AK184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AK184),IF(AL$67>$F20,$R20*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F20,SUM($G184:AL184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AL184),IF(AM$67>$F20,$R20*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F20,SUM($G184:AM184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AM184),IF(AN$67>$F20,$R20*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F20,SUM($G184:AN184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AN184),IF(AO$67>$F20,$R20*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F20,SUM($G184:AO184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AO184),IF(AP$67>$F20,$R20*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F20,SUM($G184:AP184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AP184),IF(AQ$67>$F20,$R20*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F20,SUM($G184:AQ184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AQ184),IF(AR$67>$F20,$R20*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F20,SUM($G184:AR184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AR184),IF(AS$67>$F20,$R20*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F20,SUM($G184:AS184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AS184),IF(AT$67>$F20,$R20*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F20,SUM($G184:AT184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AT184),IF(AU$67>$F20,$R20*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F20,SUM($G184:AU184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AU184),IF(AV$67>$F20,$R20*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F20,SUM($G184:AV184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AV184),IF(AW$67>$F20,$R20*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F20,SUM($G184:AW184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AW184),IF(AX$67>$F20,$R20*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F20,SUM($G184:AX184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AX184),IF(AY$67>$F20,$R20*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F20,SUM($G184:AY184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AY184),IF(AZ$67>$F20,$R20*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F20,SUM($G184:AZ184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:AZ184),IF(BA$67>$F20,$R20*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F20,SUM($G184:BA184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BA184),IF(BB$67>$F20,$R20*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F20,SUM($G184:BB184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BB184),IF(BC$67>$F20,$R20*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F20,SUM($G184:BC184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BC184),IF(BD$67>$F20,$R20*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F20,SUM($G184:BD184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BD184),IF(BE$67>$F20,$R20*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F20,SUM($G184:BE184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BE184),IF(BF$67>$F20,$R20*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F20,SUM($G184:BF184)<$R20*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R20*$D$163*1000*'2. Assumptions'!$D$10-SUM($G184:BF184),IF(BG$67>$F20,$R20*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,{"$f":"E21","v":"Asset 20"},{"$f":"NPV($D$65,H185:OFFSET(H185,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F21,SUM($G185:G185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:G185),IF(H$67>$F21,$R21*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F21,SUM($G185:H185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:H185),IF(I$67>$F21,$R21*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F21,SUM($G185:I185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:I185),IF(J$67>$F21,$R21*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F21,SUM($G185:J185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:J185),IF(K$67>$F21,$R21*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F21,SUM($G185:K185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:K185),IF(L$67>$F21,$R21*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F21,SUM($G185:L185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:L185),IF(M$67>$F21,$R21*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F21,SUM($G185:M185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:M185),IF(N$67>$F21,$R21*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F21,SUM($G185:N185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:N185),IF(O$67>$F21,$R21*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F21,SUM($G185:O185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:O185),IF(P$67>$F21,$R21*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F21,SUM($G185:P185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:P185),IF(Q$67>$F21,$R21*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F21,SUM($G185:Q185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:Q185),IF(R$67>$F21,$R21*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F21,SUM($G185:R185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:R185),IF(S$67>$F21,$R21*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F21,SUM($G185:S185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:S185),IF(T$67>$F21,$R21*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F21,SUM($G185:T185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:T185),IF(U$67>$F21,$R21*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F21,SUM($G185:U185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:U185),IF(V$67>$F21,$R21*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F21,SUM($G185:V185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:V185),IF(W$67>$F21,$R21*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F21,SUM($G185:W185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:W185),IF(X$67>$F21,$R21*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F21,SUM($G185:X185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:X185),IF(Y$67>$F21,$R21*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F21,SUM($G185:Y185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:Y185),IF(Z$67>$F21,$R21*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F21,SUM($G185:Z185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:Z185),IF(AA$67>$F21,$R21*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F21,SUM($G185:AA185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AA185),IF(AB$67>$F21,$R21*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F21,SUM($G185:AB185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AB185),IF(AC$67>$F21,$R21*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F21,SUM($G185:AC185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AC185),IF(AD$67>$F21,$R21*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F21,SUM($G185:AD185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AD185),IF(AE$67>$F21,$R21*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F21,SUM($G185:AE185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AE185),IF(AF$67>$F21,$R21*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F21,SUM($G185:AF185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AF185),IF(AG$67>$F21,$R21*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F21,SUM($G185:AG185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AG185),IF(AH$67>$F21,$R21*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F21,SUM($G185:AH185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AH185),IF(AI$67>$F21,$R21*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F21,SUM($G185:AI185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AI185),IF(AJ$67>$F21,$R21*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F21,SUM($G185:AJ185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AJ185),IF(AK$67>$F21,$R21*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F21,SUM($G185:AK185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AK185),IF(AL$67>$F21,$R21*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F21,SUM($G185:AL185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AL185),IF(AM$67>$F21,$R21*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F21,SUM($G185:AM185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AM185),IF(AN$67>$F21,$R21*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F21,SUM($G185:AN185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AN185),IF(AO$67>$F21,$R21*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F21,SUM($G185:AO185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AO185),IF(AP$67>$F21,$R21*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F21,SUM($G185:AP185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AP185),IF(AQ$67>$F21,$R21*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F21,SUM($G185:AQ185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AQ185),IF(AR$67>$F21,$R21*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F21,SUM($G185:AR185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AR185),IF(AS$67>$F21,$R21*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F21,SUM($G185:AS185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AS185),IF(AT$67>$F21,$R21*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F21,SUM($G185:AT185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AT185),IF(AU$67>$F21,$R21*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F21,SUM($G185:AU185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AU185),IF(AV$67>$F21,$R21*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F21,SUM($G185:AV185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AV185),IF(AW$67>$F21,$R21*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F21,SUM($G185:AW185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AW185),IF(AX$67>$F21,$R21*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F21,SUM($G185:AX185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AX185),IF(AY$67>$F21,$R21*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F21,SUM($G185:AY185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AY185),IF(AZ$67>$F21,$R21*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F21,SUM($G185:AZ185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:AZ185),IF(BA$67>$F21,$R21*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F21,SUM($G185:BA185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BA185),IF(BB$67>$F21,$R21*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F21,SUM($G185:BB185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BB185),IF(BC$67>$F21,$R21*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F21,SUM($G185:BC185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BC185),IF(BD$67>$F21,$R21*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F21,SUM($G185:BD185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BD185),IF(BE$67>$F21,$R21*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F21,SUM($G185:BE185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BE185),IF(BF$67>$F21,$R21*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F21,SUM($G185:BF185)<$R21*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R21*$D$163*1000*'2. Assumptions'!$D$10-SUM($G185:BF185),IF(BG$67>$F21,$R21*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,{"$f":"E22","v":0},{"$f":"NPV($D$65,H186:OFFSET(H186,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F22,SUM($G186:G186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:G186),IF(H$67>$F22,$R22*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F22,SUM($G186:H186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:H186),IF(I$67>$F22,$R22*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F22,SUM($G186:I186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:I186),IF(J$67>$F22,$R22*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F22,SUM($G186:J186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:J186),IF(K$67>$F22,$R22*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F22,SUM($G186:K186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:K186),IF(L$67>$F22,$R22*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F22,SUM($G186:L186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:L186),IF(M$67>$F22,$R22*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F22,SUM($G186:M186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:M186),IF(N$67>$F22,$R22*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F22,SUM($G186:N186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:N186),IF(O$67>$F22,$R22*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F22,SUM($G186:O186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:O186),IF(P$67>$F22,$R22*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F22,SUM($G186:P186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:P186),IF(Q$67>$F22,$R22*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F22,SUM($G186:Q186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:Q186),IF(R$67>$F22,$R22*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F22,SUM($G186:R186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:R186),IF(S$67>$F22,$R22*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F22,SUM($G186:S186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:S186),IF(T$67>$F22,$R22*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F22,SUM($G186:T186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:T186),IF(U$67>$F22,$R22*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F22,SUM($G186:U186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:U186),IF(V$67>$F22,$R22*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F22,SUM($G186:V186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:V186),IF(W$67>$F22,$R22*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F22,SUM($G186:W186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:W186),IF(X$67>$F22,$R22*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F22,SUM($G186:X186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:X186),IF(Y$67>$F22,$R22*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F22,SUM($G186:Y186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:Y186),IF(Z$67>$F22,$R22*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F22,SUM($G186:Z186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:Z186),IF(AA$67>$F22,$R22*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F22,SUM($G186:AA186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AA186),IF(AB$67>$F22,$R22*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F22,SUM($G186:AB186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AB186),IF(AC$67>$F22,$R22*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F22,SUM($G186:AC186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AC186),IF(AD$67>$F22,$R22*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F22,SUM($G186:AD186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AD186),IF(AE$67>$F22,$R22*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F22,SUM($G186:AE186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AE186),IF(AF$67>$F22,$R22*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F22,SUM($G186:AF186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AF186),IF(AG$67>$F22,$R22*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F22,SUM($G186:AG186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AG186),IF(AH$67>$F22,$R22*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F22,SUM($G186:AH186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AH186),IF(AI$67>$F22,$R22*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F22,SUM($G186:AI186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AI186),IF(AJ$67>$F22,$R22*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F22,SUM($G186:AJ186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AJ186),IF(AK$67>$F22,$R22*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F22,SUM($G186:AK186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AK186),IF(AL$67>$F22,$R22*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F22,SUM($G186:AL186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AL186),IF(AM$67>$F22,$R22*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F22,SUM($G186:AM186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AM186),IF(AN$67>$F22,$R22*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F22,SUM($G186:AN186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AN186),IF(AO$67>$F22,$R22*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F22,SUM($G186:AO186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AO186),IF(AP$67>$F22,$R22*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F22,SUM($G186:AP186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AP186),IF(AQ$67>$F22,$R22*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F22,SUM($G186:AQ186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AQ186),IF(AR$67>$F22,$R22*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F22,SUM($G186:AR186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AR186),IF(AS$67>$F22,$R22*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F22,SUM($G186:AS186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AS186),IF(AT$67>$F22,$R22*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F22,SUM($G186:AT186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AT186),IF(AU$67>$F22,$R22*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F22,SUM($G186:AU186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AU186),IF(AV$67>$F22,$R22*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F22,SUM($G186:AV186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AV186),IF(AW$67>$F22,$R22*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F22,SUM($G186:AW186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AW186),IF(AX$67>$F22,$R22*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F22,SUM($G186:AX186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AX186),IF(AY$67>$F22,$R22*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F22,SUM($G186:AY186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AY186),IF(AZ$67>$F22,$R22*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F22,SUM($G186:AZ186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:AZ186),IF(BA$67>$F22,$R22*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F22,SUM($G186:BA186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BA186),IF(BB$67>$F22,$R22*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F22,SUM($G186:BB186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BB186),IF(BC$67>$F22,$R22*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F22,SUM($G186:BC186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BC186),IF(BD$67>$F22,$R22*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F22,SUM($G186:BD186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BD186),IF(BE$67>$F22,$R22*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F22,SUM($G186:BE186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BE186),IF(BF$67>$F22,$R22*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F22,SUM($G186:BF186)<$R22*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R22*$D$163*1000*'2. Assumptions'!$D$10-SUM($G186:BF186),IF(BG$67>$F22,$R22*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H187:OFFSET(H187,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F23,SUM($G187:G187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:G187),IF(H$67>$F23,$R23*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F23,SUM($G187:H187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:H187),IF(I$67>$F23,$R23*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F23,SUM($G187:I187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:I187),IF(J$67>$F23,$R23*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F23,SUM($G187:J187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:J187),IF(K$67>$F23,$R23*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F23,SUM($G187:K187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:K187),IF(L$67>$F23,$R23*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F23,SUM($G187:L187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:L187),IF(M$67>$F23,$R23*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F23,SUM($G187:M187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:M187),IF(N$67>$F23,$R23*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F23,SUM($G187:N187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:N187),IF(O$67>$F23,$R23*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F23,SUM($G187:O187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:O187),IF(P$67>$F23,$R23*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F23,SUM($G187:P187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:P187),IF(Q$67>$F23,$R23*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F23,SUM($G187:Q187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:Q187),IF(R$67>$F23,$R23*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F23,SUM($G187:R187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:R187),IF(S$67>$F23,$R23*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F23,SUM($G187:S187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:S187),IF(T$67>$F23,$R23*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F23,SUM($G187:T187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:T187),IF(U$67>$F23,$R23*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F23,SUM($G187:U187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:U187),IF(V$67>$F23,$R23*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F23,SUM($G187:V187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:V187),IF(W$67>$F23,$R23*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F23,SUM($G187:W187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:W187),IF(X$67>$F23,$R23*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F23,SUM($G187:X187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:X187),IF(Y$67>$F23,$R23*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F23,SUM($G187:Y187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:Y187),IF(Z$67>$F23,$R23*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F23,SUM($G187:Z187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:Z187),IF(AA$67>$F23,$R23*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F23,SUM($G187:AA187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AA187),IF(AB$67>$F23,$R23*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F23,SUM($G187:AB187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AB187),IF(AC$67>$F23,$R23*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F23,SUM($G187:AC187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AC187),IF(AD$67>$F23,$R23*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F23,SUM($G187:AD187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AD187),IF(AE$67>$F23,$R23*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F23,SUM($G187:AE187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AE187),IF(AF$67>$F23,$R23*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F23,SUM($G187:AF187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AF187),IF(AG$67>$F23,$R23*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F23,SUM($G187:AG187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AG187),IF(AH$67>$F23,$R23*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F23,SUM($G187:AH187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AH187),IF(AI$67>$F23,$R23*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F23,SUM($G187:AI187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AI187),IF(AJ$67>$F23,$R23*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F23,SUM($G187:AJ187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AJ187),IF(AK$67>$F23,$R23*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F23,SUM($G187:AK187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AK187),IF(AL$67>$F23,$R23*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F23,SUM($G187:AL187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AL187),IF(AM$67>$F23,$R23*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F23,SUM($G187:AM187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AM187),IF(AN$67>$F23,$R23*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F23,SUM($G187:AN187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AN187),IF(AO$67>$F23,$R23*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F23,SUM($G187:AO187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AO187),IF(AP$67>$F23,$R23*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F23,SUM($G187:AP187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AP187),IF(AQ$67>$F23,$R23*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F23,SUM($G187:AQ187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AQ187),IF(AR$67>$F23,$R23*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F23,SUM($G187:AR187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AR187),IF(AS$67>$F23,$R23*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F23,SUM($G187:AS187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AS187),IF(AT$67>$F23,$R23*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F23,SUM($G187:AT187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AT187),IF(AU$67>$F23,$R23*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F23,SUM($G187:AU187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AU187),IF(AV$67>$F23,$R23*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F23,SUM($G187:AV187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AV187),IF(AW$67>$F23,$R23*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F23,SUM($G187:AW187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AW187),IF(AX$67>$F23,$R23*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F23,SUM($G187:AX187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AX187),IF(AY$67>$F23,$R23*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F23,SUM($G187:AY187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AY187),IF(AZ$67>$F23,$R23*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F23,SUM($G187:AZ187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:AZ187),IF(BA$67>$F23,$R23*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F23,SUM($G187:BA187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BA187),IF(BB$67>$F23,$R23*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F23,SUM($G187:BB187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BB187),IF(BC$67>$F23,$R23*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F23,SUM($G187:BC187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BC187),IF(BD$67>$F23,$R23*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F23,SUM($G187:BD187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BD187),IF(BE$67>$F23,$R23*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F23,SUM($G187:BE187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BE187),IF(BF$67>$F23,$R23*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F23,SUM($G187:BF187)<$R23*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R23*$D$163*1000*'2. Assumptions'!$D$10-SUM($G187:BF187),IF(BG$67>$F23,$R23*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H188:OFFSET(H188,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F24,SUM($G188:G188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:G188),IF(H$67>$F24,$R24*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F24,SUM($G188:H188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:H188),IF(I$67>$F24,$R24*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F24,SUM($G188:I188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:I188),IF(J$67>$F24,$R24*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F24,SUM($G188:J188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:J188),IF(K$67>$F24,$R24*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F24,SUM($G188:K188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:K188),IF(L$67>$F24,$R24*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F24,SUM($G188:L188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:L188),IF(M$67>$F24,$R24*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F24,SUM($G188:M188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:M188),IF(N$67>$F24,$R24*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F24,SUM($G188:N188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:N188),IF(O$67>$F24,$R24*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F24,SUM($G188:O188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:O188),IF(P$67>$F24,$R24*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F24,SUM($G188:P188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:P188),IF(Q$67>$F24,$R24*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F24,SUM($G188:Q188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:Q188),IF(R$67>$F24,$R24*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F24,SUM($G188:R188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:R188),IF(S$67>$F24,$R24*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F24,SUM($G188:S188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:S188),IF(T$67>$F24,$R24*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F24,SUM($G188:T188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:T188),IF(U$67>$F24,$R24*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F24,SUM($G188:U188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:U188),IF(V$67>$F24,$R24*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F24,SUM($G188:V188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:V188),IF(W$67>$F24,$R24*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F24,SUM($G188:W188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:W188),IF(X$67>$F24,$R24*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F24,SUM($G188:X188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:X188),IF(Y$67>$F24,$R24*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F24,SUM($G188:Y188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:Y188),IF(Z$67>$F24,$R24*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F24,SUM($G188:Z188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:Z188),IF(AA$67>$F24,$R24*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F24,SUM($G188:AA188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AA188),IF(AB$67>$F24,$R24*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F24,SUM($G188:AB188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AB188),IF(AC$67>$F24,$R24*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F24,SUM($G188:AC188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AC188),IF(AD$67>$F24,$R24*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F24,SUM($G188:AD188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AD188),IF(AE$67>$F24,$R24*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F24,SUM($G188:AE188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AE188),IF(AF$67>$F24,$R24*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F24,SUM($G188:AF188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AF188),IF(AG$67>$F24,$R24*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F24,SUM($G188:AG188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AG188),IF(AH$67>$F24,$R24*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F24,SUM($G188:AH188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AH188),IF(AI$67>$F24,$R24*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F24,SUM($G188:AI188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AI188),IF(AJ$67>$F24,$R24*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F24,SUM($G188:AJ188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AJ188),IF(AK$67>$F24,$R24*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F24,SUM($G188:AK188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AK188),IF(AL$67>$F24,$R24*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F24,SUM($G188:AL188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AL188),IF(AM$67>$F24,$R24*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F24,SUM($G188:AM188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AM188),IF(AN$67>$F24,$R24*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F24,SUM($G188:AN188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AN188),IF(AO$67>$F24,$R24*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F24,SUM($G188:AO188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AO188),IF(AP$67>$F24,$R24*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F24,SUM($G188:AP188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AP188),IF(AQ$67>$F24,$R24*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F24,SUM($G188:AQ188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AQ188),IF(AR$67>$F24,$R24*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F24,SUM($G188:AR188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AR188),IF(AS$67>$F24,$R24*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F24,SUM($G188:AS188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AS188),IF(AT$67>$F24,$R24*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F24,SUM($G188:AT188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AT188),IF(AU$67>$F24,$R24*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F24,SUM($G188:AU188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AU188),IF(AV$67>$F24,$R24*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F24,SUM($G188:AV188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AV188),IF(AW$67>$F24,$R24*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F24,SUM($G188:AW188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AW188),IF(AX$67>$F24,$R24*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F24,SUM($G188:AX188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AX188),IF(AY$67>$F24,$R24*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F24,SUM($G188:AY188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AY188),IF(AZ$67>$F24,$R24*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F24,SUM($G188:AZ188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:AZ188),IF(BA$67>$F24,$R24*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F24,SUM($G188:BA188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BA188),IF(BB$67>$F24,$R24*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F24,SUM($G188:BB188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BB188),IF(BC$67>$F24,$R24*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F24,SUM($G188:BC188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BC188),IF(BD$67>$F24,$R24*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F24,SUM($G188:BD188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BD188),IF(BE$67>$F24,$R24*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F24,SUM($G188:BE188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BE188),IF(BF$67>$F24,$R24*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F24,SUM($G188:BF188)<$R24*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R24*$D$163*1000*'2. Assumptions'!$D$10-SUM($G188:BF188),IF(BG$67>$F24,$R24*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H189:OFFSET(H189,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F25,SUM($G189:G189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:G189),IF(H$67>$F25,$R25*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F25,SUM($G189:H189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:H189),IF(I$67>$F25,$R25*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F25,SUM($G189:I189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:I189),IF(J$67>$F25,$R25*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F25,SUM($G189:J189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:J189),IF(K$67>$F25,$R25*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F25,SUM($G189:K189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:K189),IF(L$67>$F25,$R25*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F25,SUM($G189:L189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:L189),IF(M$67>$F25,$R25*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F25,SUM($G189:M189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:M189),IF(N$67>$F25,$R25*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F25,SUM($G189:N189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:N189),IF(O$67>$F25,$R25*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F25,SUM($G189:O189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:O189),IF(P$67>$F25,$R25*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F25,SUM($G189:P189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:P189),IF(Q$67>$F25,$R25*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F25,SUM($G189:Q189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:Q189),IF(R$67>$F25,$R25*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F25,SUM($G189:R189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:R189),IF(S$67>$F25,$R25*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F25,SUM($G189:S189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:S189),IF(T$67>$F25,$R25*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F25,SUM($G189:T189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:T189),IF(U$67>$F25,$R25*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F25,SUM($G189:U189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:U189),IF(V$67>$F25,$R25*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F25,SUM($G189:V189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:V189),IF(W$67>$F25,$R25*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F25,SUM($G189:W189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:W189),IF(X$67>$F25,$R25*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F25,SUM($G189:X189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:X189),IF(Y$67>$F25,$R25*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F25,SUM($G189:Y189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:Y189),IF(Z$67>$F25,$R25*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F25,SUM($G189:Z189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:Z189),IF(AA$67>$F25,$R25*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F25,SUM($G189:AA189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AA189),IF(AB$67>$F25,$R25*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F25,SUM($G189:AB189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AB189),IF(AC$67>$F25,$R25*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F25,SUM($G189:AC189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AC189),IF(AD$67>$F25,$R25*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F25,SUM($G189:AD189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AD189),IF(AE$67>$F25,$R25*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F25,SUM($G189:AE189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AE189),IF(AF$67>$F25,$R25*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F25,SUM($G189:AF189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AF189),IF(AG$67>$F25,$R25*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F25,SUM($G189:AG189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AG189),IF(AH$67>$F25,$R25*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F25,SUM($G189:AH189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AH189),IF(AI$67>$F25,$R25*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F25,SUM($G189:AI189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AI189),IF(AJ$67>$F25,$R25*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F25,SUM($G189:AJ189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AJ189),IF(AK$67>$F25,$R25*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F25,SUM($G189:AK189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AK189),IF(AL$67>$F25,$R25*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F25,SUM($G189:AL189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AL189),IF(AM$67>$F25,$R25*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F25,SUM($G189:AM189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AM189),IF(AN$67>$F25,$R25*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F25,SUM($G189:AN189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AN189),IF(AO$67>$F25,$R25*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F25,SUM($G189:AO189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AO189),IF(AP$67>$F25,$R25*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F25,SUM($G189:AP189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AP189),IF(AQ$67>$F25,$R25*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F25,SUM($G189:AQ189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AQ189),IF(AR$67>$F25,$R25*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F25,SUM($G189:AR189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AR189),IF(AS$67>$F25,$R25*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F25,SUM($G189:AS189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AS189),IF(AT$67>$F25,$R25*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F25,SUM($G189:AT189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AT189),IF(AU$67>$F25,$R25*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F25,SUM($G189:AU189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AU189),IF(AV$67>$F25,$R25*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F25,SUM($G189:AV189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AV189),IF(AW$67>$F25,$R25*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F25,SUM($G189:AW189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AW189),IF(AX$67>$F25,$R25*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F25,SUM($G189:AX189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AX189),IF(AY$67>$F25,$R25*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F25,SUM($G189:AY189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AY189),IF(AZ$67>$F25,$R25*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F25,SUM($G189:AZ189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:AZ189),IF(BA$67>$F25,$R25*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F25,SUM($G189:BA189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BA189),IF(BB$67>$F25,$R25*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F25,SUM($G189:BB189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BB189),IF(BC$67>$F25,$R25*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F25,SUM($G189:BC189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BC189),IF(BD$67>$F25,$R25*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F25,SUM($G189:BD189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BD189),IF(BE$67>$F25,$R25*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F25,SUM($G189:BE189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BE189),IF(BF$67>$F25,$R25*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F25,SUM($G189:BF189)<$R25*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R25*$D$163*1000*'2. Assumptions'!$D$10-SUM($G189:BF189),IF(BG$67>$F25,$R25*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H190:OFFSET(H190,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F26,SUM($G190:G190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:G190),IF(H$67>$F26,$R26*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F26,SUM($G190:H190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:H190),IF(I$67>$F26,$R26*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F26,SUM($G190:I190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:I190),IF(J$67>$F26,$R26*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F26,SUM($G190:J190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:J190),IF(K$67>$F26,$R26*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F26,SUM($G190:K190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:K190),IF(L$67>$F26,$R26*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F26,SUM($G190:L190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:L190),IF(M$67>$F26,$R26*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F26,SUM($G190:M190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:M190),IF(N$67>$F26,$R26*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F26,SUM($G190:N190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:N190),IF(O$67>$F26,$R26*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F26,SUM($G190:O190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:O190),IF(P$67>$F26,$R26*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F26,SUM($G190:P190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:P190),IF(Q$67>$F26,$R26*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F26,SUM($G190:Q190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:Q190),IF(R$67>$F26,$R26*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F26,SUM($G190:R190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:R190),IF(S$67>$F26,$R26*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F26,SUM($G190:S190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:S190),IF(T$67>$F26,$R26*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F26,SUM($G190:T190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:T190),IF(U$67>$F26,$R26*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F26,SUM($G190:U190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:U190),IF(V$67>$F26,$R26*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F26,SUM($G190:V190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:V190),IF(W$67>$F26,$R26*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F26,SUM($G190:W190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:W190),IF(X$67>$F26,$R26*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F26,SUM($G190:X190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:X190),IF(Y$67>$F26,$R26*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F26,SUM($G190:Y190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:Y190),IF(Z$67>$F26,$R26*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F26,SUM($G190:Z190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:Z190),IF(AA$67>$F26,$R26*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F26,SUM($G190:AA190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AA190),IF(AB$67>$F26,$R26*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F26,SUM($G190:AB190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AB190),IF(AC$67>$F26,$R26*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F26,SUM($G190:AC190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AC190),IF(AD$67>$F26,$R26*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F26,SUM($G190:AD190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AD190),IF(AE$67>$F26,$R26*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F26,SUM($G190:AE190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AE190),IF(AF$67>$F26,$R26*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F26,SUM($G190:AF190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AF190),IF(AG$67>$F26,$R26*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F26,SUM($G190:AG190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AG190),IF(AH$67>$F26,$R26*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F26,SUM($G190:AH190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AH190),IF(AI$67>$F26,$R26*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F26,SUM($G190:AI190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AI190),IF(AJ$67>$F26,$R26*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F26,SUM($G190:AJ190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AJ190),IF(AK$67>$F26,$R26*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F26,SUM($G190:AK190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AK190),IF(AL$67>$F26,$R26*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F26,SUM($G190:AL190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AL190),IF(AM$67>$F26,$R26*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F26,SUM($G190:AM190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AM190),IF(AN$67>$F26,$R26*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F26,SUM($G190:AN190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AN190),IF(AO$67>$F26,$R26*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F26,SUM($G190:AO190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AO190),IF(AP$67>$F26,$R26*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F26,SUM($G190:AP190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AP190),IF(AQ$67>$F26,$R26*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F26,SUM($G190:AQ190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AQ190),IF(AR$67>$F26,$R26*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F26,SUM($G190:AR190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AR190),IF(AS$67>$F26,$R26*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F26,SUM($G190:AS190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AS190),IF(AT$67>$F26,$R26*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F26,SUM($G190:AT190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AT190),IF(AU$67>$F26,$R26*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F26,SUM($G190:AU190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AU190),IF(AV$67>$F26,$R26*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F26,SUM($G190:AV190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AV190),IF(AW$67>$F26,$R26*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F26,SUM($G190:AW190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AW190),IF(AX$67>$F26,$R26*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F26,SUM($G190:AX190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AX190),IF(AY$67>$F26,$R26*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F26,SUM($G190:AY190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AY190),IF(AZ$67>$F26,$R26*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F26,SUM($G190:AZ190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:AZ190),IF(BA$67>$F26,$R26*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F26,SUM($G190:BA190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BA190),IF(BB$67>$F26,$R26*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F26,SUM($G190:BB190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BB190),IF(BC$67>$F26,$R26*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F26,SUM($G190:BC190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BC190),IF(BD$67>$F26,$R26*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F26,SUM($G190:BD190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BD190),IF(BE$67>$F26,$R26*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F26,SUM($G190:BE190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BE190),IF(BF$67>$F26,$R26*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F26,SUM($G190:BF190)<$R26*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R26*$D$163*1000*'2. Assumptions'!$D$10-SUM($G190:BF190),IF(BG$67>$F26,$R26*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H191:OFFSET(H191,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F27,SUM($G191:G191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:G191),IF(H$67>$F27,$R27*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F27,SUM($G191:H191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:H191),IF(I$67>$F27,$R27*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F27,SUM($G191:I191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:I191),IF(J$67>$F27,$R27*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F27,SUM($G191:J191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:J191),IF(K$67>$F27,$R27*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F27,SUM($G191:K191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:K191),IF(L$67>$F27,$R27*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F27,SUM($G191:L191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:L191),IF(M$67>$F27,$R27*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F27,SUM($G191:M191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:M191),IF(N$67>$F27,$R27*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F27,SUM($G191:N191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:N191),IF(O$67>$F27,$R27*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F27,SUM($G191:O191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:O191),IF(P$67>$F27,$R27*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F27,SUM($G191:P191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:P191),IF(Q$67>$F27,$R27*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F27,SUM($G191:Q191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:Q191),IF(R$67>$F27,$R27*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F27,SUM($G191:R191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:R191),IF(S$67>$F27,$R27*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F27,SUM($G191:S191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:S191),IF(T$67>$F27,$R27*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F27,SUM($G191:T191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:T191),IF(U$67>$F27,$R27*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F27,SUM($G191:U191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:U191),IF(V$67>$F27,$R27*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F27,SUM($G191:V191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:V191),IF(W$67>$F27,$R27*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F27,SUM($G191:W191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:W191),IF(X$67>$F27,$R27*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F27,SUM($G191:X191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:X191),IF(Y$67>$F27,$R27*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F27,SUM($G191:Y191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:Y191),IF(Z$67>$F27,$R27*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F27,SUM($G191:Z191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:Z191),IF(AA$67>$F27,$R27*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F27,SUM($G191:AA191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AA191),IF(AB$67>$F27,$R27*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F27,SUM($G191:AB191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AB191),IF(AC$67>$F27,$R27*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F27,SUM($G191:AC191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AC191),IF(AD$67>$F27,$R27*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F27,SUM($G191:AD191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AD191),IF(AE$67>$F27,$R27*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F27,SUM($G191:AE191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AE191),IF(AF$67>$F27,$R27*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F27,SUM($G191:AF191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AF191),IF(AG$67>$F27,$R27*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F27,SUM($G191:AG191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AG191),IF(AH$67>$F27,$R27*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F27,SUM($G191:AH191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AH191),IF(AI$67>$F27,$R27*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F27,SUM($G191:AI191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AI191),IF(AJ$67>$F27,$R27*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F27,SUM($G191:AJ191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AJ191),IF(AK$67>$F27,$R27*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F27,SUM($G191:AK191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AK191),IF(AL$67>$F27,$R27*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F27,SUM($G191:AL191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AL191),IF(AM$67>$F27,$R27*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F27,SUM($G191:AM191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AM191),IF(AN$67>$F27,$R27*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F27,SUM($G191:AN191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AN191),IF(AO$67>$F27,$R27*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F27,SUM($G191:AO191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AO191),IF(AP$67>$F27,$R27*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F27,SUM($G191:AP191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AP191),IF(AQ$67>$F27,$R27*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F27,SUM($G191:AQ191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AQ191),IF(AR$67>$F27,$R27*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F27,SUM($G191:AR191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AR191),IF(AS$67>$F27,$R27*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F27,SUM($G191:AS191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AS191),IF(AT$67>$F27,$R27*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F27,SUM($G191:AT191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AT191),IF(AU$67>$F27,$R27*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F27,SUM($G191:AU191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AU191),IF(AV$67>$F27,$R27*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F27,SUM($G191:AV191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AV191),IF(AW$67>$F27,$R27*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F27,SUM($G191:AW191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AW191),IF(AX$67>$F27,$R27*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F27,SUM($G191:AX191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AX191),IF(AY$67>$F27,$R27*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F27,SUM($G191:AY191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AY191),IF(AZ$67>$F27,$R27*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F27,SUM($G191:AZ191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:AZ191),IF(BA$67>$F27,$R27*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F27,SUM($G191:BA191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BA191),IF(BB$67>$F27,$R27*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F27,SUM($G191:BB191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BB191),IF(BC$67>$F27,$R27*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F27,SUM($G191:BC191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BC191),IF(BD$67>$F27,$R27*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F27,SUM($G191:BD191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BD191),IF(BE$67>$F27,$R27*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F27,SUM($G191:BE191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BE191),IF(BF$67>$F27,$R27*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F27,SUM($G191:BF191)<$R27*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R27*$D$163*1000*'2. Assumptions'!$D$10-SUM($G191:BF191),IF(BG$67>$F27,$R27*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H192:OFFSET(H192,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F28,SUM($G192:G192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:G192),IF(H$67>$F28,$R28*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F28,SUM($G192:H192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:H192),IF(I$67>$F28,$R28*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F28,SUM($G192:I192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:I192),IF(J$67>$F28,$R28*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F28,SUM($G192:J192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:J192),IF(K$67>$F28,$R28*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F28,SUM($G192:K192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:K192),IF(L$67>$F28,$R28*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F28,SUM($G192:L192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:L192),IF(M$67>$F28,$R28*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F28,SUM($G192:M192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:M192),IF(N$67>$F28,$R28*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F28,SUM($G192:N192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:N192),IF(O$67>$F28,$R28*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F28,SUM($G192:O192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:O192),IF(P$67>$F28,$R28*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F28,SUM($G192:P192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:P192),IF(Q$67>$F28,$R28*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F28,SUM($G192:Q192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:Q192),IF(R$67>$F28,$R28*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F28,SUM($G192:R192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:R192),IF(S$67>$F28,$R28*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F28,SUM($G192:S192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:S192),IF(T$67>$F28,$R28*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F28,SUM($G192:T192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:T192),IF(U$67>$F28,$R28*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F28,SUM($G192:U192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:U192),IF(V$67>$F28,$R28*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F28,SUM($G192:V192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:V192),IF(W$67>$F28,$R28*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F28,SUM($G192:W192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:W192),IF(X$67>$F28,$R28*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F28,SUM($G192:X192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:X192),IF(Y$67>$F28,$R28*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F28,SUM($G192:Y192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:Y192),IF(Z$67>$F28,$R28*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F28,SUM($G192:Z192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:Z192),IF(AA$67>$F28,$R28*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F28,SUM($G192:AA192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AA192),IF(AB$67>$F28,$R28*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F28,SUM($G192:AB192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AB192),IF(AC$67>$F28,$R28*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F28,SUM($G192:AC192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AC192),IF(AD$67>$F28,$R28*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F28,SUM($G192:AD192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AD192),IF(AE$67>$F28,$R28*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F28,SUM($G192:AE192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AE192),IF(AF$67>$F28,$R28*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F28,SUM($G192:AF192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AF192),IF(AG$67>$F28,$R28*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F28,SUM($G192:AG192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AG192),IF(AH$67>$F28,$R28*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F28,SUM($G192:AH192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AH192),IF(AI$67>$F28,$R28*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F28,SUM($G192:AI192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AI192),IF(AJ$67>$F28,$R28*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F28,SUM($G192:AJ192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AJ192),IF(AK$67>$F28,$R28*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F28,SUM($G192:AK192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AK192),IF(AL$67>$F28,$R28*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F28,SUM($G192:AL192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AL192),IF(AM$67>$F28,$R28*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F28,SUM($G192:AM192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AM192),IF(AN$67>$F28,$R28*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F28,SUM($G192:AN192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AN192),IF(AO$67>$F28,$R28*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F28,SUM($G192:AO192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AO192),IF(AP$67>$F28,$R28*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F28,SUM($G192:AP192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AP192),IF(AQ$67>$F28,$R28*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F28,SUM($G192:AQ192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AQ192),IF(AR$67>$F28,$R28*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F28,SUM($G192:AR192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AR192),IF(AS$67>$F28,$R28*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F28,SUM($G192:AS192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AS192),IF(AT$67>$F28,$R28*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F28,SUM($G192:AT192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AT192),IF(AU$67>$F28,$R28*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F28,SUM($G192:AU192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AU192),IF(AV$67>$F28,$R28*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F28,SUM($G192:AV192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AV192),IF(AW$67>$F28,$R28*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F28,SUM($G192:AW192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AW192),IF(AX$67>$F28,$R28*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F28,SUM($G192:AX192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AX192),IF(AY$67>$F28,$R28*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F28,SUM($G192:AY192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AY192),IF(AZ$67>$F28,$R28*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F28,SUM($G192:AZ192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:AZ192),IF(BA$67>$F28,$R28*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F28,SUM($G192:BA192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BA192),IF(BB$67>$F28,$R28*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F28,SUM($G192:BB192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BB192),IF(BC$67>$F28,$R28*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F28,SUM($G192:BC192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BC192),IF(BD$67>$F28,$R28*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F28,SUM($G192:BD192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BD192),IF(BE$67>$F28,$R28*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F28,SUM($G192:BE192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BE192),IF(BF$67>$F28,$R28*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F28,SUM($G192:BF192)<$R28*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R28*$D$163*1000*'2. Assumptions'!$D$10-SUM($G192:BF192),IF(BG$67>$F28,$R28*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H193:OFFSET(H193,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F29,SUM($G193:G193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:G193),IF(H$67>$F29,$R29*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F29,SUM($G193:H193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:H193),IF(I$67>$F29,$R29*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F29,SUM($G193:I193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:I193),IF(J$67>$F29,$R29*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F29,SUM($G193:J193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:J193),IF(K$67>$F29,$R29*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F29,SUM($G193:K193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:K193),IF(L$67>$F29,$R29*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F29,SUM($G193:L193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:L193),IF(M$67>$F29,$R29*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F29,SUM($G193:M193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:M193),IF(N$67>$F29,$R29*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F29,SUM($G193:N193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:N193),IF(O$67>$F29,$R29*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F29,SUM($G193:O193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:O193),IF(P$67>$F29,$R29*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F29,SUM($G193:P193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:P193),IF(Q$67>$F29,$R29*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F29,SUM($G193:Q193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:Q193),IF(R$67>$F29,$R29*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F29,SUM($G193:R193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:R193),IF(S$67>$F29,$R29*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F29,SUM($G193:S193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:S193),IF(T$67>$F29,$R29*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F29,SUM($G193:T193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:T193),IF(U$67>$F29,$R29*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F29,SUM($G193:U193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:U193),IF(V$67>$F29,$R29*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F29,SUM($G193:V193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:V193),IF(W$67>$F29,$R29*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F29,SUM($G193:W193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:W193),IF(X$67>$F29,$R29*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F29,SUM($G193:X193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:X193),IF(Y$67>$F29,$R29*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F29,SUM($G193:Y193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:Y193),IF(Z$67>$F29,$R29*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F29,SUM($G193:Z193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:Z193),IF(AA$67>$F29,$R29*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F29,SUM($G193:AA193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AA193),IF(AB$67>$F29,$R29*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F29,SUM($G193:AB193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AB193),IF(AC$67>$F29,$R29*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F29,SUM($G193:AC193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AC193),IF(AD$67>$F29,$R29*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F29,SUM($G193:AD193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AD193),IF(AE$67>$F29,$R29*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F29,SUM($G193:AE193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AE193),IF(AF$67>$F29,$R29*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F29,SUM($G193:AF193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AF193),IF(AG$67>$F29,$R29*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F29,SUM($G193:AG193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AG193),IF(AH$67>$F29,$R29*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F29,SUM($G193:AH193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AH193),IF(AI$67>$F29,$R29*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F29,SUM($G193:AI193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AI193),IF(AJ$67>$F29,$R29*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F29,SUM($G193:AJ193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AJ193),IF(AK$67>$F29,$R29*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F29,SUM($G193:AK193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AK193),IF(AL$67>$F29,$R29*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F29,SUM($G193:AL193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AL193),IF(AM$67>$F29,$R29*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F29,SUM($G193:AM193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AM193),IF(AN$67>$F29,$R29*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F29,SUM($G193:AN193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AN193),IF(AO$67>$F29,$R29*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F29,SUM($G193:AO193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AO193),IF(AP$67>$F29,$R29*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F29,SUM($G193:AP193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AP193),IF(AQ$67>$F29,$R29*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F29,SUM($G193:AQ193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AQ193),IF(AR$67>$F29,$R29*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F29,SUM($G193:AR193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AR193),IF(AS$67>$F29,$R29*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F29,SUM($G193:AS193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AS193),IF(AT$67>$F29,$R29*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F29,SUM($G193:AT193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AT193),IF(AU$67>$F29,$R29*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F29,SUM($G193:AU193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AU193),IF(AV$67>$F29,$R29*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F29,SUM($G193:AV193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AV193),IF(AW$67>$F29,$R29*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F29,SUM($G193:AW193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AW193),IF(AX$67>$F29,$R29*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F29,SUM($G193:AX193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AX193),IF(AY$67>$F29,$R29*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F29,SUM($G193:AY193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AY193),IF(AZ$67>$F29,$R29*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F29,SUM($G193:AZ193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:AZ193),IF(BA$67>$F29,$R29*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F29,SUM($G193:BA193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BA193),IF(BB$67>$F29,$R29*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F29,SUM($G193:BB193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BB193),IF(BC$67>$F29,$R29*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F29,SUM($G193:BC193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BC193),IF(BD$67>$F29,$R29*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F29,SUM($G193:BD193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BD193),IF(BE$67>$F29,$R29*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F29,SUM($G193:BE193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BE193),IF(BF$67>$F29,$R29*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F29,SUM($G193:BF193)<$R29*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R29*$D$163*1000*'2. Assumptions'!$D$10-SUM($G193:BF193),IF(BG$67>$F29,$R29*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H194:OFFSET(H194,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F30,SUM($G194:G194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:G194),IF(H$67>$F30,$R30*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F30,SUM($G194:H194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:H194),IF(I$67>$F30,$R30*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F30,SUM($G194:I194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:I194),IF(J$67>$F30,$R30*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F30,SUM($G194:J194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:J194),IF(K$67>$F30,$R30*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F30,SUM($G194:K194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:K194),IF(L$67>$F30,$R30*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F30,SUM($G194:L194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:L194),IF(M$67>$F30,$R30*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F30,SUM($G194:M194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:M194),IF(N$67>$F30,$R30*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F30,SUM($G194:N194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:N194),IF(O$67>$F30,$R30*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F30,SUM($G194:O194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:O194),IF(P$67>$F30,$R30*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F30,SUM($G194:P194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:P194),IF(Q$67>$F30,$R30*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F30,SUM($G194:Q194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:Q194),IF(R$67>$F30,$R30*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F30,SUM($G194:R194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:R194),IF(S$67>$F30,$R30*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F30,SUM($G194:S194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:S194),IF(T$67>$F30,$R30*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F30,SUM($G194:T194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:T194),IF(U$67>$F30,$R30*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F30,SUM($G194:U194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:U194),IF(V$67>$F30,$R30*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F30,SUM($G194:V194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:V194),IF(W$67>$F30,$R30*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F30,SUM($G194:W194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:W194),IF(X$67>$F30,$R30*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F30,SUM($G194:X194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:X194),IF(Y$67>$F30,$R30*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F30,SUM($G194:Y194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:Y194),IF(Z$67>$F30,$R30*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F30,SUM($G194:Z194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:Z194),IF(AA$67>$F30,$R30*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F30,SUM($G194:AA194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AA194),IF(AB$67>$F30,$R30*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F30,SUM($G194:AB194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AB194),IF(AC$67>$F30,$R30*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F30,SUM($G194:AC194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AC194),IF(AD$67>$F30,$R30*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F30,SUM($G194:AD194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AD194),IF(AE$67>$F30,$R30*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F30,SUM($G194:AE194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AE194),IF(AF$67>$F30,$R30*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F30,SUM($G194:AF194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AF194),IF(AG$67>$F30,$R30*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F30,SUM($G194:AG194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AG194),IF(AH$67>$F30,$R30*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F30,SUM($G194:AH194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AH194),IF(AI$67>$F30,$R30*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F30,SUM($G194:AI194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AI194),IF(AJ$67>$F30,$R30*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F30,SUM($G194:AJ194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AJ194),IF(AK$67>$F30,$R30*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F30,SUM($G194:AK194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AK194),IF(AL$67>$F30,$R30*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F30,SUM($G194:AL194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AL194),IF(AM$67>$F30,$R30*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F30,SUM($G194:AM194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AM194),IF(AN$67>$F30,$R30*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F30,SUM($G194:AN194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AN194),IF(AO$67>$F30,$R30*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F30,SUM($G194:AO194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AO194),IF(AP$67>$F30,$R30*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F30,SUM($G194:AP194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AP194),IF(AQ$67>$F30,$R30*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F30,SUM($G194:AQ194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AQ194),IF(AR$67>$F30,$R30*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F30,SUM($G194:AR194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AR194),IF(AS$67>$F30,$R30*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F30,SUM($G194:AS194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AS194),IF(AT$67>$F30,$R30*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F30,SUM($G194:AT194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AT194),IF(AU$67>$F30,$R30*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F30,SUM($G194:AU194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AU194),IF(AV$67>$F30,$R30*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F30,SUM($G194:AV194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AV194),IF(AW$67>$F30,$R30*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F30,SUM($G194:AW194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AW194),IF(AX$67>$F30,$R30*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F30,SUM($G194:AX194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AX194),IF(AY$67>$F30,$R30*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F30,SUM($G194:AY194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AY194),IF(AZ$67>$F30,$R30*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F30,SUM($G194:AZ194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:AZ194),IF(BA$67>$F30,$R30*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F30,SUM($G194:BA194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BA194),IF(BB$67>$F30,$R30*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F30,SUM($G194:BB194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BB194),IF(BC$67>$F30,$R30*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F30,SUM($G194:BC194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BC194),IF(BD$67>$F30,$R30*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F30,SUM($G194:BD194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BD194),IF(BE$67>$F30,$R30*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F30,SUM($G194:BE194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BE194),IF(BF$67>$F30,$R30*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F30,SUM($G194:BF194)<$R30*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R30*$D$163*1000*'2. Assumptions'!$D$10-SUM($G194:BF194),IF(BG$67>$F30,$R30*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H195:OFFSET(H195,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F31,SUM($G195:G195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:G195),IF(H$67>$F31,$R31*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F31,SUM($G195:H195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:H195),IF(I$67>$F31,$R31*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F31,SUM($G195:I195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:I195),IF(J$67>$F31,$R31*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F31,SUM($G195:J195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:J195),IF(K$67>$F31,$R31*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F31,SUM($G195:K195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:K195),IF(L$67>$F31,$R31*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F31,SUM($G195:L195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:L195),IF(M$67>$F31,$R31*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F31,SUM($G195:M195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:M195),IF(N$67>$F31,$R31*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F31,SUM($G195:N195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:N195),IF(O$67>$F31,$R31*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F31,SUM($G195:O195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:O195),IF(P$67>$F31,$R31*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F31,SUM($G195:P195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:P195),IF(Q$67>$F31,$R31*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F31,SUM($G195:Q195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:Q195),IF(R$67>$F31,$R31*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F31,SUM($G195:R195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:R195),IF(S$67>$F31,$R31*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F31,SUM($G195:S195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:S195),IF(T$67>$F31,$R31*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F31,SUM($G195:T195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:T195),IF(U$67>$F31,$R31*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F31,SUM($G195:U195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:U195),IF(V$67>$F31,$R31*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F31,SUM($G195:V195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:V195),IF(W$67>$F31,$R31*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F31,SUM($G195:W195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:W195),IF(X$67>$F31,$R31*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F31,SUM($G195:X195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:X195),IF(Y$67>$F31,$R31*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F31,SUM($G195:Y195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:Y195),IF(Z$67>$F31,$R31*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F31,SUM($G195:Z195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:Z195),IF(AA$67>$F31,$R31*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F31,SUM($G195:AA195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AA195),IF(AB$67>$F31,$R31*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F31,SUM($G195:AB195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AB195),IF(AC$67>$F31,$R31*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F31,SUM($G195:AC195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AC195),IF(AD$67>$F31,$R31*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F31,SUM($G195:AD195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AD195),IF(AE$67>$F31,$R31*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F31,SUM($G195:AE195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AE195),IF(AF$67>$F31,$R31*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F31,SUM($G195:AF195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AF195),IF(AG$67>$F31,$R31*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F31,SUM($G195:AG195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AG195),IF(AH$67>$F31,$R31*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F31,SUM($G195:AH195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AH195),IF(AI$67>$F31,$R31*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F31,SUM($G195:AI195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AI195),IF(AJ$67>$F31,$R31*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F31,SUM($G195:AJ195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AJ195),IF(AK$67>$F31,$R31*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F31,SUM($G195:AK195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AK195),IF(AL$67>$F31,$R31*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F31,SUM($G195:AL195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AL195),IF(AM$67>$F31,$R31*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F31,SUM($G195:AM195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AM195),IF(AN$67>$F31,$R31*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F31,SUM($G195:AN195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AN195),IF(AO$67>$F31,$R31*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F31,SUM($G195:AO195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AO195),IF(AP$67>$F31,$R31*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F31,SUM($G195:AP195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AP195),IF(AQ$67>$F31,$R31*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F31,SUM($G195:AQ195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AQ195),IF(AR$67>$F31,$R31*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F31,SUM($G195:AR195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AR195),IF(AS$67>$F31,$R31*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F31,SUM($G195:AS195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AS195),IF(AT$67>$F31,$R31*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F31,SUM($G195:AT195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AT195),IF(AU$67>$F31,$R31*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F31,SUM($G195:AU195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AU195),IF(AV$67>$F31,$R31*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F31,SUM($G195:AV195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AV195),IF(AW$67>$F31,$R31*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F31,SUM($G195:AW195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AW195),IF(AX$67>$F31,$R31*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F31,SUM($G195:AX195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AX195),IF(AY$67>$F31,$R31*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F31,SUM($G195:AY195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AY195),IF(AZ$67>$F31,$R31*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F31,SUM($G195:AZ195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:AZ195),IF(BA$67>$F31,$R31*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F31,SUM($G195:BA195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BA195),IF(BB$67>$F31,$R31*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F31,SUM($G195:BB195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BB195),IF(BC$67>$F31,$R31*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F31,SUM($G195:BC195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BC195),IF(BD$67>$F31,$R31*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F31,SUM($G195:BD195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BD195),IF(BE$67>$F31,$R31*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F31,SUM($G195:BE195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BE195),IF(BF$67>$F31,$R31*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F31,SUM($G195:BF195)<$R31*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R31*$D$163*1000*'2. Assumptions'!$D$10-SUM($G195:BF195),IF(BG$67>$F31,$R31*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H196:OFFSET(H196,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F32,SUM($G196:G196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:G196),IF(H$67>$F32,$R32*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F32,SUM($G196:H196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:H196),IF(I$67>$F32,$R32*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F32,SUM($G196:I196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:I196),IF(J$67>$F32,$R32*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F32,SUM($G196:J196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:J196),IF(K$67>$F32,$R32*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F32,SUM($G196:K196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:K196),IF(L$67>$F32,$R32*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F32,SUM($G196:L196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:L196),IF(M$67>$F32,$R32*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F32,SUM($G196:M196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:M196),IF(N$67>$F32,$R32*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F32,SUM($G196:N196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:N196),IF(O$67>$F32,$R32*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F32,SUM($G196:O196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:O196),IF(P$67>$F32,$R32*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F32,SUM($G196:P196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:P196),IF(Q$67>$F32,$R32*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F32,SUM($G196:Q196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:Q196),IF(R$67>$F32,$R32*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F32,SUM($G196:R196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:R196),IF(S$67>$F32,$R32*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F32,SUM($G196:S196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:S196),IF(T$67>$F32,$R32*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F32,SUM($G196:T196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:T196),IF(U$67>$F32,$R32*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F32,SUM($G196:U196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:U196),IF(V$67>$F32,$R32*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F32,SUM($G196:V196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:V196),IF(W$67>$F32,$R32*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F32,SUM($G196:W196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:W196),IF(X$67>$F32,$R32*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F32,SUM($G196:X196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:X196),IF(Y$67>$F32,$R32*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F32,SUM($G196:Y196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:Y196),IF(Z$67>$F32,$R32*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F32,SUM($G196:Z196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:Z196),IF(AA$67>$F32,$R32*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F32,SUM($G196:AA196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AA196),IF(AB$67>$F32,$R32*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F32,SUM($G196:AB196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AB196),IF(AC$67>$F32,$R32*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F32,SUM($G196:AC196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AC196),IF(AD$67>$F32,$R32*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F32,SUM($G196:AD196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AD196),IF(AE$67>$F32,$R32*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F32,SUM($G196:AE196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AE196),IF(AF$67>$F32,$R32*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F32,SUM($G196:AF196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AF196),IF(AG$67>$F32,$R32*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F32,SUM($G196:AG196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AG196),IF(AH$67>$F32,$R32*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F32,SUM($G196:AH196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AH196),IF(AI$67>$F32,$R32*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F32,SUM($G196:AI196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AI196),IF(AJ$67>$F32,$R32*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F32,SUM($G196:AJ196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AJ196),IF(AK$67>$F32,$R32*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F32,SUM($G196:AK196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AK196),IF(AL$67>$F32,$R32*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F32,SUM($G196:AL196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AL196),IF(AM$67>$F32,$R32*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F32,SUM($G196:AM196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AM196),IF(AN$67>$F32,$R32*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F32,SUM($G196:AN196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AN196),IF(AO$67>$F32,$R32*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F32,SUM($G196:AO196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AO196),IF(AP$67>$F32,$R32*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F32,SUM($G196:AP196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AP196),IF(AQ$67>$F32,$R32*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F32,SUM($G196:AQ196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AQ196),IF(AR$67>$F32,$R32*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F32,SUM($G196:AR196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AR196),IF(AS$67>$F32,$R32*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F32,SUM($G196:AS196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AS196),IF(AT$67>$F32,$R32*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F32,SUM($G196:AT196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AT196),IF(AU$67>$F32,$R32*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F32,SUM($G196:AU196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AU196),IF(AV$67>$F32,$R32*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F32,SUM($G196:AV196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AV196),IF(AW$67>$F32,$R32*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F32,SUM($G196:AW196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AW196),IF(AX$67>$F32,$R32*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F32,SUM($G196:AX196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AX196),IF(AY$67>$F32,$R32*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F32,SUM($G196:AY196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AY196),IF(AZ$67>$F32,$R32*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F32,SUM($G196:AZ196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:AZ196),IF(BA$67>$F32,$R32*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F32,SUM($G196:BA196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BA196),IF(BB$67>$F32,$R32*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F32,SUM($G196:BB196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BB196),IF(BC$67>$F32,$R32*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F32,SUM($G196:BC196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BC196),IF(BD$67>$F32,$R32*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F32,SUM($G196:BD196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BD196),IF(BE$67>$F32,$R32*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F32,SUM($G196:BE196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BE196),IF(BF$67>$F32,$R32*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F32,SUM($G196:BF196)<$R32*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R32*$D$163*1000*'2. Assumptions'!$D$10-SUM($G196:BF196),IF(BG$67>$F32,$R32*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H197:OFFSET(H197,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F33,SUM($G197:G197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:G197),IF(H$67>$F33,$R33*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F33,SUM($G197:H197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:H197),IF(I$67>$F33,$R33*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F33,SUM($G197:I197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:I197),IF(J$67>$F33,$R33*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F33,SUM($G197:J197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:J197),IF(K$67>$F33,$R33*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F33,SUM($G197:K197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:K197),IF(L$67>$F33,$R33*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F33,SUM($G197:L197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:L197),IF(M$67>$F33,$R33*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F33,SUM($G197:M197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:M197),IF(N$67>$F33,$R33*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F33,SUM($G197:N197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:N197),IF(O$67>$F33,$R33*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F33,SUM($G197:O197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:O197),IF(P$67>$F33,$R33*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F33,SUM($G197:P197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:P197),IF(Q$67>$F33,$R33*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F33,SUM($G197:Q197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:Q197),IF(R$67>$F33,$R33*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F33,SUM($G197:R197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:R197),IF(S$67>$F33,$R33*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F33,SUM($G197:S197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:S197),IF(T$67>$F33,$R33*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F33,SUM($G197:T197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:T197),IF(U$67>$F33,$R33*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F33,SUM($G197:U197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:U197),IF(V$67>$F33,$R33*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F33,SUM($G197:V197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:V197),IF(W$67>$F33,$R33*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F33,SUM($G197:W197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:W197),IF(X$67>$F33,$R33*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F33,SUM($G197:X197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:X197),IF(Y$67>$F33,$R33*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F33,SUM($G197:Y197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:Y197),IF(Z$67>$F33,$R33*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F33,SUM($G197:Z197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:Z197),IF(AA$67>$F33,$R33*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F33,SUM($G197:AA197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AA197),IF(AB$67>$F33,$R33*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F33,SUM($G197:AB197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AB197),IF(AC$67>$F33,$R33*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F33,SUM($G197:AC197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AC197),IF(AD$67>$F33,$R33*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F33,SUM($G197:AD197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AD197),IF(AE$67>$F33,$R33*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F33,SUM($G197:AE197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AE197),IF(AF$67>$F33,$R33*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F33,SUM($G197:AF197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AF197),IF(AG$67>$F33,$R33*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F33,SUM($G197:AG197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AG197),IF(AH$67>$F33,$R33*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F33,SUM($G197:AH197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AH197),IF(AI$67>$F33,$R33*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F33,SUM($G197:AI197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AI197),IF(AJ$67>$F33,$R33*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F33,SUM($G197:AJ197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AJ197),IF(AK$67>$F33,$R33*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F33,SUM($G197:AK197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AK197),IF(AL$67>$F33,$R33*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F33,SUM($G197:AL197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AL197),IF(AM$67>$F33,$R33*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F33,SUM($G197:AM197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AM197),IF(AN$67>$F33,$R33*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F33,SUM($G197:AN197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AN197),IF(AO$67>$F33,$R33*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F33,SUM($G197:AO197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AO197),IF(AP$67>$F33,$R33*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F33,SUM($G197:AP197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AP197),IF(AQ$67>$F33,$R33*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F33,SUM($G197:AQ197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AQ197),IF(AR$67>$F33,$R33*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F33,SUM($G197:AR197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AR197),IF(AS$67>$F33,$R33*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F33,SUM($G197:AS197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AS197),IF(AT$67>$F33,$R33*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F33,SUM($G197:AT197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AT197),IF(AU$67>$F33,$R33*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F33,SUM($G197:AU197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AU197),IF(AV$67>$F33,$R33*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F33,SUM($G197:AV197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AV197),IF(AW$67>$F33,$R33*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F33,SUM($G197:AW197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AW197),IF(AX$67>$F33,$R33*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F33,SUM($G197:AX197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AX197),IF(AY$67>$F33,$R33*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F33,SUM($G197:AY197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AY197),IF(AZ$67>$F33,$R33*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F33,SUM($G197:AZ197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:AZ197),IF(BA$67>$F33,$R33*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F33,SUM($G197:BA197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BA197),IF(BB$67>$F33,$R33*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F33,SUM($G197:BB197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BB197),IF(BC$67>$F33,$R33*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F33,SUM($G197:BC197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BC197),IF(BD$67>$F33,$R33*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F33,SUM($G197:BD197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BD197),IF(BE$67>$F33,$R33*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F33,SUM($G197:BE197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BE197),IF(BF$67>$F33,$R33*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F33,SUM($G197:BF197)<$R33*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R33*$D$163*1000*'2. Assumptions'!$D$10-SUM($G197:BF197),IF(BG$67>$F33,$R33*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[null,null,null,null,0,{"$f":"NPV($D$65,H198:OFFSET(H198,0,$D$67,1,1))","v":0},0,{"$f":"IF(H$67>$F$67+$D$67,0,IF(AND(H$67>$F34,SUM($G198:G198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,H$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:G198),IF(H$67>$F34,$R34*$D$163*1000,IF(H$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(I$67>$F$67+$D$67,0,IF(AND(I$67>$F34,SUM($G198:H198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,I$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:H198),IF(I$67>$F34,$R34*$D$163*1000,IF(I$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(J$67>$F$67+$D$67,0,IF(AND(J$67>$F34,SUM($G198:I198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,J$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:I198),IF(J$67>$F34,$R34*$D$163*1000,IF(J$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(K$67>$F$67+$D$67,0,IF(AND(K$67>$F34,SUM($G198:J198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,K$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:J198),IF(K$67>$F34,$R34*$D$163*1000,IF(K$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(L$67>$F$67+$D$67,0,IF(AND(L$67>$F34,SUM($G198:K198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,L$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:K198),IF(L$67>$F34,$R34*$D$163*1000,IF(L$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(M$67>$F$67+$D$67,0,IF(AND(M$67>$F34,SUM($G198:L198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,M$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:L198),IF(M$67>$F34,$R34*$D$163*1000,IF(M$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(N$67>$F$67+$D$67,0,IF(AND(N$67>$F34,SUM($G198:M198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,N$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:M198),IF(N$67>$F34,$R34*$D$163*1000,IF(N$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(O$67>$F$67+$D$67,0,IF(AND(O$67>$F34,SUM($G198:N198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,O$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:N198),IF(O$67>$F34,$R34*$D$163*1000,IF(O$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(P$67>$F$67+$D$67,0,IF(AND(P$67>$F34,SUM($G198:O198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,P$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:O198),IF(P$67>$F34,$R34*$D$163*1000,IF(P$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Q$67>$F$67+$D$67,0,IF(AND(Q$67>$F34,SUM($G198:P198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,Q$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:P198),IF(Q$67>$F34,$R34*$D$163*1000,IF(Q$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(R$67>$F$67+$D$67,0,IF(AND(R$67>$F34,SUM($G198:Q198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,R$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:Q198),IF(R$67>$F34,$R34*$D$163*1000,IF(R$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(S$67>$F$67+$D$67,0,IF(AND(S$67>$F34,SUM($G198:R198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,S$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:R198),IF(S$67>$F34,$R34*$D$163*1000,IF(S$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(T$67>$F$67+$D$67,0,IF(AND(T$67>$F34,SUM($G198:S198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,T$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:S198),IF(T$67>$F34,$R34*$D$163*1000,IF(T$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(U$67>$F$67+$D$67,0,IF(AND(U$67>$F34,SUM($G198:T198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,U$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:T198),IF(U$67>$F34,$R34*$D$163*1000,IF(U$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(V$67>$F$67+$D$67,0,IF(AND(V$67>$F34,SUM($G198:U198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,V$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:U198),IF(V$67>$F34,$R34*$D$163*1000,IF(V$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(W$67>$F$67+$D$67,0,IF(AND(W$67>$F34,SUM($G198:V198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,W$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:V198),IF(W$67>$F34,$R34*$D$163*1000,IF(W$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(X$67>$F$67+$D$67,0,IF(AND(X$67>$F34,SUM($G198:W198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,X$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:W198),IF(X$67>$F34,$R34*$D$163*1000,IF(X$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Y$67>$F$67+$D$67,0,IF(AND(Y$67>$F34,SUM($G198:X198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,Y$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:X198),IF(Y$67>$F34,$R34*$D$163*1000,IF(Y$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(Z$67>$F$67+$D$67,0,IF(AND(Z$67>$F34,SUM($G198:Y198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,Z$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:Y198),IF(Z$67>$F34,$R34*$D$163*1000,IF(Z$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AA$67>$F$67+$D$67,0,IF(AND(AA$67>$F34,SUM($G198:Z198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AA$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:Z198),IF(AA$67>$F34,$R34*$D$163*1000,IF(AA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AB$67>$F$67+$D$67,0,IF(AND(AB$67>$F34,SUM($G198:AA198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AB$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AA198),IF(AB$67>$F34,$R34*$D$163*1000,IF(AB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AC$67>$F$67+$D$67,0,IF(AND(AC$67>$F34,SUM($G198:AB198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AC$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AB198),IF(AC$67>$F34,$R34*$D$163*1000,IF(AC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AD$67>$F$67+$D$67,0,IF(AND(AD$67>$F34,SUM($G198:AC198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AD$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AC198),IF(AD$67>$F34,$R34*$D$163*1000,IF(AD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AE$67>$F$67+$D$67,0,IF(AND(AE$67>$F34,SUM($G198:AD198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AE$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AD198),IF(AE$67>$F34,$R34*$D$163*1000,IF(AE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AF$67>$F$67+$D$67,0,IF(AND(AF$67>$F34,SUM($G198:AE198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AF$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AE198),IF(AF$67>$F34,$R34*$D$163*1000,IF(AF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AG$67>$F$67+$D$67,0,IF(AND(AG$67>$F34,SUM($G198:AF198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AG$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AF198),IF(AG$67>$F34,$R34*$D$163*1000,IF(AG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AH$67>$F$67+$D$67,0,IF(AND(AH$67>$F34,SUM($G198:AG198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AH$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AG198),IF(AH$67>$F34,$R34*$D$163*1000,IF(AH$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AI$67>$F$67+$D$67,0,IF(AND(AI$67>$F34,SUM($G198:AH198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AI$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AH198),IF(AI$67>$F34,$R34*$D$163*1000,IF(AI$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AJ$67>$F$67+$D$67,0,IF(AND(AJ$67>$F34,SUM($G198:AI198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AJ$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AI198),IF(AJ$67>$F34,$R34*$D$163*1000,IF(AJ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AK$67>$F$67+$D$67,0,IF(AND(AK$67>$F34,SUM($G198:AJ198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AK$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AJ198),IF(AK$67>$F34,$R34*$D$163*1000,IF(AK$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AL$67>$F$67+$D$67,0,IF(AND(AL$67>$F34,SUM($G198:AK198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AL$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AK198),IF(AL$67>$F34,$R34*$D$163*1000,IF(AL$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AM$67>$F$67+$D$67,0,IF(AND(AM$67>$F34,SUM($G198:AL198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AM$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AL198),IF(AM$67>$F34,$R34*$D$163*1000,IF(AM$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AN$67>$F$67+$D$67,0,IF(AND(AN$67>$F34,SUM($G198:AM198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AN$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AM198),IF(AN$67>$F34,$R34*$D$163*1000,IF(AN$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AO$67>$F$67+$D$67,0,IF(AND(AO$67>$F34,SUM($G198:AN198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AO$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AN198),IF(AO$67>$F34,$R34*$D$163*1000,IF(AO$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AP$67>$F$67+$D$67,0,IF(AND(AP$67>$F34,SUM($G198:AO198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AP$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AO198),IF(AP$67>$F34,$R34*$D$163*1000,IF(AP$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AQ$67>$F$67+$D$67,0,IF(AND(AQ$67>$F34,SUM($G198:AP198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AQ$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AP198),IF(AQ$67>$F34,$R34*$D$163*1000,IF(AQ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AR$67>$F$67+$D$67,0,IF(AND(AR$67>$F34,SUM($G198:AQ198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AR$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AQ198),IF(AR$67>$F34,$R34*$D$163*1000,IF(AR$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AS$67>$F$67+$D$67,0,IF(AND(AS$67>$F34,SUM($G198:AR198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AS$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AR198),IF(AS$67>$F34,$R34*$D$163*1000,IF(AS$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AT$67>$F$67+$D$67,0,IF(AND(AT$67>$F34,SUM($G198:AS198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AT$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AS198),IF(AT$67>$F34,$R34*$D$163*1000,IF(AT$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AU$67>$F$67+$D$67,0,IF(AND(AU$67>$F34,SUM($G198:AT198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AU$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AT198),IF(AU$67>$F34,$R34*$D$163*1000,IF(AU$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AV$67>$F$67+$D$67,0,IF(AND(AV$67>$F34,SUM($G198:AU198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AV$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AU198),IF(AV$67>$F34,$R34*$D$163*1000,IF(AV$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AW$67>$F$67+$D$67,0,IF(AND(AW$67>$F34,SUM($G198:AV198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AW$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AV198),IF(AW$67>$F34,$R34*$D$163*1000,IF(AW$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AX$67>$F$67+$D$67,0,IF(AND(AX$67>$F34,SUM($G198:AW198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AX$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AW198),IF(AX$67>$F34,$R34*$D$163*1000,IF(AX$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AY$67>$F$67+$D$67,0,IF(AND(AY$67>$F34,SUM($G198:AX198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AY$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AX198),IF(AY$67>$F34,$R34*$D$163*1000,IF(AY$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(AZ$67>$F$67+$D$67,0,IF(AND(AZ$67>$F34,SUM($G198:AY198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,AZ$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AY198),IF(AZ$67>$F34,$R34*$D$163*1000,IF(AZ$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BA$67>$F$67+$D$67,0,IF(AND(BA$67>$F34,SUM($G198:AZ198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BA$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:AZ198),IF(BA$67>$F34,$R34*$D$163*1000,IF(BA$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BB$67>$F$67+$D$67,0,IF(AND(BB$67>$F34,SUM($G198:BA198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BB$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BA198),IF(BB$67>$F34,$R34*$D$163*1000,IF(BB$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BC$67>$F$67+$D$67,0,IF(AND(BC$67>$F34,SUM($G198:BB198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BC$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BB198),IF(BC$67>$F34,$R34*$D$163*1000,IF(BC$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BD$67>$F$67+$D$67,0,IF(AND(BD$67>$F34,SUM($G198:BC198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BD$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BC198),IF(BD$67>$F34,$R34*$D$163*1000,IF(BD$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BE$67>$F$67+$D$67,0,IF(AND(BE$67>$F34,SUM($G198:BD198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BE$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BD198),IF(BE$67>$F34,$R34*$D$163*1000,IF(BE$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BF$67>$F$67+$D$67,0,IF(AND(BF$67>$F34,SUM($G198:BE198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BF$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BE198),IF(BF$67>$F34,$R34*$D$163*1000,IF(BF$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0},{"$f":"IF(BG$67>$F$67+$D$67,0,IF(AND(BG$67>$F34,SUM($G198:BF198)<$R34*$D$163*1000*'2. Assumptions'!$D$10,BG$67=$F$67+'2. Assumptions'!$D$10),$R34*$D$163*1000*'2. Assumptions'!$D$10-SUM($G198:BF198),IF(BG$67>$F34,$R34*$D$163*1000,IF(BG$67>$F$67+'2. Assumptions'!$D$10,0,0))))","v":0}]
[]
[null,"Total Value of potable water avoided ($)",null,null,null,{"$f":"NPV($D$65,G200:OFFSET(G200,0,$D$67-1,1,1))","v":1351434.2021135245},{"$f":"SUM(G166:G198)","v":0},{"$f":"SUM(H166:H198)","v":0},93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Potable Water Avoided (kL)",null,null,null,{"$f":"NPV($D$65,G202:OFFSET(G202,0,$D$67-1,1,1))","v":402212.56015283469},{"$f":"SUM(G166:G198)/$D$163","v":0},{"$f":"SUM(H166:H198)/$D$163","v":0},27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,27900,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW166:AW198)/$D$163","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Avoided Nitrogen To the Bay"]
[]
[null,null,null,"kG of N Treated"]
[null,null,null,null,{"$f":"E2","v":"Asset 2"},{"$f":"NPV($D$65,H208:OFFSET(H208,0,$D$67-1,1,1))","v":411.48325358851679},{"$f":"IF(F$67=$F2,$S2,0)","v":430},{"$f":"IF(H$67=$F2,$S2,0)","v":430},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 3",{"$f":"NPV($D$65,H209:OFFSET(H209,0,$D$67-1,1,1))","v":363.63636363636368},380,380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 1",{"$f":"NPV($D$65,H210:OFFSET(H210,0,$D$67-1,1,1))","v":104.30622009569379},109,109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 4",{"$f":"NPV($D$65,H211:OFFSET(H211,0,$D$67-1,1,1))","v":216.26794258373207},226,226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 5",{"$f":"NPV($D$65,H212:OFFSET(H212,0,$D$67-1,1,1))","v":107.17703349282297},112,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$67=$F6,$S6,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 6",{"$f":"NPV($D$65,H213:OFFSET(H213,0,$D$67-1,1,1))","v":95.693779904306226},100,{"$f":"IF(H$67=$F7,$S7,0)","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"This is all done at the developers rate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 7",{"$f":"NPV($D$65,H214:OFFSET(H214,0,$D$67-1,1,1))","v":74.641148325358856},78,78,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Charge could be lowered to make the scheme more attractive to developers ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 8",{"$f":"NPV($D$65,H215:OFFSET(H215,0,$D$67-1,1,1))","v":57.416267942583737},60,60,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 9",{"$f":"NPV($D$65,H216:OFFSET(H216,0,$D$67-1,1,1))","v":66.985645933014354},70,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 10",{"$f":"NPV($D$65,H217:OFFSET(H217,0,$D$67-1,1,1))","v":99.52153110047847},104,104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 11",{"$f":"NPV($D$65,H218:OFFSET(H218,0,$D$67-1,1,1))","v":86.124401913875602},90,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F12,$S12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 12",{"$f":"NPV($D$65,H219:OFFSET(H219,0,$D$67-1,1,1))","v":99.52153110047847},104,{"$f":"IF(H$67=$F13,$S13,0)","v":104},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 13",{"$f":"NPV($D$65,H220:OFFSET(H220,0,$D$67-1,1,1))","v":155.98086124401914},163,163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 14",{"$f":"NPV($D$65,H221:OFFSET(H221,0,$D$67-1,1,1))","v":98.564593301435409},103,103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 15",{"$f":"NPV($D$65,H222:OFFSET(H222,0,$D$67-1,1,1))","v":124.4019138755981},130,130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 16",{"$f":"NPV($D$65,H223:OFFSET(H223,0,$D$67-1,1,1))","v":46.889952153110052},49,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 17",{"$f":"NPV($D$65,H224:OFFSET(H224,0,$D$67-1,1,1))","v":46.889952153110052},49,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F18,$S18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 18",{"$f":"NPV($D$65,H225:OFFSET(H225,0,$D$67-1,1,1))","v":66.985645933014354},70,{"$f":"IF(H$67=$F19,$S19,0)","v":70},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 19",{"$f":"NPV($D$65,H226:OFFSET(H226,0,$D$67-1,1,1))","v":75.598086124401917},79,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 20",{"$f":"NPV($D$65,H227:OFFSET(H227,0,$D$67-1,1,1))","v":66.985645933014354},70,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H228:OFFSET(H228,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$67=$F22,$S22,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H229:OFFSET(H229,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H230:OFFSET(H230,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F24,$S24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H231:OFFSET(H231,0,$D$67-1,1,1))","v":0},0,{"$f":"IF(H$67=$F25,$S25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H232:OFFSET(H232,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E27","v":0},{"$f":"NPV($D$65,H233:OFFSET(H233,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H234:OFFSET(H234,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H235:OFFSET(H235,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Commulative kG treated",null,{"$f":"NPV($D$65,H237:OFFSET(H237,0,$D$67-1,1,1))","v":83920.3537801762},{"$f":"SUM(G208:G235)","v":2576},{"$f":"G237+SUM(H208:H235)","v":5152},{"$f":"H237+SUM(I208:I235)","v":5152},5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,5152,{"$f":"AV237+SUM(AW208:AW235)","v":5152},5152,5152,5152,5152,5152,5152,5152,5152,5152,5152]
[null,null,null,null,null,{"$f":"NPV($D$65,G238:OFFSET(G238,0,$D$67-1,1,1))","v":0}]
[null,"Nitrogen Offset charge ($/kg)",null,null,null,{"$f":"NPV($D$65,G239:OFFSET(G239,0,$D$67-1,1,1))","v":0}]
[null,null,null,{"$f":"'2. Assumptions'!D25","v":6645},null,{"$f":"NPV($D$65,G240:OFFSET(G240,0,$D$67-1,1,1))","v":0}]
[]
[null,null,null,"Project"]
[null,null,null,null,{"$f":"E2","v":"Asset 2"},{"$f":"NPV($D$65,H243:OFFSET(H243,0,$D$67-1,1,1))","v":2734306.2200956941},{"$f":"IF(F$67=$F2,$S2*$D$240,0)","v":2857350},{"$f":"IF(H$67=$F2,$S2*$D$240,0)","v":2857350},{"$f":"IF(I$67=$F2,$S2*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 3",{"$f":"NPV($D$65,H244:OFFSET(H244,0,$D$67-1,1,1))","v":2416363.6363636367},2525100,{"$f":"IF(H$67=$F3,$S3*$D$240,0)","v":2525100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 1",{"$f":"NPV($D$65,H245:OFFSET(H245,0,$D$67-1,1,1))","v":693114.83253588516},724305,724305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E5","v":"Asset 4"},{"$f":"NPV($D$65,H246:OFFSET(H246,0,$D$67-1,1,1))","v":1437100.4784688996},1501770,1501770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 5",{"$f":"NPV($D$65,H247:OFFSET(H247,0,$D$67-1,1,1))","v":712191.38755980867},744240,744240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$67=$F6,$S6*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 6",{"$f":"NPV($D$65,H248:OFFSET(H248,0,$D$67-1,1,1))","v":635885.16746411484},664500,{"$f":"IF(H$67=$F7,$S7*$D$240,0)","v":664500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 7",{"$f":"NPV($D$65,H249:OFFSET(H249,0,$D$67-1,1,1))","v":495990.43062200962},518310,{"$f":"IF(H$67=$F8,$S8*$D$240,0)","v":518310},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 8",{"$f":"NPV($D$65,H250:OFFSET(H250,0,$D$67-1,1,1))","v":381531.10047846893},398700,398700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 9",{"$f":"NPV($D$65,H251:OFFSET(H251,0,$D$67-1,1,1))","v":445119.61722488044},465150,465150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 10",{"$f":"NPV($D$65,H252:OFFSET(H252,0,$D$67-1,1,1))","v":661320.57416267949},691080,{"$f":"IF(H$67=$F11,$S11*$D$240,0)","v":691080},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 11",{"$f":"NPV($D$65,H253:OFFSET(H253,0,$D$67-1,1,1))","v":572296.65071770339},598050,598050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F12,$S12*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 12",{"$f":"NPV($D$65,H254:OFFSET(H254,0,$D$67-1,1,1))","v":661320.57416267949},691080,{"$f":"IF(H$67=$F13,$S13*$D$240,0)","v":691080},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 13",{"$f":"NPV($D$65,H255:OFFSET(H255,0,$D$67-1,1,1))","v":1036492.8229665073},1083135,1083135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 14",{"$f":"NPV($D$65,H256:OFFSET(H256,0,$D$67-1,1,1))","v":654961.72248803836},684435,684435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 15",{"$f":"NPV($D$65,H257:OFFSET(H257,0,$D$67-1,1,1))","v":826650.71770334931},863850,863850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 16",{"$f":"NPV($D$65,H258:OFFSET(H258,0,$D$67-1,1,1))","v":311583.73205741629},325605,325605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 17",{"$f":"NPV($D$65,H259:OFFSET(H259,0,$D$67-1,1,1))","v":311583.73205741629},325605,325605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F18,$S18*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 18",{"$f":"NPV($D$65,H260:OFFSET(H260,0,$D$67-1,1,1))","v":445119.61722488044},465150,{"$f":"IF(H$67=$F19,$S19*$D$240,0)","v":465150},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 19",{"$f":"NPV($D$65,H261:OFFSET(H261,0,$D$67-1,1,1))","v":502349.28229665075},524955,524955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 20",{"$f":"NPV($D$65,H262:OFFSET(H262,0,$D$67-1,1,1))","v":445119.61722488044},465150,465150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H263:OFFSET(H263,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AX$67=$F22,$S22*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H264:OFFSET(H264,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H265:OFFSET(H265,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F24,$S24*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H266:OFFSET(H266,0,$D$67-1,1,1))","v":0},0,{"$f":"IF(H$67=$F25,$S25*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H267:OFFSET(H267,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H268:OFFSET(H268,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H269:OFFSET(H269,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H270:OFFSET(H270,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H271:OFFSET(H271,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$67=$F30,$S30*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H272:OFFSET(H272,0,$D$67-1,1,1))","v":0},0,{"$f":"IF(H$67=$F31,$S31*$D$240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H273:OFFSET(H273,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H274:OFFSET(H274,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"NPV($D$65,H275:OFFSET(H275,0,$D$67-1,1,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Value of  Nitrogen avoided ($)",null,null,null,{"$f":"SUM(F243:F275)","v":16380401.913875597},{"$f":"SUM(G243:G275)","v":17117520},{"$f":"SUM(H243:H275)","v":17117520},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Benefits",null,null,null,null,{"$f":"G277+G200","v":17117520},{"$f":"H277+H200","v":17117520},{"$f":"I277+I200","v":93744},{"$f":"J277+J200","v":93744},93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,93744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Cashflow (Real)",null,null,null,null,{"$f":"G279-G156","v":17117520},{"$f":"H156-H279","v":6329375.3489174657},{"$f":"I156-I279","v":115577.046},{"$f":"J156-J279","v":115577.046},115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,115577.046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate"]
[null,null,{"$f":"'2. Assumptions'!D12","v":3.5999999999999997E-2}]
[null,"Net Cashflow (Nominal)",null,null,null,null,{"$f":"G281*(1+$C$284)^(G67-$F$67)","v":1.3487645424674937E-24},{"$f":"H281*(1+$C$284)^(H67-$F$67)","v":6329375.3489174657},{"$f":"I281*(1+$C$284)^(I67-$F$67)","v":119737.81965600001},124048.38116361601,128514.12288550619,133140.63130938442,137933.69403652227,142899.30702183704,148043.68207462318,153373.25462930964,158894.69179596478,164614.9007006195,170541.03712584183,176680.51446237214,183041.01298301754,189630.48945040617,196457.1870706208,203529.64580516316,210856.71305414903,218447.55472409839,226311.66669416594,234458.88669515593,242899.40661618154,251643.78525436405,260702.96152352123,270088.26813836797,279811.44579134922,289884.65783983778,300320.50552207197,311132.04372086655,322332.79729481781,333936.77799743117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nominal Project Cost"]
[]
[null,null,null,"Project"]
[null,null,null,null,{"$f":"E2","v":"Asset 2"},null,{"$f":"(G110+G72)*(1+$C$284)^(G$67-$F$67)","v":0},{"$f":"(H110+H72)*(1+$C$284)^(H$67-$F$67)","v":1467757.6796736764},{"$f":"(I110+I72)*(1+$C$284)^(I$67-$F$67)","v":14241.892},{"$f":"(J110+J72)*(1+$C$284)^(J$67-$F$67)","v":14754.600112},15285.765716032001,15836.053281809154,16406.151199954285,16996.772643152635,17608.656458306134,18242.568090805154,18899.300542074139,19579.675361588808,20284.543674606008,21014.787246891825,21771.31958777993,22555.087092940008,23367.070228285847,24208.284756504141,25079.78300773829,25982.655196016869,26918.030783073478,27887.079891264126,28891.014767349632,29931.091298974214,31008.610585737293,32124.920566823832,33281.417707229491,34479.548744689753,35720.812499498585,37006.761749480538,38339.005172461839,39719.209358670458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 3",null,{"$f":"(G111+G73)*(1+$C$284)^(G$67-$F$67)","v":0},1132304.3796736763,10144.512000000001,10509.714432000001,10888.064151552,11280.034461007874,11686.115701604158,12106.815866861905,12542.661238068935,12994.197042639418,13461.988136174437,13946.619709076716,14448.69801860348,14968.851147273204,15507.729788575041,16066.008060963741,16644.384351158435,17243.582187800141,17864.351146560948,18507.46778783714,19173.73662819928,19863.991146814453,20579.094828099773,21319.942241911362,22087.460162620177,22882.608728474501,23706.382642699587,24559.812417836769,25443.965664878895,26359.948428814532,27308.906572251861,28292.027208852924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 1",null,0,522379.67085315433,5692.8200000000006,5897.76152,6110.0809347200002,6330.0438483699209,6557.925426911238,6794.010742280042,7038.5951290021239,7291.9845536462008,7554.4959975774645,7826.457853490253,8108.2103362159023,8400.1059083196742,8702.5097210191834,9015.8000709758744,9340.3688735310061,9676.6221529781233,10024.980550485336,10385.879850302807,10759.771524913709,11147.123299810602,11548.419738603785,11964.162849193519,12394.872711764488,12841.088129388008,13303.367302045979,13782.288524919633,14278.450911816741,14792.475144642143,15325.004249849262,15876.704402843834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E5","v":"Asset 4"},null,0,1139877.7417063087,9335.3960000000006,9671.4702560000005,10019.643185216,10380.350339883777,10754.042952119593,11141.188498395897,11542.271284338151,11957.793050574324,12388.273600395001,12834.25145000922,13296.284502209553,13774.950744289097,14270.848971083506,14784.599534042511,15316.845117268042,15868.251541489693,16439.508596983324,17031.330906474723,17644.458819107811,18279.659336595694,18937.72707271314,19619.485247330809,20325.786716234725,21057.515038019174,21815.585579387865,22600.946660245823,23414.580740014677,24257.505646655205,25130.775849934795,26035.483780532446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 5",null,0,790282.58983683819,6097.8960000000006,6317.4202560000003,6544.8473852160005,6780.4618910837762,7024.5585191627933,7277.4426258526528,7539.4305603833491,7810.8500605571498,8092.0406627372076,8383.3541265957465,8685.1548751531936,8997.8204506587099,9321.7419868824236,9657.3246984101897,10004.988387552958,10365.167969504864,10738.314016407039,11124.893320997693,11525.389480553611,11940.303501853541,12370.154427920268,12815.479987325396,13276.837266869114,13754.8034084764,14249.976331181553,14762.975479104087,15294.442596351835,15845.042529820501,16415.464060894043,17006.420767086223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 6",null,0,1883276.8708531542,13491.828,13977.533808,14480.725025088001,15002.031125991169,15542.104246526853,16101.619999401817,16681.278319380286,17281.804338877973,17903.949295077582,{"$f":"(R115+R77)*(1+$C$284)^(R$67-$F$67)","v":18548.491469700373},19216.237162609592,19908.021700463534,20624.710481680224,21367.20005902071,22136.419261145456,22933.330354546695,23758.930247310378,24614.251736213548,25500.364798717241,26418.377931471063,27369.439537004018,28354.73936033616,29375.509977308269,30433.028336491363,31528.617356605057,32663.647581442834,33839.538894374782,35057.762294572269,36319.841737176874,37627.35603971524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 7",null,0,1998806.0390210289,11735.808000000001,12158.297088000001,12595.995783168,13049.45163136205,13519.231890091083,14005.924238134361,14510.1375107072,15032.502461092659,15573.672549691995,16134.324761480906,16715.160452894223,17316.906229198412,17940.314853449556,18586.166188173738,19255.268170947995,19948.457825102123,20666.602306805802,21410.599989850809,22181.381589485442,22979.911326706919,23807.188134468368,24664.246907309225,25552.159795972362,26472.037548627366,27425.030900377951,28412.332012791554,29435.175965252056,30494.842300001128,31592.656622801172,32729.992261222011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 8",null,0,1573256.2112168232,10513.328,10891.807808,11283.912889088,11690.13375309517,12110.978568206596,12546.973796662032,12998.664853341867,13466.616788062174,13951.414992432412,14453.665932159978,14973.997905717739,15513.061830323577,16071.532056215228,16650.107210238973,17249.51106980758,17870.493468320652,18513.831233180197,19180.329157574684,19870.821007247374,20586.17056350828,21327.272703794577,22095.05452113118,22890.476483891907,23714.533637312015,24568.256848255249,25452.714094792434,26369.011802204965,27318.296227084342,28301.754891259385,29320.618067344716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 9",null,0,2261325.4390210286,15834.224,16404.256064000001,16994.809282304002,17606.622416466944,18240.460823459758,18897.117413104304,19577.413639976065,20282.200531015202,21012.359750131749,21768.804701136491,22552.481670377409,23364.371010510993,24205.488366889393,25076.88594809741,25979.653842228916,26914.92138054916,27883.85855024893,28887.677458057889,29927.633846547975,31005.028665023707,32121.209696964557,33277.573246055275,34475.565882913274,35716.68625469815,37002.486959867289,38334.576490422507,39714.621244077716,41144.347608864518,42625.544122783642,44160.063711203853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 10",null,0,811778.67336504697,9842,10196.312,10563.379232000001,10943.660884352001,11337.632676188674,11745.787452531466,12168.635800822598,12606.706689652212,13060.548130479692,13530.72786317696,14017.834066251333,14522.47609263638,15045.285231971291,15586.915500322257,16148.044458333859,16729.374058833877,17331.631524951899,17955.570259850167,18601.970789204774,19271.641737616148,19965.420840170329,20684.175990416457,21428.806326071455,22200.243353810023,22999.452114547188,23827.432390670885,24685.21995673504,25573.887875177497,26494.547838683891,27448.351560876508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 11",null,0,710532.22780420573,8598.8000000000011,8908.3567999999996,9229.0576448000011,9561.3037200128001,{"$f":"(M120+M82)*(1+$C$284)^(M$67-$F$67)","v":9905.5106539332628},10262.109037474858,10631.544962823955,11014.280581485616,11410.7946824191,11821.583290986187,12247.160289461692,12688.058059882311,13144.828150038076,13618.041963439446,14108.291474123265,14616.189967191705,15142.372806010606,15687.498227026988,16252.24816319996,16837.329097075162,17443.472944569865,18071.437970574378,18722.009737515062,19396.002088065601,20094.258163235965,20817.651457112457,21567.086909568508,22343.502038312974,23147.868111692242,23981.191363713162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 12",null,0,843715.28475525719,10256.4,10625.6304,11008.153094400001,11404.446605798401,11815.006683607144,12240.346924216999,12680.999413488813,13137.515392374411,13610.465946499889,14100.442720573885,14608.058658514547,15133.94877022107,15678.770925949029,16243.206679283194,16827.962119737389,17433.768756047935,18061.384431265662,18711.594270791225,19385.211664539711,20083.079284463143,20806.070138703817,21555.088663697152,22331.071855590253,23134.9904423915,23967.850098317595,24830.692701857028,25724.597639123884,26650.683154132341,27610.107747681108,28604.071626597626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 13",null,0,1402542.4176410439,13364.4,13845.518400000001,14343.957062400001,14860.339516646402,15395.311739245673,15949.542961858515,16523.726508485423,17118.580662790901,17734.849566651374,18373.304151050819,19034.743100488653,19719.993852106243,20429.91363078207,21165.390521490222,21927.344580263871,22716.728985153371,23534.531228618893,24381.774352849174,25259.518229551744,26168.860885815611,27110.939877704972,28086.933713302347,29098.063326981239,30145.593606752562,31230.834976595655,32355.145035753096,33519.930257040207,34726.64774629366,35976.807065160232,37271.972119505997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 14",null,0,852015.28475525719,10360,10732.960000000001,11119.34656,11519.643036160001,11934.350185461763,12363.986792138385,12809.090316655367,13270.217568054961,13747.945400504939,14242.871434923116,14755.61480658035,15286.816939617243,15837.142349443466,16407.279474023428,16997.941535088274,17609.867430351453,18243.822657844103,18900.600273526492,19581.021883373447,20285.938671174892,21016.232463337186,21772.816832017324,22556.638237969953,23368.677214536867,24209.949594260197,25081.507779653562,25984.442059721092,26919.881973871052,27888.997724930414,28893.001643027903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 15",null,0,1188398.3417063085,11292.4,11698.9264,12120.0877504,12556.410909414401,13008.441702153321,13476.745603430838,13961.908445154349,14464.537149179907,14985.260486550384,15524.729864066197,16083.620139172583,16662.630464182796,17262.485160893375,17883.934626685535,18527.756273246217,19194.755499083083,19885.766697050072,20601.654298143876,21343.313852877058,22111.673151580631,22907.693385037535,23732.370346898882,24586.73567938725,25471.858163845187,26388.845057743616,27338.843479822383,28323.041845095991,29342.671351519446,30399.007520174149,31493.371790900415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 16",null,0,{"$f":"(H125+H87)*(1+$C$284)^(H$67-$F$67)","v":430966.11390210286},5283.6,5473.8096000000005,5670.8667456000003,5875.0179484416003,6086.5185945854982,6305.6332639905759,6532.6360614942369,6767.8109597080302,7011.4521542575194,7263.8644318107899,7525.3635513559784,7796.2766392047934,8076.9425982161674,8367.7125317519476,8668.9501828950197,8981.03238947924,9304.3495555004938,9639.3061394985107,9986.3211605204579,10345.828722299195,10718.278556301966,11104.136584328835,11503.885501364675,11918.025379413803,12347.074293072701,12791.568967623316,13252.065450457758,13729.139806674237,14223.388839714511,14735.430837944232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 17",null,0,398588.66136131244,7459.2,7727.7312000000002,8005.9295232000004,8294.1429860352,8592.7321335324687,8902.0704903396363,9222.5450279918641,9554.5566489995708,9898.5206883635565,10254.867433144644,10624.042660737852,11006.508196524415,11402.742491599294,11813.241221296868,12238.517905263556,12679.104549853046,13135.552313647755,13608.432196939073,14098.33575602888,14605.875843245922,15131.687373602776,15676.428119052473,16240.779531338367,16825.447594466546,17431.163707867341,18058.685601350564,18708.798282999189,19382.315021187158,20080.078361949898,20802.961182980092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 18",null,0,662410.18983683817,7977.2,8264.3791999999994,8561.896851200001,8870.1251378432007,9189.4496428055572,9520.2698299465555,9862.9995438246333,10218.06752740232,10585.917958388804,10967.011004890799,11361.823401066869,11770.849043505277,12194.599609071467,12633.605194998039,13088.41498201797,13559.597921370618,14047.74344653996,14553.462210615398,15077.386850197554,15620.172776804668,16182.498996769635,16765.068960653338,17368.611443236863,17993.88145519339,18641.661187580354,19312.760990333241,20008.020385985241,20728.309119880709,21474.528248196417,22247.611265131487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 19",null,0,771381.04299115285,9324,9659.6640000000007,10007.411904000001,10367.678732544002,10740.915166915585,11127.588112924546,11528.181284989831,11943.195811249465,12373.150860454445,12818.584291430805,13280.053325922316,13758.135245655518,14253.428114499118,14766.551526621086,15298.147381579445,15848.880687316307,16419.440392059692,17010.540246173841,17622.9196950361,18257.344804057404,18914.609217003468,19595.53514881559,20300.974414172957,21031.809493083183,21788.954634834179,22573.357001688208,23385.997853748984,24227.893776483947,25100.097952437372,26003.701478725114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset 20",null,0,689071.20882052195,8288,8586.3680000000004,8895.4772480000011,9215.7144289280004,9547.48014836941,9891.1894337107078,10247.272253324294,10616.174054443969,10998.356320403951,11394.297147938494,11804.49184526428,12229.453551693794,12669.713879554773,13125.823579218742,13598.353228070619,14087.893944281161,14595.058126275284,15120.480218821192,15664.817506698757,16228.750936939914,16812.98597066975,17418.25346561386,18045.310590375961,18694.941771629496,19367.959675408158,20065.206223722849,20787.553647776876,21535.905579096841,22311.198179944331,23114.401314422325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BC129+BC91)*(1+$C$284)^(BC$67-$F$67)","v":0},0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AX134+AX96)*(1+$C$284)^(AX$67-$F$67)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS139+AS101)*(1+$C$284)^(AS$67-$F$67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5. Dwelling Forecast","index":13,"n_rows":215,"n_cols":62,"rows_kept":215,"cut":false,"hidden":true,"merged":[[107,0,109,0]]}
["DCP Area","DwellingType",null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"2018_to_2028","Ten_Yr_Pct_Change 2018-2028","2028_to_2038","Ten_Yr_Pct_Change 2028-2038","2018_to_2038","Twenty_Yr_Pct_Change 2018-2038","2016pct","2017pct","2018pct","2019pct","2020pct","2021pct","2022pct","2023pct","2024pct","2025pct","2026pct","2027pct","2028pct","2029pct","2030pct","2031pct","2032pct","2033pct","2034pct","2035pct","2036pct","2037pct","2038pct","Ten_Yr_Share_Change 2018-2028","Ten_Yr_Share_Change 2028-2038","20_Yr_Share_Change 2018-2038"]
["DCP Area 0010","Separate House",null,3389,3400,3412,3423,3435,3446,3457,3468,3479,3489,3499,3509,3519,3530,3540,3550,3560,3570,3581,3591,3601,3611,3621,null,null,null,null,107,3.1E-2,102,2.9000000000000001E-2,209,{"$f":"(Z2-F2)/F2","v":6.1254396248534584E-2},0.86699999999999999,0.8669,0.85640000000000005,0.85640000000000005,0.85340000000000005,0.85340000000000005,0.85340000000000005,0.85329999999999995,0.85350000000000004,0.85350000000000004,0.85340000000000005,0.85340000000000005,0.85329999999999995,0.85340000000000005,0.85340000000000005,0.85340000000000005,0.85340000000000005,0.85340000000000005,0.85329999999999995,0.85329999999999995,0.85329999999999995,0.85329999999999995,0.85329999999999995,-3.0999999999999999E-3,0,-3.0999999999999999E-3]
["DCP Area 0010","Medium Density",null,520,522,572,574,590,592,594,596,597,599,601,603,605,606.29999999999995,608.1,609.9,611.70000000000005,613.5,615.29999999999995,617.1,618.9,620.70000000000005,622.5,null,null,null,null,33,5.8000000000000003E-2,18,2.9000000000000001E-2,51,{"$f":"(Z3-F3)/F3","v":8.8286713286713281E-2},0.13300000000000001,0.1331,0.14360000000000001,0.14360000000000001,0.14660000000000001,0.14660000000000001,0.14660000000000001,0.1467,0.14649999999999999,0.14649999999999999,0.14660000000000001,0.14660000000000001,0.1467,0.14660000000000001,0.14660000000000001,0.14660000000000001,0.14660000000000001,0.14660000000000001,0.1467,0.1467,0.1467,0.1467,0.1467,3.0999999999999999E-3,0,3.0999999999999999E-3]
["DCP Area 0010","High Density",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DCP Area 0020","Separate House",null,3633,3678,3723,3763,3802,3842,3881,3915,3949,3983,4017,4051,4084,4118,4152,4186,4220,4254,4282,4310,4338,4367,4395,null,null,null,null,361,9.7000000000000003E-2,311,7.5999999999999998E-2,672,0.18049959709911362,0.59799999999999998,0.59499999999999997,0.59360000000000002,0.59189999999999998,0.5917,0.58499999999999996,0.58399999999999996,0.58389999999999997,0.58379999999999999,0.58360000000000001,0.58340000000000003,0.58320000000000005,0.58279999999999998,0.57499999999999996,0.56740000000000002,0.56730000000000003,0.56720000000000004,0.56710000000000005,0.56699999999999995,0.56689999999999996,0.56689999999999996,0.56679999999999997,0.56669999999999998,-1.0699999999999999E-2,-1.6199999999999999E-2,-2.69E-2]
["DCP Area 0020","Medium Density",null,2381,2414,2447,2490,2519,2567,2604,2629,2653,2678,2702,2727,2752,2777,2801,2826,2851,2876,2896,2917,2938,2958,2979,null,null,null,null,305,0.125,227,8.2000000000000003E-2,532,0.21740907233346957,0.39190000000000003,0.3906,0.3901,0.39169999999999999,0.39200000000000002,0.39090000000000003,0.39190000000000003,0.3921,0.39219999999999999,0.39240000000000003,0.39240000000000003,0.3926,0.39279999999999998,0.3876,0.38279999999999997,0.38300000000000001,0.38319999999999999,0.38340000000000002,0.38350000000000001,0.38369999999999999,0.38379999999999997,0.38400000000000001,0.3841,2.5999999999999999E-3,-8.6E-3,-6.0000000000000001E-3]
["DCP Area 0020","High Density",null,61,89,102,104,105,158,160,161,162,164,166,168,171,267.89999999999998,364.2,366.5,368.8,371.2,373.3,375.4,377.5,379.6,381.7,null,null,null,null,69,0.67600000000000005,211,1.232,280,2.7421568627450981,0.01,1.44E-2,1.6299999999999999E-2,1.6400000000000001E-2,1.6299999999999999E-2,2.41E-2,2.41E-2,2.4E-2,2.4E-2,2.4E-2,2.41E-2,2.4199999999999999E-2,2.4400000000000002E-2,3.7400000000000003E-2,4.9799999999999997E-2,4.9700000000000001E-2,4.9599999999999998E-2,4.9500000000000002E-2,4.9399999999999999E-2,4.9399999999999999E-2,4.9299999999999997E-2,4.9299999999999997E-2,4.9200000000000001E-2,8.0999999999999996E-3,2.4799999999999999E-2,3.3000000000000002E-2]
["DCP Area 0030","Separate House",null,1372,1386,1395,1401,1409,1416,1425,1432,1440,1446,1452,1458,1463,1468,1473,1478,1481,1485,1488,1492,1495,1499,1502,null,null,null,null,68,4.9000000000000002E-2,39,2.7E-2,107,7.6702508960573471E-2,0.56689999999999996,0.5353,0.49890000000000001,0.47520000000000001,0.46079999999999999,0.44019999999999998,0.4244,0.40949999999999998,0.39589999999999997,0.38090000000000002,0.37280000000000002,0.37069999999999997,0.36480000000000001,0.3594,0.3574,0.3553,0.35320000000000001,0.35110000000000002,0.34910000000000002,0.34699999999999998,0.34499999999999997,0.34310000000000002,0.34110000000000001,-0.1341,-2.3699999999999999E-2,-0.1578]
["DCP Area 0030","Medium Density",null,595,597,662,664,666,668,699,731,763,815,858,890,961,1031,1062,1094,1125,1156,1188,1219,1250,1281,1313,null,null,null,null,299,0.45200000000000001,352,0.36599999999999999,651,0.9833836858006042,0.24590000000000001,0.2306,0.23680000000000001,0.22520000000000001,0.21779999999999999,0.20760000000000001,0.2082,0.20899999999999999,0.20979999999999999,0.2147,0.2203,0.2263,0.2397,0.25230000000000002,0.25769999999999998,0.2631,0.26829999999999998,0.27350000000000002,0.27860000000000001,0.28360000000000002,0.28849999999999998,0.29330000000000001,0.29809999999999998,2.8999999999999998E-3,5.8500000000000003E-2,6.13E-2]
["DCP Area 0030","High Density",null,453,606,739,883,983,1133,1234,1334,1434,1535,1585,1585,1586,1586,1586,1587,1587,1587,1587,1588,1588,1588,1588,null,null,null,null,847,1.1459999999999999,2,2E-3,849,1.148849797023004,0.18720000000000001,0.2341,0.26429999999999998,0.29949999999999999,0.32150000000000001,0.35220000000000001,0.36749999999999999,0.38150000000000001,0.39429999999999998,0.40439999999999998,0.40689999999999998,0.40300000000000002,0.39550000000000002,0.38829999999999998,0.38479999999999998,0.38159999999999999,0.3785,0.37540000000000001,0.37240000000000001,0.36940000000000001,0.36649999999999999,0.36359999999999998,0.36080000000000001,0.13120000000000001,-3.4799999999999998E-2,9.64E-2]
["DCP Area 0040","Separate House",null,1617,1626,1636,1645,1654,1664,1672,1680,1689,1699,1710,1723,1735,1748,1761,1774,1787,1800,1813,1826,1839,1852,1865,null,null,null,null,99,6.0999999999999999E-2,130,7.4999999999999997E-2,229,0.13997555012224938,0.53990000000000005,0.5343,0.53269999999999995,0.51790000000000003,0.51329999999999998,0.5111,0.50960000000000005,0.50819999999999999,0.50690000000000002,0.50570000000000004,0.5,0.49330000000000002,0.48670000000000002,0.48049999999999998,0.47260000000000002,0.4657,0.45910000000000001,0.45279999999999998,0.44679999999999997,0.43990000000000001,0.43340000000000001,0.42709999999999998,0.42109999999999997,-4.5999999999999999E-2,-6.5600000000000006E-2,-0.1116]
["DCP Area 0040","Medium Density",null,1318,1351,1362,1401,1431,1449,1459,1470,1480,1492,1515,1542,1570,1597,1625,1655,1686,1717,1748,1782,1817,1851,1885,null,null,null,null,208,0.153,315,0.20100000000000001,523,0.38399412628487517,0.44009999999999999,0.44400000000000001,0.44350000000000001,0.44109999999999999,0.44409999999999999,0.44500000000000001,0.44469999999999998,0.4446,0.44419999999999998,0.44400000000000001,0.443,0.4415,0.44040000000000001,0.439,0.436,0.43459999999999999,0.43330000000000002,0.43209999999999998,0.43090000000000001,0.42949999999999999,0.42820000000000003,0.4269,0.42570000000000002,-3.0999999999999999E-3,-1.47E-2,-1.78E-2]
["DCP Area 0040","High Density",null,60,66,73,130,137,143,150,156,163,169,195,228,260,292.89999999999998,340.4,379.4,418.4,457.4,496.4,541.9,587.4,632.9,678.4,null,null,null,null,187,2.5619999999999998,418,1.609,605,8.293150684931506,0.02,2.1700000000000001E-2,2.3800000000000002E-2,4.0899999999999999E-2,4.2500000000000003E-2,4.3900000000000002E-2,4.5699999999999998E-2,4.7199999999999999E-2,4.8899999999999999E-2,5.0299999999999997E-2,5.7000000000000002E-2,6.5299999999999997E-2,7.2900000000000006E-2,8.0500000000000002E-2,9.1399999999999995E-2,9.9599999999999994E-2,0.1075,0.11509999999999999,0.12230000000000001,0.13059999999999999,0.1384,0.14599999999999999,0.1532,4.9200000000000001E-2,8.0299999999999996E-2,0.12939999999999999]
["DCP Area 0050","Separate House",null,1465,1474,1484,1493,1503,1512,1521,1531,1540,1550,1560,1570,1579,1589,1599,1609,1619,1630,1640,1650,1660,1670,1680,null,null,null,null,95,6.4000000000000001E-2,101,6.4000000000000001E-2,196,0.13207547169811321,0.65990000000000004,0.65980000000000005,0.65090000000000003,0.6452,0.63500000000000001,0.63500000000000001,0.63480000000000003,0.63470000000000004,0.63449999999999995,0.63449999999999995,0.63470000000000004,0.63429999999999997,0.6341,0.6341,0.6341,0.63400000000000001,0.63390000000000002,0.63380000000000003,0.63370000000000004,0.63360000000000005,0.63349999999999995,0.63339999999999996,0.63339999999999996,-1.67E-2,-8.0000000000000004E-4,-1.7500000000000002E-2]
["DCP Area 0050","Medium Density",null,677,682,687,696,701,706,711,716,721,726,731,737,742,747.1,752.3,757.8,763.2,768.7,774.1,779.5,784.9,790.3,795.7,null,null,null,null,55,0.08,54,7.1999999999999995E-2,109,0.15822416302765654,0.30499999999999999,0.30530000000000002,0.30130000000000001,0.30080000000000001,0.29620000000000002,0.29649999999999999,0.29670000000000002,0.29680000000000001,0.29709999999999998,0.29720000000000002,0.2974,0.29780000000000001,0.29799999999999999,0.29809999999999998,0.29830000000000001,0.29849999999999999,0.29870000000000002,0.2989,0.29909999999999998,0.29930000000000001,0.29949999999999999,0.29970000000000002,0.2999,-3.3E-3,1.9E-3,-1.4E-3]
["DCP Area 0050","High Density",null,78,78,109,125,163,163,164,165,166,167,167,168,169,169.7,170.5,171.3,172.1,173,173.8,174.6,175.4,176.3,177.1,null,null,null,null,60,0.55000000000000004,8,4.8000000000000001E-2,68,0.62477064220183476,3.5099999999999999E-2,3.49E-2,4.7800000000000002E-2,5.3999999999999999E-2,6.8900000000000003E-2,6.8500000000000005E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.8400000000000002E-2,6.7900000000000002E-2,6.7900000000000002E-2,6.7900000000000002E-2,6.7699999999999996E-2,6.7599999999999993E-2,6.7500000000000004E-2,6.7400000000000002E-2,6.7299999999999999E-2,6.7199999999999996E-2,6.7100000000000007E-2,6.6900000000000001E-2,6.6799999999999998E-2,6.6699999999999995E-2,2.01E-2,-1.1000000000000001E-3,1.89E-2]
["DCP Area 0060","Separate House",null,1956,1972,1989,2006,2022,2039,2054,2069,2083,2102,2120,2142,2164,2186,2208,2230,2252,2274,2296,2318,2340,2362,2384,null,null,null,null,175,8.7999999999999995E-2,220,0.10199999999999999,395,0.19859225741578682,0.62,0.61950000000000005,0.6179,0.61760000000000004,0.61719999999999997,0.61470000000000002,0.61460000000000004,0.61429999999999996,0.61050000000000004,0.61019999999999996,0.6099,0.60960000000000003,0.60919999999999996,0.60899999999999999,0.60870000000000002,0.60840000000000005,0.60809999999999997,0.60780000000000001,0.60760000000000003,0.60729999999999995,0.60699999999999998,0.60670000000000002,0.60650000000000004,-8.6999999999999994E-3,-2.7000000000000001E-3,-1.14E-2]
["DCP Area 0060","Medium Density",null,1136,1147,1165,1176,1187,1199,1208,1218,1237,1250,1262,1277,1292,1306,1321,1336,1351,1366,1380,1395,1410,1425,1440,null,null,null,null,127,0.109,148,0.114,275,0.23605150214592274,0.36009999999999998,0.3604,0.3619,0.36209999999999998,0.36230000000000001,0.36149999999999999,0.36149999999999999,0.36159999999999998,0.36249999999999999,0.36280000000000001,0.36309999999999998,0.3634,0.36370000000000002,0.36399999999999999,0.36420000000000002,0.36449999999999999,0.36480000000000001,0.36499999999999999,0.36530000000000001,0.36549999999999999,0.36580000000000001,0.36599999999999999,0.36620000000000003,1.8E-3,2.5000000000000001E-3,4.3E-3]
["DCP Area 0060","High Density",null,63,64,65,66,67,79,80,81,92,93,94,95,96,97,98.14,99.28,100.4,101.6,102.7,103.8,105,106.1,107.2,null,null,null,null,31,0.47699999999999998,11,0.11700000000000001,42,0.64923076923076928,0.02,2.01E-2,2.0199999999999999E-2,2.0299999999999999E-2,2.0500000000000001E-2,2.3800000000000002E-2,2.3900000000000001E-2,2.4E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7199999999999998E-2,2.7300000000000001E-2,2.7300000000000001E-2,6.7999999999999996E-3,2.9999999999999997E-4,7.1000000000000004E-3]
["DCP Area 0070","Separate House",null,1810,1817,1824,1832,1839,1846,1854,1861,1868,1877,1886,1895,1903,1912,1921,1931,1941,1951,1961,1972,1982,1992,2002,null,null,null,null,79,4.2999999999999997E-2,99,5.1999999999999998E-2,178,9.7587719298245612E-2,0.64,0.63800000000000001,0.63619999999999999,0.62960000000000005,0.61939999999999995,0.61550000000000005,0.6139,0.61240000000000006,0.61070000000000002,0.60919999999999996,0.59989999999999999,0.59089999999999998,0.58209999999999995,0.56850000000000001,0.55559999999999998,0.54339999999999999,0.53190000000000004,0.52529999999999999,0.51890000000000003,0.51280000000000003,0.50680000000000003,0.50109999999999999,0.4955,-5.4100000000000002E-2,-8.6599999999999996E-2,-0.14069999999999999]
["DCP Area 0070","Medium Density",null,961,968,974,1003,1009,1016,1022,1028,1035,1042,1059,1076,1093,1111,1128,1146,1164,1182,1201,1219,1237,1255,1273,null,null,null,null,119,0.122,180,0.16500000000000001,299,0.30698151950718688,0.33979999999999999,0.33989999999999998,0.3397,0.34470000000000001,0.33979999999999999,0.33879999999999999,0.33839999999999998,0.33829999999999999,0.33829999999999999,0.3382,0.33679999999999999,0.33550000000000002,0.33439999999999998,0.33029999999999998,0.32629999999999998,0.3226,0.31900000000000001,0.31830000000000003,0.31759999999999999,0.317,0.31630000000000003,0.31569999999999998,0.31509999999999999,-5.4000000000000003E-3,-1.9300000000000001E-2,-2.47E-2]
["DCP Area 0070","High Density",null,57,63,69,75,121,137,144,150,156,162,199,236,273,340.5,408.3,476.1,544,580.9,617.79999999999995,654.6,691.5,728.4,765.3,null,null,null,null,204,2.9569999999999999,492,1.8029999999999999,696,10.091304347826087,2.0199999999999999E-2,2.2100000000000002E-2,2.41E-2,2.58E-2,4.0800000000000003E-2,4.5699999999999998E-2,4.7699999999999999E-2,4.9399999999999999E-2,5.0999999999999997E-2,5.2600000000000001E-2,6.3299999999999995E-2,7.3599999999999999E-2,8.3500000000000005E-2,0.1012,0.1181,0.13400000000000001,0.14910000000000001,0.15640000000000001,0.16339999999999999,0.17030000000000001,0.1769,0.1832,0.18940000000000001,5.9400000000000001E-2,0.10589999999999999,0.1653]
["DCP Area 0080","Separate House",null,2696,2718,2739,2761,2783,2804,2826,2848,2870,2893,2916,2939,2962,2985,3010,3036,3063,3089,3115,3141,3168,3194,3220,null,null,null,null,223,8.1000000000000003E-2,258,8.6999999999999994E-2,481,0.17561153705732019,0.67910000000000004,0.67710000000000004,0.67679999999999996,0.63749999999999996,0.60019999999999996,0.58799999999999997,0.57179999999999997,0.55720000000000003,0.54490000000000005,0.53959999999999997,0.53369999999999995,0.53249999999999997,0.53129999999999999,0.5302,0.52910000000000001,0.52810000000000001,0.5272,0.5262,0.52529999999999999,0.52439999999999998,0.52349999999999997,0.52229999999999999,0.52110000000000001,-0.14549999999999999,-1.0200000000000001E-2,-0.15570000000000001]
["DCP Area 0080","Medium Density",null,1135,1156,1167,1251,1314,1325,1336,1346,1364,1375,1395,1426,1458,1489,1521,1554,1587,1620,1653,1686,1719,1756,1793,null,null,null,null,291,0.249,335,0.23,626,0.5364181662382177,0.28589999999999999,0.28799999999999998,0.28839999999999999,0.2888,0.28339999999999999,0.27779999999999999,0.27029999999999998,0.26340000000000002,0.25900000000000001,0.25650000000000001,0.25530000000000003,0.25840000000000002,0.26150000000000001,0.26440000000000002,0.26740000000000003,0.27029999999999998,0.2732,0.27600000000000002,0.2787,0.28139999999999998,0.28399999999999997,0.28710000000000002,0.29010000000000002,-2.6800000000000001E-2,2.86E-2,1.6999999999999999E-3]
["DCP Area 0080","High Density",null,139,140,141,319,540,640,780,917,1033,1093,1153,1154,1155,1156,1157,1159,1160,1161,1162,1164,1165,1166,1167,null,null,null,null,1014,7.1909999999999998,12,1.0999999999999999E-2,1026,7.2765957446808507,3.5000000000000003E-2,3.49E-2,3.4799999999999998E-2,7.3700000000000002E-2,0.11650000000000001,0.13420000000000001,0.1578,0.1794,0.1961,0.2039,0.21099999999999999,0.20910000000000001,0.2072,0.2054,0.20349999999999999,0.20150000000000001,0.19969999999999999,0.1978,0.19600000000000001,0.19420000000000001,0.1925,0.19059999999999999,0.18890000000000001,0.17230000000000001,-1.83E-2,0.154]
["DCP Area 0090","Separate House",null,2088,2099,2110,2120,2131,2142,2152,2163,2172,2182,2192,2202,2212,2222,2232,2243,2253,2263,2273,2284,2294,2304,2314,null,null,null,null,102,4.8000000000000001E-2,102,4.5999999999999999E-2,204,9.6682464454976302E-2,0.53090000000000004,0.52569999999999995,0.52490000000000003,0.52380000000000004,0.5121,0.49730000000000002,0.4955,0.49490000000000001,0.49419999999999997,0.48899999999999999,0.4819,0.47310000000000002,0.46479999999999999,0.45689999999999997,0.44840000000000002,0.44030000000000002,0.43259999999999998,0.42520000000000002,0.41810000000000003,0.4113,0.40479999999999999,0.39850000000000002,0.39250000000000002,-6.0100000000000001E-2,-7.2300000000000003E-2,-0.13239999999999999]
["DCP Area 0090","Medium Density",null,1188,1234,1248,1262,1286,1300,1314,1328,1340,1360,1397,1441,1485,1529,1576,1624,1671,1719,1767,1814,1862,1909,1957,null,null,null,null,237,0.19,472,0.318,709,0.56810897435897434,0.30209999999999998,0.309,0.31040000000000001,0.31180000000000002,0.30909999999999999,0.30180000000000001,0.30259999999999998,0.30380000000000001,0.3049,0.30480000000000002,0.30709999999999998,0.30959999999999999,0.312,0.31419999999999998,0.31659999999999999,0.31879999999999997,0.32090000000000002,0.32290000000000002,0.32490000000000002,0.32669999999999999,0.32850000000000001,0.33029999999999998,0.33189999999999997,1.6000000000000001E-3,1.9900000000000001E-2,2.1499999999999998E-2]
["DCP Area 0090","High Density",null,657,660,662,665,744,865,877,880,883,920,960,1011,1062,1113,1170,1227,1284,1341,1398,1454,1511,1568,1625,null,null,null,null,400,0.60399999999999998,563,0.53,963,1.4546827794561934,0.16700000000000001,0.1653,0.16470000000000001,0.1643,0.17879999999999999,0.20080000000000001,0.2019,0.20130000000000001,0.2009,0.20619999999999999,0.21099999999999999,0.2172,0.22320000000000001,0.22889999999999999,0.2351,0.2409,0.2465,0.25190000000000001,0.25700000000000001,0.26190000000000002,0.26669999999999999,0.2712,0.27560000000000001,5.8500000000000003E-2,5.2400000000000002E-2,0.1109]
["DCP Area 0100","Separate House",null,2201,2215,2229,2243,2257,2271,2285,2299,2312,2326,2341,2355,2370,2385,2401,2418,2434,2451,2467,2484,2500,2517,2533,null,null,null,null,141,6.3E-2,163,6.9000000000000006E-2,304,0.13638402871242711,0.58899999999999997,0.5746,0.56340000000000001,0.52490000000000003,0.49790000000000001,0.45760000000000001,0.41689999999999999,0.40100000000000002,0.3841,0.3725,0.36320000000000002,0.35749999999999998,0.35220000000000001,0.34699999999999998,0.34010000000000001,0.33350000000000002,0.32679999999999998,0.32040000000000002,0.314,0.308,0.30180000000000001,0.29599999999999999,0.29049999999999998,-0.21129999999999999,-6.1699999999999998E-2,-0.27289999999999998]
["DCP Area 0100","Medium Density",null,1002,1017,1033,1057,1086,1109,1124,1140,1164,1190,1235,1288,1340,1393,1455,1517,1579,1640,1702,1764,1826,1888,1950,null,null,null,null,307,0.29699999999999999,610,0.45500000000000002,917,0.88770571151984512,0.2681,0.26379999999999998,0.2611,0.24740000000000001,0.23960000000000001,0.2235,0.2051,0.1988,0.19339999999999999,0.19059999999999999,0.19159999999999999,0.19550000000000001,0.1991,0.20269999999999999,0.20599999999999999,0.2092,0.21190000000000001,0.2145,0.2167,0.21870000000000001,0.2205,0.22209999999999999,0.22359999999999999,-6.2E-2,2.4500000000000001E-2,-3.7499999999999999E-2]
["DCP Area 0100","High Density",null,534,623,694,973,1190,1583,2072,2294,2544,2728,2870,2945,3020,3095,3205,3315,3437,3558,3687,3817,3957,4097,4237,null,null,null,null,2326,3.3519999999999999,1217,0.40300000000000002,3543,5.1051873198847266,0.1429,0.16159999999999999,0.1754,0.22770000000000001,0.26250000000000001,0.31900000000000001,0.378,0.40010000000000001,0.42259999999999998,0.43690000000000001,0.44519999999999998,0.44700000000000001,0.44869999999999999,0.45029999999999998,0.45390000000000003,0.45729999999999998,0.46129999999999999,0.46510000000000001,0.46929999999999999,0.4733,0.47770000000000001,0.4819,0.4859,0.27329999999999999,3.7100000000000001E-2,0.3105]
["DCP Area 0110","Separate House",null,1746,1763,1781,1799,1817,1835,1853,1870,1888,1905,1923,1942,1959,1977,1997,2016,2036,2056,2076,2097,2117,2136,2156,null,null,null,null,178,0.1,197,0.10100000000000001,375,0.21055586749017405,0.63219999999999998,0.61619999999999997,0.6139,0.61319999999999997,0.60550000000000004,0.60499999999999998,0.60440000000000005,0.6038,0.60319999999999996,0.60270000000000001,0.60229999999999995,0.56999999999999995,0.54149999999999998,0.5202,0.50990000000000002,0.50029999999999997,0.49120000000000003,0.48259999999999997,0.47439999999999999,0.4667,0.45939999999999998,0.45090000000000002,0.44280000000000003,-7.2499999999999995E-2,-9.8699999999999996E-2,-0.1711]
["DCP Area 0110","Medium Density",null,809,822,843,856,869,882,895,908,921,933,946,1039,1131,1222,1316,1409,1503,1596,1689,1784,1877,1986,2096,null,null,null,null,288,0.34200000000000003,965,0.85299999999999998,1253,1.4863582443653618,0.29289999999999999,0.2873,0.29060000000000002,0.2918,0.28960000000000002,0.2908,0.29189999999999999,0.29320000000000002,0.29420000000000002,0.29520000000000002,0.29630000000000001,0.30499999999999999,0.31259999999999999,0.3216,0.33610000000000001,0.34960000000000002,0.36249999999999999,0.37459999999999999,0.3861,0.39700000000000002,0.40739999999999998,0.41920000000000002,0.4304,2.1999999999999999E-2,0.1178,0.13980000000000001]
["DCP Area 0110","High Density",null,207,276,277,279,315,316,318,319,321,323,324,426,528,601.20000000000005,603,604.79999999999995,606.6,608.4,610.20000000000005,612.1,613.9,615.70000000000005,617.5,null,null,null,null,251,0.90600000000000003,89,0.16900000000000001,340,1.2292418772563176,7.4899999999999994E-2,9.6500000000000002E-2,9.5500000000000002E-2,9.5100000000000004E-2,0.105,0.1042,0.1037,0.10299999999999999,0.1026,0.1022,0.10150000000000001,0.125,0.1459,0.15820000000000001,0.154,0.15010000000000001,0.14630000000000001,0.14280000000000001,0.13950000000000001,0.13619999999999999,0.13320000000000001,0.12989999999999999,0.1268,5.0500000000000003E-2,-1.9099999999999999E-2,3.1300000000000001E-2]
["DCP Area 0120","Separate House",null,2376,2388,2399,2411,2422,2434,2445,2457,2469,2481,2492,2504,2516,2527,2539,2552,2566,2579,2592,2605,2619,2632,2645,null,null,null,null,117,4.9000000000000002E-2,129,5.0999999999999997E-2,246,0.10254272613588995,0.52690000000000003,0.51719999999999999,0.50700000000000001,0.49730000000000002,0.49659999999999999,0.49519999999999997,0.48620000000000002,0.47120000000000001,0.4627,0.44650000000000001,0.43259999999999998,0.42520000000000002,0.41770000000000002,0.41070000000000001,0.40560000000000002,0.4007,0.39589999999999997,0.39129999999999998,0.38679999999999998,0.38250000000000001,0.37830000000000003,0.37419999999999998,0.37030000000000002,-8.9300000000000004E-2,-4.7399999999999998E-2,-0.13669999999999999]
["DCP Area 0120","Medium Density",null,1655,1671,1687,1764,1780,1796,1812,1829,1846,1864,1898,1933,1974,2015,2061,2110,2159,2208,2256,2305,2354,2403,2451,null,null,null,null,287,0.17,477,0.24199999999999999,764,0.45287492590397155,0.36699999999999999,0.3619,0.35649999999999998,0.3639,0.36499999999999999,0.3654,0.36030000000000001,0.3508,0.34599999999999997,0.33550000000000002,0.32950000000000002,0.32819999999999999,0.32769999999999999,0.32740000000000002,0.32929999999999998,0.33119999999999999,0.33310000000000001,0.33489999999999998,0.3367,0.33839999999999998,0.34,0.34160000000000001,0.34310000000000002,-2.8799999999999999E-2,1.55E-2,-1.34E-2]
["DCP Area 0120","High Density",null,478,558,646,673,675,685,772,928,1021,1211,1371,1452,1534,1611,1660,1708,1756,1805,1853,1902,1950,1999,2047,null,null,null,null,888,1.375,513,0.33400000000000002,1401,2.1687306501547989,0.106,0.12089999999999999,0.13650000000000001,0.13880000000000001,0.1384,0.1394,0.1535,0.17799999999999999,0.1913,0.218,0.23799999999999999,0.24660000000000001,0.25459999999999999,0.26190000000000002,0.2651,0.2681,0.27100000000000002,0.27379999999999999,0.27650000000000002,0.2792,0.28170000000000001,0.28420000000000001,0.28660000000000002,0.1181,3.1899999999999998E-2,0.15]
["DCP Area 0130","Separate House",null,2702,2716,2730,2744,2758,2772,2786,2800,2814,2828,2842,2856,2870,2884,2900,2916,2931,2947,2963,2979,2994,3010,3026,null,null,null,null,140,5.0999999999999997E-2,156,5.3999999999999999E-2,296,0.10842490842490843,0.51400000000000001,0.50939999999999996,0.50429999999999997,0.49719999999999998,0.49309999999999998,0.48859999999999998,0.48530000000000001,0.48089999999999999,0.47889999999999999,0.47799999999999998,0.4763,0.47539999999999999,0.47460000000000002,0.4738,0.47289999999999999,0.47199999999999998,0.47110000000000002,0.4703,0.46939999999999998,0.46860000000000002,0.4677,0.46689999999999998,0.46610000000000001,-2.9700000000000001E-2,-8.5000000000000006E-3,-3.8300000000000001E-2]
["DCP Area 0130","Medium Density",null,2392,2432,2460,2486,2519,2561,2586,2611,2637,2662,2687,2712,2737,2763,2791,2819,2848,2876,2904,2933,2961,2989,3018,null,null,null,null,277,0.113,281,0.10299999999999999,558,0.22682926829268293,0.45500000000000002,0.45610000000000001,0.45450000000000002,0.45040000000000002,0.45040000000000002,0.45140000000000002,0.45040000000000002,0.44850000000000001,0.44879999999999998,0.45,0.45029999999999998,0.45150000000000001,0.4526,0.45379999999999998,0.4551,0.45639999999999997,0.4577,0.45889999999999997,0.46010000000000001,0.46129999999999999,0.46250000000000002,0.4637,0.46479999999999999,-1.8E-3,1.2200000000000001E-2,1.04E-2]
["DCP Area 0130","High Density",null,163,184,223,289,316,340,369,411,425,426,438,439,440,440.4,441.3,442.2,443.1,444,444.9,445.8,446.7,447.6,448.5,null,null,null,null,217,0.97299999999999998,8,1.9E-2,225,1.0112107623318385,3.1E-2,3.4500000000000003E-2,4.1200000000000001E-2,5.2400000000000002E-2,5.6500000000000002E-2,5.9900000000000002E-2,6.4299999999999996E-2,7.0599999999999996E-2,7.2300000000000003E-2,7.1999999999999995E-2,7.3400000000000007E-2,7.3099999999999998E-2,7.2800000000000004E-2,7.2300000000000003E-2,7.1999999999999995E-2,7.1599999999999997E-2,7.1199999999999999E-2,7.0800000000000002E-2,7.0499999999999993E-2,7.0099999999999996E-2,6.9800000000000001E-2,6.9400000000000003E-2,6.9099999999999995E-2,3.1600000000000003E-2,-3.7000000000000002E-3,2.7900000000000001E-2]
["DCP Area 0140","Separate House",null,2323,2328,2334,2339,2344,2349,2354,2360,2365,2370,2376,2381,2386,2392,2397,2403,2409,2414,2420,2426,2432,2437,2443,null,null,null,null,52,2.1999999999999999E-2,57,2.4E-2,109,4.6700942587832049E-2,0.41,0.39789999999999998,0.38690000000000002,0.37880000000000003,0.37330000000000002,0.36680000000000001,0.35930000000000001,0.35070000000000001,0.34129999999999999,0.33339999999999997,0.3281,0.32200000000000001,0.31850000000000001,0.31619999999999998,0.31409999999999999,0.31140000000000001,0.309,0.30640000000000001,0.30409999999999998,0.30159999999999998,0.2994,0.29720000000000002,0.29499999999999998,-6.8400000000000002E-2,-2.35E-2,-9.1800000000000007E-2]
["DCP Area 0140","Medium Density",null,2561,2575,2611,2654,2690,2704,2717,2731,2747,2799,2851,2909,2971,3003,3035,3072,3108,3145,3182,3219,3256,3293,3330,null,null,null,null,360,0.13800000000000001,359,0.121,719,0.27537342014553812,0.45200000000000001,0.44009999999999999,0.43280000000000002,0.4299,0.4284,0.42220000000000002,0.41470000000000001,0.40579999999999999,0.39639999999999997,0.39379999999999998,0.39369999999999999,0.39340000000000003,0.39660000000000001,0.39700000000000002,0.39760000000000001,0.39810000000000001,0.39879999999999999,0.3992,0.39979999999999999,0.4002,0.40089999999999998,0.40150000000000002,0.40210000000000001,-3.6200000000000003E-2,5.4999999999999997E-3,-3.0700000000000002E-2]
["DCP Area 0140","High Density",null,782,948,1088,1181,1245,1351,1481,1639,1817,1939,2014,2104,2134,2170,2200,2242,2278,2320,2357,2398,2435,2471,2508,null,null,null,null,1046,0.96099999999999997,374,0.17499999999999999,1420,1.3051470588235294,0.13800000000000001,0.16200000000000001,0.18029999999999999,0.1913,0.1983,0.21099999999999999,0.22600000000000001,0.24349999999999999,0.26219999999999999,0.27279999999999999,0.27810000000000001,0.28460000000000002,0.28489999999999999,0.2868,0.2883,0.29049999999999998,0.2923,0.2944,0.29609999999999997,0.29809999999999998,0.29970000000000002,0.30130000000000001,0.30280000000000001,0.1045,1.7999999999999999E-2,0.1225]
["DCP Area 0150","Separate House",null,3870,3883,3895,3907,3920,3932,3944,3956,3971,3983,3995,4007,4020,4032,4044,4058,4072,4086,4100,4114,4128,4142,4156,null,null,null,null,125,3.2000000000000001E-2,136,3.4000000000000002E-2,261,6.7008985879332475E-2,0.57499999999999996,0.56789999999999996,0.56720000000000004,0.56659999999999999,0.55679999999999996,0.55300000000000005,0.55079999999999996,0.54910000000000003,0.5454,0.54359999999999997,0.5413,0.53879999999999995,0.53500000000000003,0.53169999999999995,0.52700000000000002,0.52270000000000005,0.51829999999999998,0.51419999999999999,0.50990000000000002,0.50570000000000004,0.50170000000000003,0.49769999999999998,0.49380000000000002,-3.2199999999999999E-2,-4.1200000000000001E-2,-7.3400000000000007E-2]
["DCP Area 0150","Medium Density",null,2410,2424,2438,2452,2516,2539,2553,2567,2586,2604,2623,2645,2670,2694,2727,2762,2796,2831,2866,2900,2935,2969,3004,null,null,null,null,232,9.5000000000000001E-2,"ge",0.125,566,0.2321575061525841,0.35799999999999998,0.35449999999999998,0.35499999999999998,0.35560000000000003,0.3574,0.35709999999999997,0.35659999999999997,0.35630000000000001,0.35520000000000002,0.35539999999999999,0.35539999999999999,0.35570000000000002,0.3553,0.3553,0.35539999999999999,0.35570000000000002,0.35589999999999999,0.35620000000000002,0.35639999999999999,0.35649999999999998,0.35659999999999997,0.35670000000000002,0.3569,2.9999999999999997E-4,1.5E-3,1.8E-3]
["DCP Area 0150","High Density",null,451,530,534,537,604,639,663,681,724,740,762,785,824,857.2,902.7,943.3,988.9,1029,1075,1121,1166,1212,1257,null,null,null,null,290,0.54300000000000004,433,0.52600000000000002,723,1.353932584269663,6.7000000000000004E-2,7.7499999999999999E-2,7.7799999999999994E-2,7.7899999999999997E-2,8.5800000000000001E-2,8.9899999999999994E-2,9.2600000000000002E-2,9.4500000000000001E-2,9.9400000000000002E-2,0.10100000000000001,0.1033,0.1056,0.10970000000000001,0.113,0.1176,0.1215,0.12590000000000001,0.1295,0.13370000000000001,0.13780000000000001,0.14169999999999999,0.14560000000000001,0.14940000000000001,3.1899999999999998E-2,3.9699999999999999E-2,7.1599999999999997E-2]
["DCP Area 0160","Separate House",null,1891,1899,1907,1914,1920,1927,1934,1940,1947,1953,1960,1965,1970,1975,1980,1985,1989,1992,1996,2000,2003,2007,2011,null,null,null,null,63,3.3000000000000002E-2,41,2.1000000000000001E-2,104,5.4535920293654956E-2,0.51,0.50590000000000002,0.50460000000000005,0.50249999999999995,0.48349999999999999,0.47670000000000001,0.46839999999999998,0.46389999999999998,0.46029999999999999,0.45639999999999997,0.45269999999999999,0.44879999999999998,0.44450000000000001,0.44059999999999999,0.43709999999999999,0.43359999999999999,0.43009999999999998,0.42699999999999999,0.42380000000000001,0.42059999999999997,0.41739999999999999,0.41439999999999999,0.4113,-6.0100000000000001E-2,-3.32E-2,-9.3299999999999994E-2]
["DCP Area 0160","Medium Density",null,1724,1735,1752,1761,1774,1782,1791,1818,1829,1840,1852,1863,1876,1890,1903,1916,1930,1944,1961,1978,1995,2011,2028,null,null,null,null,124,7.0999999999999994E-2,152,8.1000000000000003E-2,276,0.15753424657534246,0.46489999999999998,0.4622,0.46360000000000001,0.46229999999999999,0.44669999999999999,0.44090000000000001,0.43380000000000002,0.43469999999999998,0.43240000000000001,0.43,0.42770000000000002,0.42549999999999999,0.42330000000000001,0.42159999999999997,0.42009999999999997,0.41870000000000002,0.41749999999999998,0.41670000000000001,0.4163,0.41599999999999998,0.41560000000000002,0.41520000000000001,0.41489999999999999,-4.0300000000000002E-2,-8.3999999999999995E-3,-4.87E-2]
["DCP Area 0160","High Density",null,93,120,120,134,277,333,404,424,454,486,518,550,586,617.6,646.79999999999995,675.9,705,729,753.1,777.2,801.3,825.4,849.5,null,null,null,null,466,3.883,263,0.45,729,6.0791666666666666,2.5100000000000001E-2,3.2000000000000001E-2,3.1800000000000002E-2,3.5200000000000002E-2,6.9800000000000001E-2,8.2400000000000001E-2,9.7799999999999998E-2,0.1014,0.10730000000000001,0.11360000000000001,0.1196,0.12559999999999999,0.13220000000000001,0.13780000000000001,0.14280000000000001,0.1477,0.1525,0.15629999999999999,0.15989999999999999,0.16350000000000001,0.16700000000000001,0.1704,0.17380000000000001,0.10050000000000001,4.1599999999999998E-2,0.14199999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data From","Copy of 240512 - Forecasts used in OSS - to be updated.xlsx"]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Dwellings for FCC",null,null,null,null,null,null,"Proportion of Dwellings",null,null,null,"Stock Dwellings by Category",null,null,null,null,null,null,null,null,null,null,null,null,"COMMERCIAL - SQM",null,null,null,null,null,"INDUSTRIAL - SQM"]
[null,null,null,null,null,null,null,null,null,null,"Statewide draft housing targets | Help us shape the future for Victoria | Engage Victoria",null,null,null,null,null,null,null,null,null,null,"From 2021 Census of Population and Housing as collected by idcommunity","https://atlas.id.com.au/frankston",null,null,null,null,null,null,null,null,null,null,null,"Council",2018,"Additional floorspace 2016 to 2031","Average Change per year",null,null,"Council",2022,"Available Supply","Average Year consumption","Years of Supply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Number","Proportion",null,"Category","As at 2021","Change 2016 to 2021","Growth pa","Projection as at 2024",null,null,null,null,null,null,null,null,"Frankston",485250,75000,{"$f":"AK54/15","v":5000},null,null,"Frankston",{"$f":"CONVERT(368.4, \"ha\", \"m^2\")","v":3684000},{"$f":"CONVERT(21.6, \"ha\", \"m^2\")","v":216000},{"$f":"CONVERT(AVERAGE(10.6, 8.7, 8.3), \"ha\", \"m^2\")","v":92000},{"$f":"AQ54/AR54","v":2.347826086956522}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!K81","v":"Separate Dwelling"},{"$f":"Dashboard!L81","v":99},{"$f":"S55/$S$60","v":0.7021276595744681},null,"Separate Dwelling",46088,2018,{"$f":"X55/5","v":403.6},{"$f":"W55+(Y55*5)","v":48106},null,null,null,null,null,null,null,null,"Source: ",null,null,null,null,null,"Source: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!K82","v":"Medium Density"},{"$f":"Dashboard!L82","v":33},{"$f":"S56/$S$60","v":0.23404255319148937},null,"Medium Density",11724,-26,{"$f":"X56/5","v":-5.2},{"$f":"W56+(Y56*5)","v":11698},null,null,null,null,null,null,null,null,"Melbourne Industrial and Commercial Land Use Plan 2022 (table below)",null,null,null,null,null,"Melbourne Industrial and Commercial Land Use Plan 2022 (table below)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!K83","v":"High Density"},{"$f":"Dashboard!L83","v":9},6.3829787234042548E-2,null,"High Density",444,143,{"$f":"X57/5","v":28.6},{"$f":"W57+(Y57*5)","v":587}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!K84","v":"Commercial"},{"$f":"Dashboard!L84","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!K85","v":"Industrial"},{"$f":"Dashboard!L85","v":1},null,null,null,{"$f":"SUM(W55:W57)","v":58256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(S55:S57)","v":141},null,null,null,{"$f":"W55/W59","v":0.79112881076627295}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W56/W59","v":0.20124965668772316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W57/W61","v":2206.2149437052199}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Dwellings",36000,"Statewide draft housing targets | Help us shape the future for Victoria | Engage Victoria"]
[null,null,null,null,null,null,null,null,null,null,"Time Period",{"$f":"2051-2023","v":28},"years"]
[null,null,null,null,null,null,null,null,null,null,"Average New Dwellings",{"$f":"L86/L87","v":1285.7142857142858}]
[]
[]
[]
[null,"Annual lots"]
[null,"Separate House",null,{"$f":"SUMIF($B$2:$B$49,$B93,D$2:D$49)","v":37135},{"$f":"SUMIF($B$2:$B$49,$B93,E$2:E$49)","v":37362},37587,37801,38016,38231,38443,38649,38856,39067,39281,39499,39712,39930,40154,40385,40613,40841,41063,41289,41510,41732,41953]
[null,"Medium Density",null,{"$f":"SUMIF($B$2:$B$49,$B94,D$2:D$49)","v":22464},22747,23108,23547,23937,24195,24425,24666,24920,25229,25612,26108,26657,27173.4,27682.400000000001,28207.7,28732.9,29258.2,29782.400000000001,30311.599999999999,30840.799999999999,31385,31935.200000000001]
[null,"High Density",null,{"$f":"SUMIF($B$2:$B$49,$B95,D$2:D$49)","v":4276},5005,5542,6433,7482,8565,9668,10540,11395,12156,12816,13346,13838,14415.400000000001,14953.34,15396.779999999999,15849.300000000001,16266.5,16691.2,17129.399999999998,17570.7,18013,18454.2]
[{"$f":"21896","v":21896}]
[{"$f":"2036-2021","v":15},"Annual lot increase",null,"Average annual increase"]
[{"$f":"A96/A97","v":1459.7333333333333},"Separate House",null,{"$f":"AVERAGE(E98:Z98)","v":219},{"$f":"E93-D93","v":227},225,214,215,215,212,206,207,211,214,218,213,218,224,231,228,228,222,226,221,222,221]
[null,"Medium Density",null,{"$f":"AVERAGE(E99:Z99)","v":430.50909090909096},{"$f":"E94-D94","v":283},361,439,390,258,230,241,254,309,383,496,549,516.40000000000146,509,525.29999999999927,525.20000000000073,525.29999999999927,524.20000000000073,529.19999999999709,529.20000000000073,544.20000000000073,550.20000000000073]
[null,"High Density",null,644.4636363636364,{"$f":"E95-D95","v":729},537,891,1049,1083,1103,872,855,761,660,530,492,577.40000000000146,537.93999999999869,443.43999999999869,452.52000000000226,417.19999999999891,424.70000000000073,438.19999999999709,441.30000000000291,442.29999999999927,441.20000000000073]
[]
[null,"Growth Rate (%)",null,"Average annual growth rate"]
[null,"Separate House",null,{"$f":"AVERAGE(E103:Z103)","v":5.5604239853761202E-3},{"$f":"(E93/D93)-1","v":6.112831560522336E-3},{"$f":"(F93/E93)-1","v":6.022161554520622E-3},5.6934578444673978E-3,5.6876802201000221E-3,5.6555134680134067E-3,5.5452381575160636E-3,5.3585828369273614E-3,5.3558953659862407E-3,5.4303067737286881E-3,5.4777689610157054E-3,5.5497568799165453E-3,5.3925415833311341E-3,5.4895245769541745E-3,5.6098171800651464E-3,5.7528515216416221E-3,5.6456605175188024E-3,5.6139659714868895E-3,5.4357141108201112E-3,5.5037381584395195E-3,5.3525151977524832E-3,5.3481088894242745E-3,5.2956963481260999E-3]
[null,"Medium Density",null,{"$f":"AVERAGE(E104:Z104)","v":1.6125125861415405E-2},{"$f":"(E94/D94)-1","v":1.2597934472934558E-2},1.5870224645008202E-2,1.8997749697074573E-2,1.6562619441967019E-2,1.0778293019175322E-2,9.5060963008886112E-3,9.8669396110542262E-3,1.0297575610151544E-2,1.2399678972712769E-2,1.518094256609448E-2,1.9365922223957499E-2,2.1028037383177489E-2,1.9372022358104868E-2,1.8731553651732957E-2,1.8975955841979086E-2,1.8619029555759559E-2,1.828217826950973E-2,1.791634481957205E-2,1.7768883635972843E-2,1.745866269019114E-2,1.7645456667790826E-2,1.753066751632959E-2]
[null,"High Density",null,6.990716620728249E-2,{"$f":"(E95/D95)-1","v":0.17048643592142199},0.10729270729270723,0.16077228437387214,0.16306544380537846,0.14474739374498791,0.12877991827203727,9.0194455937112172E-2,8.1119544592030302E-2,6.6783677051338364E-2,5.4294175715696058E-2,4.1354556803995024E-2,3.6864978270642945E-2,4.1725682902153505E-2,3.7317035947666888E-2,2.9654913216712764E-2,2.9390560883509664E-2,2.6322929088350877E-2,2.6108874066332666E-2,2.6253355061349515E-2,2.5762723738134596E-2,2.5172588456919609E-2,2.4493421417864925E-2]
[]
[null,null,"Annual lot Increase",null,{"$f":"'6. Financial Performance'!H2","v":2025},{"$f":"'6. Financial Performance'!I2","v":2026},{"$f":"'6. Financial Performance'!J2","v":2027},{"$f":"'6. Financial Performance'!K2","v":2028},{"$f":"'6. Financial Performance'!L2","v":2029},{"$f":"'6. Financial Performance'!M2","v":2030},{"$f":"'6. Financial Performance'!N2","v":2031},{"$f":"'6. Financial Performance'!O2","v":2032},{"$f":"'6. Financial Performance'!P2","v":2033},{"$f":"'6. Financial Performance'!Q2","v":2034},{"$f":"'6. Financial Performance'!R2","v":2035},{"$f":"'6. Financial Performance'!S2","v":2036},{"$f":"'6. Financial Performance'!T2","v":2037},{"$f":"'6. Financial Performance'!U2","v":2038},{"$f":"'6. Financial Performance'!V2","v":2039},{"$f":"'6. Financial Performance'!W2","v":2040},{"$f":"'6. Financial Performance'!X2","v":2041},{"$f":"'6. Financial Performance'!Y2","v":2042},{"$f":"'6. Financial Performance'!Z2","v":2043},{"$f":"'6. Financial Performance'!AA2","v":2044},{"$f":"'6. Financial Performance'!AB2","v":2045},{"$f":"'6. Financial Performance'!AC2","v":2046},{"$f":"'6. Financial Performance'!AD2","v":2047},{"$f":"'6. Financial Performance'!AE2","v":2048},{"$f":"'6. Financial Performance'!AF2","v":2049},{"$f":"'6. Financial Performance'!AG2","v":2050},{"$f":"'6. Financial Performance'!AH2","v":2051},{"$f":"'6. Financial Performance'!AI2","v":2052},{"$f":"'6. Financial Performance'!AJ2","v":2053},{"$f":"'6. Financial Performance'!AK2","v":2054},{"$f":"'6. Financial Performance'!AL2","v":2055},{"$f":"'6. Financial Performance'!AN2","v":""},{"$f":"'6. Financial Performance'!AO2","v":""},{"$f":"'6. Financial Performance'!AP2","v":""}]
["Developments","Separate House",{"$f":"Dashboard!E36","v":100},{"$f":"F108-E108","v":100},{"$f":"Dashboard!D36","v":100000},{"$f":"IF(F107=\"\",0,E108+$C108)","v":100100},{"$f":"IF(G107=\"\",0,F108+$C108)","v":100200},100300,100400,100500,100600,100700,100800,100900,101000,101100,101200,101300,101400,101500,101600,101700,101800,101900,102000,102100,102200,102300,102400,102500,102600,102700,102800,102900,103000]
[null,"Medium Density",{"$f":"Dashboard!E37","v":100},{"$f":"F109-E109","v":100},{"$f":"Dashboard!D37","v":500},{"$f":"IF(F107=\"\",0,E109+$C$109)","v":600},{"$f":"IF(G107=\"\",0,F109+$C$109)","v":700},800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000,2100,2200,2300,2400,2500,2600,2700,2800,2900,3000,3100,3200,3300,3400,3500]
[null,"High Density",{"$f":"Dashboard!E38","v":20},{"$f":"F110-E110","v":20},{"$f":"Dashboard!D38","v":587},{"$f":"IF(F107=\"\",0,E110+$C$110)","v":607},{"$f":"IF(G107=\"\",0,F110+$C$110)","v":627},647,667,687,707,727,747,767,787,807,827,847,867,887,907,927,947,967,987,1007,1027,1047,1067,1087,1107,1127,1147,1167,1187]
["Floor Space","Industrial",{"$f":"Dashboard!E39","v":20},null,{"$f":"Dashboard!D39","v":2500},{"$f":"IF(AND(F107<>\"\", Dashboard!$E$10+$AS$54>F107),E111+$C$111, 0)","v":2520},{"$f":"IF(AND(G107<>\"\", Dashboard!$E$10+$AS$54>G107),F111+$C$111, F111)","v":2540},{"$f":"IF(AND(H107<>\"\", Dashboard!$E$10+$AS$54>H107),G111+$C$111, G111)","v":2540},{"$f":"IF(AND(I107<>\"\", Dashboard!$E$10+$AS$54>I107),H111+$C$111, H111)","v":2540},{"$f":"IF(AND(J107<>\"\", Dashboard!$E$10+$AS$54>J107),I111+$C$111, I111)","v":2540},{"$f":"IF(AND(K107<>\"\", Dashboard!$E$10+$AS$54>K107),J111+$C$111, J111)","v":2540},{"$f":"IF(AND(L107<>\"\", Dashboard!$E$10+$AS$54>L107),K111+$C$111, K111)","v":2540},{"$f":"IF(AND(M107<>\"\", Dashboard!$E$10+$AS$54>M107),L111+$C$111, L111)","v":2540},{"$f":"IF(AND(N107<>\"\", Dashboard!$E$10+$AS$54>N107),M111+$C$111, M111)","v":2540},{"$f":"IF(AND(O107<>\"\", Dashboard!$E$10+$AS$54>O107),N111+$C$111, N111)","v":2540},{"$f":"IF(AND(P107<>\"\", Dashboard!$E$10+$AS$54>P107),O111+$C$111, O111)","v":2540},{"$f":"IF(AND(Q107<>\"\", Dashboard!$E$10+$AS$54>Q107),P111+$C$111, P111)","v":2540},{"$f":"IF(AND(R107<>\"\", Dashboard!$E$10+$AS$54>R107),Q111+$C$111, Q111)","v":2540},{"$f":"IF(AND(S107<>\"\", Dashboard!$E$10+$AS$54>S107),R111+$C$111, R111)","v":2540},{"$f":"IF(AND(T107<>\"\", Dashboard!$E$10+$AS$54>T107),S111+$C$111, S111)","v":2540},{"$f":"IF(AND(U107<>\"\", Dashboard!$E$10+$AS$54>U107),T111+$C$111, T111)","v":2540},{"$f":"IF(AND(V107<>\"\", Dashboard!$E$10+$AS$54>V107),U111+$C$111, U111)","v":2540},{"$f":"IF(AND(W107<>\"\", Dashboard!$E$10+$AS$54>W107),V111+$C$111, V111)","v":2540},{"$f":"IF(AND(X107<>\"\", Dashboard!$E$10+$AS$54>X107),W111+$C$111, W111)","v":2540},{"$f":"IF(AND(Y107<>\"\", Dashboard!$E$10+$AS$54>Y107),X111+$C$111, X111)","v":2540},{"$f":"IF(AND(Z107<>\"\", Dashboard!$E$10+$AS$54>Z107),Y111+$C$111, Y111)","v":2540},{"$f":"IF(AND(AA107<>\"\", Dashboard!$E$10+$AS$54>AA107),Z111+$C$111, Z111)","v":2540},{"$f":"IF(AND(AB107<>\"\", Dashboard!$E$10+$AS$54>AB107),AA111+$C$111, AA111)","v":2540},{"$f":"IF(AND(AC107<>\"\", Dashboard!$E$10+$AS$54>AC107),AB111+$C$111, AB111)","v":2540},{"$f":"IF(AND(AD107<>\"\", Dashboard!$E$10+$AS$54>AD107),AC111+$C$111, AC111)","v":2540},{"$f":"IF(AND(AE107<>\"\", Dashboard!$E$10+$AS$54>AE107),AD111+$C$111, AD111)","v":2540},{"$f":"IF(AND(AF107<>\"\", Dashboard!$E$10+$AS$54>AF107),AE111+$C$111, AE111)","v":2540},{"$f":"IF(AND(AG107<>\"\", Dashboard!$E$10+$AS$54>AG107),AF111+$C$111, AF111)","v":2540},{"$f":"IF(AND(AH107<>\"\", Dashboard!$E$10+$AS$54>AH107),AG111+$C$111, AG111)","v":2540},{"$f":"IF(AND(AI107<>\"\", Dashboard!$E$10+$AS$54>AI107),AH111+$C$111, AH111)","v":2540}]
["Floor Space","Commercial",{"$f":"Dashboard!E40","v":20},null,{"$f":"Dashboard!D40","v":2000},{"$f":"IF(F107=\"\",0,E112+$C$112)","v":2020},{"$f":"IF(G107=\"\",0,F112+$C$112)","v":2040},2060,2080,2100,2120,2140,2160,2180,2200,2220,2240,2260,2280,2300,2320,2340,2360,2380,2400,2420,2440,2460,2480,2500,2520,2540,2560,2580,2600]
[]
[null,"Growth Rate (%)",null,"Average annual growth rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"["]
[null,"Separate House",null,{"$f":"AVERAGE(E115:Z115)","v":9.8964811545573534E-4},{"$f":"IF(F107=\"\",0,(F108/E108)-1)","v":9.9999999999988987E-4},{"$f":"IF(G107=\"\",0,(G108/F108)-1)","v":9.990009990010762E-4},9.9800399201588341E-4,9.9700897308085956E-4,9.960159362549792E-4,9.9502487562186381E-4,9.9403578528822756E-4,9.930486593843213E-4,9.9206349206348854E-4,9.9108027750238747E-4,{"$f":"IF(P107=\"\",0,(P108/O108)-1)","v":9.9009900990099098E-4},9.8911968348169843E-4,9.8814229249022389E-4,9.8716683119448589E-4,9.8619329388549559E-4,9.852216748769127E-4,9.8425196850393526E-4,9.8328416912485395E-4,9.8231827111994185E-4,9.8135426889101041E-4,9.8039215686274161E-4,9.7943192948091173E-4,9.7847358121327943E-4,9.7751710654936375E-4,9.765625E-4,9.7560975609756184E-4,9.746588693957392E-4,9.7370983446931625E-4,9.7276264591439343E-4,9.7181729834794339E-4,{"$f":"IF(AJ107=\"\",0,(AJ108/AI108)-1)","v":0},"["]
[null,"Medium Density",null,{"$f":"AVERAGE(E116:Z116)","v":8.0503926494623276E-2},{"$f":"IF(F107=\"\",0,(F109/E109)-1)","v":0.19999999999999996},{"$f":"IF(G107=\"\",0,(G109/F109)-1)","v":0.16666666666666674},0.14285714285714279,0.125,0.11111111111111116,0.10000000000000009,9.0909090909090828E-2,8.3333333333333259E-2,7.6923076923076872E-2,7.1428571428571397E-2,6.6666666666666652E-2,6.25E-2,5.8823529411764719E-2,5.555555555555558E-2,5.2631578947368363E-2,5.0000000000000044E-2,4.7619047619047672E-2,4.5454545454545414E-2,4.3478260869565188E-2,4.1666666666666741E-2,4.0000000000000036E-2,3.8461538461538547E-2,3.7037037037036979E-2,3.5714285714285809E-2,3.4482758620689724E-2,3.3333333333333437E-2,3.2258064516129004E-2,3.125E-2,3.0303030303030276E-2,2.9411764705882248E-2,0,"["]
[null,"High Density",null,2.5760736017026373E-2,{"$f":"IF(F107=\"\",0,(F110/E110)-1)","v":3.4071550255536653E-2},{"$f":"IF(G107=\"\",0,(G110/F110)-1)","v":3.2948929159802409E-2},3.1897926634768758E-2,3.0911901081916549E-2,2.998500749625177E-2,2.9112081513828159E-2,2.8288543140028377E-2,2.7510316368638321E-2,2.6773761713520861E-2,2.6075619295958363E-2,2.5412960609911162E-2,2.4783147459727317E-2,2.4183796856106499E-2,2.3612750885478206E-2,2.3068050749711633E-2,2.2547914317925688E-2,2.2050716648291058E-2,2.1574973031283751E-2,2.1119324181626098E-2,2.0682523267838704E-2,2.0263424518743633E-2,1.9860973187686204E-2,1.9474196689386547E-2,1.9102196752626588E-2,1.8744142455482615E-2,1.8399264029438811E-2,1.8066847335139968E-2,1.7746228926353247E-2,1.7436791630339954E-2,1.7137960582690681E-2,0]
[null,"Industrial",null,7.2438672438672339E-4,{"$f":"IF(F107=\"\",0,(F111/E111)-1)","v":8.0000000000000071E-3},{"$f":"IF(G107=\"\",0,(G111/F111)-1)","v":7.9365079365079083E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial",null,9.0797832965314341E-3,{"$f":"IF(F107=\"\",0,(F112/E112)-1)","v":1.0000000000000009E-2},{"$f":"IF(G107=\"\",0,(G112/F112)-1)","v":9.9009900990099098E-3},9.8039215686274161E-3,9.7087378640776656E-3,9.6153846153845812E-3,9.52380952380949E-3,9.4339622641510523E-3,9.3457943925232545E-3,9.2592592592593004E-3,9.1743119266054496E-3,9.0909090909090384E-3,9.009009009008917E-3,8.9285714285713969E-3,8.8495575221239076E-3,8.7719298245614308E-3,8.6956521739129933E-3,8.6206896551723755E-3,8.5470085470085166E-3,8.4745762711864181E-3,8.4033613445377853E-3,8.3333333333333037E-3,8.2644628099173278E-3,8.1967213114753079E-3,8.1300813008129413E-3,8.0645161290322509E-3,8.0000000000000071E-3,7.9365079365079083E-3,7.8740157480314821E-3,7.8125E-3,7.7519379844961378E-3,0]
[null,null,null,"Separate residential to separate house, medium density, high desnity"]
[null,null,null,"Match growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2038,"Total Change"]
[null,"Additional per annum",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,null,null,null,null,{"$f":"B123","v":"Separate House"},{"$f":"I108","v":100400},{"$f":"AA108","v":102200},{"$f":"AG122-AF122","v":1800}]
[null,"Separate House",null,0,{"$f":"F108-E108","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,{"$f":"B124","v":"Medium Density"},{"$f":"I109","v":900},{"$f":"AA109","v":2700},{"$f":"AG123-AF123","v":1800}]
[null,"Medium Density",null,0,{"$f":"F109-E109","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,"High Density",{"$f":"I110","v":667},{"$f":"AA110","v":1027},{"$f":"AG124-AF124","v":360}]
[null,"High Density",null,0,{"$f":"F110-E110","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
["Estimate","Industrial",null,0,{"$f":"E111-D111","v":2500},20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA111-Z111","v":0},0,0]
["Estimate","Commercial",null,0,{"$f":"E112-D112","v":2000},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,null,null,2020,2038,"Total Change",null,null,"DwellingType","Total Change",2020,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0010",{"$f":"SUMIF($A$2:$A$49,$AE128,$H$2:$H$49)","v":4025},{"$f":"SUMIF($A$2:$A$49,$AE128,$Z$2:$Z$49)","v":4243.5},{"$f":"AG128-AF128","v":218.5},null,"DCP Area 0010","Separate House",{"$f":"AN128-AM128","v":186},3435,3621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0020",{"$f":"SUMIF($A$2:$A$49,$AE129,$H$2:$H$49)","v":6426},{"$f":"SUMIF($A$2:$A$49,$AE129,$Z$2:$Z$49)","v":7755.7},{"$f":"AG129-AF129","v":1329.6999999999998},null,"DCP Area 0010","Medium Density",32.5,590,622.5]
[null,null,null,null,"Commercial Sqm floor space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0030",3058,4403,1345,null,"DCP Area 0010","High Density",0,0,0]
[null,null,null,null,2021,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0040",3222,4428.3999999999996,1206.3999999999996,null,"DCP Area 0020","Separate House",593,3802,4395]
[null,null,null,null,{"$f":"SUM(C159:C174,C179:C194)","v":1531977.5036218115},{"$f":"SUM(D159:D174,D179:D194)","v":2033242.5302311201},null,"Ave Per Year",null,{"$f":"(F132-E132)/(F131-E131)","v":25063.251330465428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0050",2367,2652.7999999999997,285.79999999999973,null,"DCP Area 0020","Medium Density",460,2519,2979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0060",3276,3931.2,655.19999999999982,null,"DCP Area 0020","High Density",276.7,105,381.7]
["average impervious area per square metre of floor space",null,null,null,"Industrial sqm floor space",null,null,"Commercial only",null,{"$f":"(D195-C195)/(F131-E131)","v":14407.3103027375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0070",2969,4040.3,1071.3000000000002,null,"DCP Area 0030","Separate House",93,1409,1502]
[null,null,null,null,2021,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0080",4637,6180,1543,null,"DCP Area 0030","Medium Density",647,666,1313]
[null,null,null,null,{"$f":"SUM(C199:C214)","v":1401346.5781249995},{"$f":"SUM(D199:D214)","v":1541956.5406249999},null,"Ave Per Year",null,{"$f":"(F136-E136)/(F135-E135)","v":7030.4981250000183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0090",4161,5896,1735,null,"DCP Area 0030","High Density",605,983,1588]
["Residential Dwellings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0100",4533,8720,4187,null,"DCP Area 0040","Separate House",211,1654,1865]
["Area No.","Area Name",2021,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0110",3001,4869.5,1868.5,null,"DCP Area 0040","Medium Density",454,1431,1885]
["Area 01","Reservoir (Merrilands)",4038,4952.0804428596366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0120",4877,7143,2266,null,"DCP Area 0040","High Density",541.4,137,678.4]
["Area 02","Reservoir (Cheddar)",6566.74,8413.8536505997054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0130",5593,6492.5,899.5,null,"DCP Area 0050","Separate House",177,1503,1680]
["Area 03","Bundoora - Macleod",3217,4815.189761364486,null,null,"Residential/Commercial/Industrial","Size Category","No. Of Dwellings/Units","Residential Categories","Total Land (Allotment) Size (m²)","Unit/Dwelling no. ","Description","Impervious Area (m²)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0140",6279,8281,2002,null,"DCP Area 0050","Medium Density",94.700000000000045,701,795.7]
["Area 04","Reservoir (Edwardes Lake)",3256.1600000000003,4281.2680717153335,null,null,"Commercial","Retail",1,"Non-Residential",1788,"Retail1","Roof",1550,null,null,"Total Land/Impervious area ratio","Total impervious",null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0150",7040,8417,1377,null,"DCP Area 0050","High Density",14.099999999999994,163,177.1]
["Area 05","Kingsbury",2381.59,2990.2088258983122,null,null,"Commercial","Retail",1,"Non-Residential",1788,"Remaining Impervious","Untreated",238,null,null,"Industrial",2021,2041,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0160",3971,4888.5,917.5,null,"DCP Area 0060","Separate House",362,2022,2384]
["Area 06","Reservoir (Edwardes Lake)",3316.78,4264.8411899359153,null,null,"Industrial","Industrial",1,"Non-Residential",458,"Industrial1","Roof",250,null,1.1834625322997416,{"$f":"'8. Developer Cost Outputs'!J9/'8. Developer Cost Outputs'!K9","v":1},{"$f":"Q144*E136","v":1401346.5781249995},{"$f":"Q144*F136","v":1541956.5406249999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0060","Medium Density",253,1187,1440]
["Area 07","Reservoir (Oakhill)",2999.53,3925.9046657357303,null,null,"Industrial","Industrial",1,"Non-Residential",458,"Industrial1","Roof",137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0060","High Density",40.200000000000003,67,107.2]
["Area 08","Reservoir (Oakhill)",4769.4399999999996,6694.1824762486594,null,null,"Industrial","Industrial",1,"Non-Residential",458,"Remaining Impervious","Untreated",30,null,null,null,"Total impervious",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0070","Separate House",163,1839,2002]
["Area 09","Preston (West)",4306.7700000000004,5714.5855546966559,null,null,"Commercial","Retail",1,"Non-Residential",1100,"Retail1","Roof",361.5,null,null,"Commercial",2021,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0070","Medium Density",264,1009,1273]
["Area 10","Preston Activity Centre",4962.01,8082.3380422911014,null,null,"Commercial","Retail",1,"Non-Residential",1100,"Retail1","Terrace",259.5,null,1.5108553492021972,{"$f":"'8. Developer Cost Outputs'!J8/'8. Developer Cost Outputs'!K8","v":5.4647820362785247},{"$f":"Q148*E132","v":8371923.1417752942},{"$f":"Q148*F132","v":11111227.25460452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0070","High Density",644.29999999999995,121,765.3]
["Area 11","Preston (East)",3033.3999999999996,4343.7574670224167,null,null,"Commercial","Retail",1,"Non-Residential",1100,"Remaining Impervious","Untreated",324.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0080","Separate House",437,2783,3220,null,null,{"$f":"SUM(AL149:AL151)","v":1543}]
["Area 12","Thornbury (West)-Preston (West)",4915.4000000000005,7233.0514431588663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0080","Medium Density",479,1314,1793,null,null,{"$f":"AL151/AQ149","v":0.40635126377187297}]
["Area 13","Thornbury (East)",5672.9999999999991,7261.2100965015079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0080","High Density",627,540,1167]
["Area 14","Northcote (West)",6404.18,8995.3628640001989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0090","Separate House",183,2131,2314,null,null,{"$f":"SUM(AL152:AL154)","v":1735}]
["Area 15","Northcote (East)",7109.16,9021.6242605291372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0090","Medium Density",671,1286,1957,null,null,{"$f":"AL154/AQ152","v":0.50778097982708936}]
["Area 16","Fairfield-Alphington ",4041.84,5321.5411874423362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0090","High Density",881,744,1625]
["Total",null,70991,96311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0100","Separate House",276,2257,2533,null,null,{"$f":"SUM(AL155:AL157)","v":4187}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0100","Medium Density",864,1086,1950,null,null,{"$f":"AL157/AQ155","v":0.72772868402197277}]
["Retail Floorspace SQM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0100","High Density",3047,1190,4237]
["Area No.","Area Name",2021,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0110","Separate House",339,1817,2156,null,null,{"$f":"SUM(AL158:AL160)","v":1868.5}]
["Area 01","Reservoir (Merrilands)",6112.1352694169655,8112.0325533675823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0110","Medium Density",1227,869,2096,null,null,{"$f":"AL159/AQ158","v":0.65667647845865673}]
["Area 02","Reservoir (Cheddar)",9969.8152046998857,13231.949544091036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0110","High Density",302.5,315,617.5,null,null,{"$f":"AL160/AQ158","v":0.1618945678351619}]
["Area 03","Bundoora - Macleod",16309.097822876207,21645.452304894457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0120","Separate House",223,2422,2645,null,null,{"$f":"SUM(AL161:AL163)","v":2266}]
["Area 04","Reservoir (Edwardes Lake)",21214.447603254121,28155.83784940089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0120","Medium Density",671,1780,2451]
["Area 05","Kingsbury",5486.9656293677954,7282.3067295901701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0120","High Density",1372,675,2047,null,null,{"$f":"AL163/AQ161","v":0.60547219770520744}]
["Area 06","Reservoir (Edwardes Lake)",11766.120165922055,15616.007435303236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0130","Separate House",268,2758,3026]
["Area 07","Reservoir (Oakhill)",23977.524817104517,31822.996922004451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0130","Medium Density",499,2519,3018]
["Area 08","Reservoir (Oakhill)",123857.77315157121,164384.17075298214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0130","High Density",132.5,316,448.5]
["Area 09","Preston (West)",12291.913607933187,16313.841061349336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0140","Separate House",99,2344,2443]
["Area 10","Preston Activity Centre",99976.641242021491,132689.10660234661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0140","Medium Density",640,2690,3330,null,null,{"$f":"SUM(AL167:AL169)","v":2002}]
["Area 11","Preston (East)",137346.00976597788,182285.77300499327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0140","High Density",1263,1245,2508,null,null,{"$f":"AL169/AQ168","v":0.63086913086913088},null,{"$f":"AVERAGE(AQ169,AQ163,AQ156,AQ153,AQ150)","v":0.57564045123905472}]
["Area 12","Thornbury (West)-Preston (West)",27559.682484238994,36577.240459854365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0150","Separate House",236,3920,4156]
["Area 13","Thornbury (East)",23008.676431572247,30537.140294772915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0150","Medium Density",488,2516,3004]
["Area 14","Northcote (West)",48172.695862437206,63934.854153979264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0150","High Density",653,604,1257]
["Area 15","Northcote (East)",54114.823460605752,71821.252341826505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0160","Separate House",91,1920,2011]
["Area 16","Fairfield-Alphington ",30174.65880851783,40047.83987131976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0160","Medium Density",254,1774,2028]
["Total",null,651338.98132751731,864457.80188207584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCP Area 0160","High Density",572.5,277,849.5]
[]
["Commercial Floorspace SQM"]
["Area No.","Area Name",2021,2041]
["Area 01","Reservoir (Merrilands)",13516.233719507431,17938.765062195871]
["Area 02","Reservoir (Cheddar)",27375.47897792406,36332.7755380038]
["Area 03","Bundoora - Macleod",150015.10807880282,199100.26975352099]
["Area 04","Reservoir (Edwardes Lake)",103039.6067458404,136754.31602273631]
["Area 05","Kingsbury",10129.809117088178,13444.297401728925]
["Area 06","Reservoir (Edwardes Lake)",4041.3875399929616,5363.7354243576574]
["Area 07","Reservoir (Oakhill)",8538.4397123411163,11332.229611888695]
["Area 08","Reservoir (Oakhill)",42305.015555652193,56147.278210356577]
["Area 09","Preston (West)",14102.622985582697,18717.02174948117]
["Area 10","Preston Activity Centre",130424.760696656,173099.93219884139]
["Area 11","Preston (East)",131940.81667606163,175112.04390096769]
["Area 12","Thornbury (West)-Preston (West)",40026.968529466139,53123.850882046456]
["Area 13","Thornbury (East)",53083.32399206097,70452.264852424429]
["Area 14","Northcote (West)",55270.798544751073,73355.484262104015]
["Area 15","Northcote (East)",52923.564212422309,70240.231440395612]
["Area 16","Fairfield-Alphington ",43904.587210144469,58270.232037995083]
["Total",null,880638.52229429467,1168784.7283490447]
[]
["Industrial Floorspace SQM"]
["Area No.","Area Name",2021,2041]
["Area 01","Reservoir (Merrilands)",0,0]
["Area 02","Reservoir (Cheddar)",292.63,292.63]
["Area 03","Bundoora - Macleod",0,0]
["Area 04","Reservoir (Edwardes Lake)",368604.37212499988,442826.01462500019]
["Area 05","Kingsbury",1449.64,1449.64]
["Area 06","Reservoir (Edwardes Lake)",3727.47,3727.47]
["Area 07","Reservoir (Oakhill)",1471.8300000000002,1471.8300000000002]
["Area 08","Reservoir (Oakhill)",274.22987499999999,928.02737500000057]
["Area 09","Preston (West)",1964.31,1964.31]
["Area 10","Preston Activity Centre",56791.199999999997,56791.199999999997]
["Area 11","Preston (East)",542839.52487499977,588250.02237499983]
["Area 12","Thornbury (West)-Preston (West)",36594.021249999998,42250.446250000015]
["Area 13","Thornbury (East)",91102.472249999963,98376.317249999818]
["Area 14","Northcote (West)",66464.34000000004,66620.340000000098]
["Area 15","Northcote (East)",19784.489124999996,20261.271624999968]
["Area 16","Fairfield-Alphington ",209986.04862499991,216747.02112499982]
["Total",null,1401346.5781249995,1541956.5406249999]

{"sheet":"6. Financial Performance","index":14,"n_rows":342,"n_cols":43,"rows_kept":342,"cut":false,"hidden":true,"merged":[[101,4,106,4],[118,4,123,4],[108,4,113,4],[125,4,130,4],[116,2,123,2]]}
["Return to Contents",null,null,"Analysis Period",null,{"$f":"'2. Assumptions'!D10","v":30},null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Year (Financial Year Ending)",null,null,null,{"$f":"Dashboard!E10","v":2025},{"$f":"IFERROR(IF(H2+1<=$H$2+$F$1,H2+1,\"\"),\"\")","v":2026},{"$f":"IFERROR(IF(I2+1<=$H$2+$F$1,I2+1,\"\"),\"\")","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,"","","","",""]
[]
[]
[]
[]
[null,"Growth","Annual additional Lots","Cumulative Development per Year"]
[null,"Developments",{"$f":"'5. Dwelling Forecast'!C108","v":100},null,"Separate Dwelling",null,null,{"$f":"'5. Dwelling Forecast'!E108","v":100000},{"$f":"'5. Dwelling Forecast'!F108","v":100100},{"$f":"'5. Dwelling Forecast'!G108","v":100200},{"$f":"'5. Dwelling Forecast'!H108","v":100300},{"$f":"'5. Dwelling Forecast'!I108","v":100400},{"$f":"'5. Dwelling Forecast'!J108","v":100500},{"$f":"'5. Dwelling Forecast'!K108","v":100600},{"$f":"'5. Dwelling Forecast'!L108","v":100700},{"$f":"'5. Dwelling Forecast'!M108","v":100800},{"$f":"'5. Dwelling Forecast'!N108","v":100900},{"$f":"'5. Dwelling Forecast'!O108","v":101000},{"$f":"'5. Dwelling Forecast'!P108","v":101100},{"$f":"'5. Dwelling Forecast'!Q108","v":101200},{"$f":"'5. Dwelling Forecast'!R108","v":101300},{"$f":"'5. Dwelling Forecast'!S108","v":101400},{"$f":"'5. Dwelling Forecast'!T108","v":101500},{"$f":"'5. Dwelling Forecast'!U108","v":101600},{"$f":"'5. Dwelling Forecast'!V108","v":101700},{"$f":"'5. Dwelling Forecast'!W108","v":101800},{"$f":"'5. Dwelling Forecast'!X108","v":101900},{"$f":"'5. Dwelling Forecast'!Y108","v":102000},{"$f":"'5. Dwelling Forecast'!Z108","v":102100},{"$f":"'5. Dwelling Forecast'!AA108","v":102200},{"$f":"'5. Dwelling Forecast'!AB108","v":102300},{"$f":"'5. Dwelling Forecast'!AC108","v":102400},{"$f":"'5. Dwelling Forecast'!AD108","v":102500},{"$f":"'5. Dwelling Forecast'!AE108","v":102600},{"$f":"'5. Dwelling Forecast'!AF108","v":102700},{"$f":"'5. Dwelling Forecast'!AG108","v":102800},{"$f":"'5. Dwelling Forecast'!AH108","v":102900},{"$f":"'5. Dwelling Forecast'!AI108","v":103000}]
[null,"Developments",{"$f":"'5. Dwelling Forecast'!C109","v":100},null,"Medium Density",null,null,{"$f":"'5. Dwelling Forecast'!E109","v":500},{"$f":"'5. Dwelling Forecast'!F109","v":600},{"$f":"'5. Dwelling Forecast'!G109","v":700},{"$f":"'5. Dwelling Forecast'!H109","v":800},{"$f":"'5. Dwelling Forecast'!I109","v":900},{"$f":"'5. Dwelling Forecast'!J109","v":1000},{"$f":"'5. Dwelling Forecast'!K109","v":1100},{"$f":"'5. Dwelling Forecast'!L109","v":1200},{"$f":"'5. Dwelling Forecast'!M109","v":1300},{"$f":"'5. Dwelling Forecast'!N109","v":1400},{"$f":"'5. Dwelling Forecast'!O109","v":1500},{"$f":"'5. Dwelling Forecast'!P109","v":1600},{"$f":"'5. Dwelling Forecast'!Q109","v":1700},{"$f":"'5. Dwelling Forecast'!R109","v":1800},{"$f":"'5. Dwelling Forecast'!S109","v":1900},{"$f":"'5. Dwelling Forecast'!T109","v":2000},{"$f":"'5. Dwelling Forecast'!U109","v":2100},{"$f":"'5. Dwelling Forecast'!V109","v":2200},{"$f":"'5. Dwelling Forecast'!W109","v":2300},{"$f":"'5. Dwelling Forecast'!X109","v":2400},{"$f":"'5. Dwelling Forecast'!Y109","v":2500},{"$f":"'5. Dwelling Forecast'!Z109","v":2600},{"$f":"'5. Dwelling Forecast'!AA109","v":2700},{"$f":"'5. Dwelling Forecast'!AB109","v":2800},{"$f":"'5. Dwelling Forecast'!AC109","v":2900},{"$f":"'5. Dwelling Forecast'!AD109","v":3000},{"$f":"'5. Dwelling Forecast'!AE109","v":3100},{"$f":"'5. Dwelling Forecast'!AF109","v":3200},{"$f":"'5. Dwelling Forecast'!AG109","v":3300},{"$f":"'5. Dwelling Forecast'!AH109","v":3400},{"$f":"'5. Dwelling Forecast'!AI109","v":3500}]
[null,"Developments",{"$f":"'5. Dwelling Forecast'!C110","v":20},null,"High Density",null,null,{"$f":"'5. Dwelling Forecast'!E110","v":587},{"$f":"'5. Dwelling Forecast'!F110","v":607},{"$f":"'5. Dwelling Forecast'!G110","v":627},{"$f":"'5. Dwelling Forecast'!H110","v":647},{"$f":"'5. Dwelling Forecast'!I110","v":667},{"$f":"'5. Dwelling Forecast'!J110","v":687},{"$f":"'5. Dwelling Forecast'!K110","v":707},{"$f":"'5. Dwelling Forecast'!L110","v":727},{"$f":"'5. Dwelling Forecast'!M110","v":747},{"$f":"'5. Dwelling Forecast'!N110","v":767},{"$f":"'5. Dwelling Forecast'!O110","v":787},{"$f":"'5. Dwelling Forecast'!P110","v":807},{"$f":"'5. Dwelling Forecast'!Q110","v":827},{"$f":"'5. Dwelling Forecast'!R110","v":847},{"$f":"'5. Dwelling Forecast'!S110","v":867},{"$f":"'5. Dwelling Forecast'!T110","v":887},{"$f":"'5. Dwelling Forecast'!U110","v":907},{"$f":"'5. Dwelling Forecast'!V110","v":927},{"$f":"'5. Dwelling Forecast'!W110","v":947},{"$f":"'5. Dwelling Forecast'!X110","v":967},{"$f":"'5. Dwelling Forecast'!Y110","v":987},{"$f":"'5. Dwelling Forecast'!Z110","v":1007},{"$f":"'5. Dwelling Forecast'!AA110","v":1027},{"$f":"'5. Dwelling Forecast'!AB110","v":1047},{"$f":"'5. Dwelling Forecast'!AC110","v":1067},{"$f":"'5. Dwelling Forecast'!AD110","v":1087},{"$f":"'5. Dwelling Forecast'!AE110","v":1107},{"$f":"'5. Dwelling Forecast'!AF110","v":1127},{"$f":"'5. Dwelling Forecast'!AG110","v":1147},{"$f":"'5. Dwelling Forecast'!AH110","v":1167},{"$f":"'5. Dwelling Forecast'!AI110","v":1187}]
[null,"Floor Space",0,null,"Industrial",null,null,{"$f":"'5. Dwelling Forecast'!E111","v":2500},{"$f":"'5. Dwelling Forecast'!F111","v":2520},{"$f":"'5. Dwelling Forecast'!G111","v":2540},{"$f":"'5. Dwelling Forecast'!H111","v":2540},{"$f":"'5. Dwelling Forecast'!I111","v":2540},{"$f":"'5. Dwelling Forecast'!J111","v":2540},{"$f":"'5. Dwelling Forecast'!K111","v":2540},{"$f":"'5. Dwelling Forecast'!L111","v":2540},{"$f":"'5. Dwelling Forecast'!M111","v":2540},{"$f":"'5. Dwelling Forecast'!N111","v":2540},{"$f":"'5. Dwelling Forecast'!O111","v":2540},{"$f":"'5. Dwelling Forecast'!P111","v":2540},{"$f":"'5. Dwelling Forecast'!Q111","v":2540},{"$f":"'5. Dwelling Forecast'!R111","v":2540},{"$f":"'5. Dwelling Forecast'!S111","v":2540},{"$f":"'5. Dwelling Forecast'!T111","v":2540},{"$f":"'5. Dwelling Forecast'!U111","v":2540},{"$f":"'5. Dwelling Forecast'!V111","v":2540},{"$f":"'5. Dwelling Forecast'!W111","v":2540},{"$f":"'5. Dwelling Forecast'!X111","v":2540},{"$f":"'5. Dwelling Forecast'!Y111","v":2540},{"$f":"'5. Dwelling Forecast'!Z111","v":2540},{"$f":"'5. Dwelling Forecast'!AA111","v":2540},{"$f":"'5. Dwelling Forecast'!AB111","v":2540},{"$f":"'5. Dwelling Forecast'!AC111","v":2540},{"$f":"'5. Dwelling Forecast'!AD111","v":2540},{"$f":"'5. Dwelling Forecast'!AE111","v":2540},{"$f":"'5. Dwelling Forecast'!AF111","v":2540},{"$f":"'5. Dwelling Forecast'!AG111","v":2540},{"$f":"'5. Dwelling Forecast'!AH111","v":2540},{"$f":"'5. Dwelling Forecast'!AI111","v":2540}]
[null,"Floor Space",0,null,"Commercial",null,null,{"$f":"'5. Dwelling Forecast'!E112","v":2000},{"$f":"'5. Dwelling Forecast'!F112","v":2020},{"$f":"'5. Dwelling Forecast'!G112","v":2040},{"$f":"'5. Dwelling Forecast'!H112","v":2060},{"$f":"'5. Dwelling Forecast'!I112","v":2080},{"$f":"'5. Dwelling Forecast'!J112","v":2100},{"$f":"'5. Dwelling Forecast'!K112","v":2120},{"$f":"'5. Dwelling Forecast'!L112","v":2140},{"$f":"'5. Dwelling Forecast'!M112","v":2160},{"$f":"'5. Dwelling Forecast'!N112","v":2180},{"$f":"'5. Dwelling Forecast'!O112","v":2200},{"$f":"'5. Dwelling Forecast'!P112","v":2220},{"$f":"'5. Dwelling Forecast'!Q112","v":2240},{"$f":"'5. Dwelling Forecast'!R112","v":2260},{"$f":"'5. Dwelling Forecast'!S112","v":2280},{"$f":"'5. Dwelling Forecast'!T112","v":2300},{"$f":"'5. Dwelling Forecast'!U112","v":2320},{"$f":"'5. Dwelling Forecast'!V112","v":2340},{"$f":"'5. Dwelling Forecast'!W112","v":2360},{"$f":"'5. Dwelling Forecast'!X112","v":2380},{"$f":"'5. Dwelling Forecast'!Y112","v":2400},{"$f":"'5. Dwelling Forecast'!Z112","v":2420},{"$f":"'5. Dwelling Forecast'!AA112","v":2440},{"$f":"'5. Dwelling Forecast'!AB112","v":2460},{"$f":"'5. Dwelling Forecast'!AC112","v":2480},{"$f":"'5. Dwelling Forecast'!AD112","v":2500},{"$f":"'5. Dwelling Forecast'!AE112","v":2520},{"$f":"'5. Dwelling Forecast'!AF112","v":2540},{"$f":"'5. Dwelling Forecast'!AG112","v":2560},{"$f":"'5. Dwelling Forecast'!AH112","v":2580},{"$f":"'5. Dwelling Forecast'!AI112","v":2600}]
[]
[null,null,null,"Additional Annual lots"]
[null,null,null,null,"Separate Dwelling",null,null,0,{"$f":"IF(I$2<>\"\",I8-H8,0)","v":100},{"$f":"IF(J$2<>\"\",J8-I8,0)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,"Medium Density",null,null,0,{"$f":"IF(I$2<>\"\",I9-H9,0)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,"High Density",null,null,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,"Industrial",null,null,0,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Commercial",null,null,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,null,"Cumulative Development"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"G22+H15","v":0},100,200,300,400,500,{"$f":"M22+N15","v":600},700,800,900,1000,{"$f":"R22+S15","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,2000,2100,2200,2300,2400,2500,2600,2700,2800,2900,3000]
[null,null,null,null,"Medium Density",null,null,0,{"$f":"H23+I16","v":100},200,300,400,500,{"$f":"M23+N16","v":600},700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000,2100,2200,2300,2400,2500,2600,2700,2800,2900,3000]
[null,null,null,null,"High Density",null,null,{"$f":"G24+H17","v":0},20,40,60,80,100,{"$f":"M24+N17","v":120},140,160,180,200,220,240,260,280,300,320,340,360,380,400,420,440,460,480,500,520,540,560,580,600]
[null,null,null,null,"Industrial",null,null,0,20,40,40,40,40,{"$f":"M25+N18","v":40},{"$f":"N25+O18","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"AB25+AC18","v":40},40,40,40,40,40,40,40,40,40]
[null,null,null,null,"Commercial",null,null,0,20,40,60,80,100,120,140,160,180,200,220,240,260,280,300,320,340,360,380,400,420,440,460,480,500,520,540,560,580,600]
[]
[]
[null,null,null,"Impervious Area  (m2)"]
[null,{"$f":"I30*70*20%*20%","v":67403.650505050478},null,null,"Separate Dwelling",null,null,{"$f":"H15*'2. Assumptions'!$J127","v":0},{"$f":"I15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"J15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"K15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"L15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"M15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"N15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"O15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"P15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"Q15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"R15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"S15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"T15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"U15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"V15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"W15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"X15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"Y15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"Z15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AA15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AB15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AC15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AD15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AE15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AF15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AG15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AH15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AI15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AJ15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AK15*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"AL15*'2. Assumptions'!$J127","v":24072.732323232314}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H16*'2. Assumptions'!$J128","v":0},{"$f":"I16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"J16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"K16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"L16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"M16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"N16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"O16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"P16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"Q16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"R16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"S16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"T16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"U16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"V16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"W16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"X16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"Y16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"Z16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AA16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AB16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AC16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AD16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AE16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AF16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AG16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AH16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AI16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AJ16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AK16*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"AL16*'2. Assumptions'!$J128","v":15875.495454545455}]
[null,null,null,null,"High Density",null,null,{"$f":"H17*'2. Assumptions'!$J129","v":0},{"$f":"I17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"J17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"K17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"L17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"M17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"N17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"O17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"P17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"Q17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"R17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"S17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"T17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"U17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"V17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"W17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"X17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"Y17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"Z17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AA17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AB17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AC17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AD17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AE17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AF17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AG17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AH17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AI17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AJ17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AK17*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"AL17*'2. Assumptions'!$J129","v":2237.7840499194849}]
[null,null,null,null,"Industrial",null,null,{"$f":"(H18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(I18*'2. Assumptions'!$K130)*ind_lot_size","v":38960},{"$f":"(J18*'2. Assumptions'!$K130)*ind_lot_size","v":38960},{"$f":"(K18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(L18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(M18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(N18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(O18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(P18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(Q18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(R18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(S18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(T18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(U18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(V18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(W18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(X18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(Y18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(Z18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AA18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AB18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AC18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AD18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AE18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AF18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AG18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AH18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AI18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AJ18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AK18*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(AL18*'2. Assumptions'!$K130)*ind_lot_size","v":0}]
[null,null,null,null,"Commercial",null,null,{"$f":"H19*'2. Assumptions'!$K131","v":0},{"$f":"(I19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(J19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(K19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(L19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(M19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(N19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(O19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(P19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(Q19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(R19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(S19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(T19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(U19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(V19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(W19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(X19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(Y19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(Z19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AA19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AB19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AC19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AD19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AE19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AF19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AG19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AH19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AI19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AJ19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AK19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(AL19*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061}]
[]
[null,null,null,"Cumulative Impervious Area by Type (m2)"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H22*'2. Assumptions'!$J127","v":0},{"$f":"I22*'2. Assumptions'!$J127","v":24072.732323232314},{"$f":"J22*'2. Assumptions'!$J127","v":48145.464646464628},{"$f":"K22*'2. Assumptions'!$J127","v":72218.196969696946},{"$f":"L22*'2. Assumptions'!$J127","v":96290.929292929257},{"$f":"M22*'2. Assumptions'!$J127","v":120363.66161616158},{"$f":"N22*'2. Assumptions'!$J127","v":144436.39393939389},{"$f":"O22*'2. Assumptions'!$J127","v":168509.1262626262},{"$f":"P22*'2. Assumptions'!$J127","v":192581.85858585851},{"$f":"Q22*'2. Assumptions'!$J127","v":216654.59090909085},{"$f":"R22*'2. Assumptions'!$J127","v":240727.32323232316},{"$f":"S22*'2. Assumptions'!$J127","v":264800.05555555545},{"$f":"T22*'2. Assumptions'!$J127","v":288872.78787878779},{"$f":"U22*'2. Assumptions'!$J127","v":312945.52020202012},{"$f":"V22*'2. Assumptions'!$J127","v":337018.25252525241},{"$f":"W22*'2. Assumptions'!$J127","v":361090.98484848475},{"$f":"X22*'2. Assumptions'!$J127","v":385163.71717171703},{"$f":"Y22*'2. Assumptions'!$J127","v":409236.44949494937},{"$f":"Z22*'2. Assumptions'!$J127","v":433309.18181818171},{"$f":"AA22*'2. Assumptions'!$J127","v":457381.91414141399},{"$f":"AB22*'2. Assumptions'!$J127","v":481454.64646464633},{"$f":"AC22*'2. Assumptions'!$J127","v":505527.37878787861},{"$f":"AD22*'2. Assumptions'!$J127","v":529600.11111111089},{"$f":"AE22*'2. Assumptions'!$J127","v":553672.84343434323},{"$f":"AF22*'2. Assumptions'!$J127","v":577745.57575757557},{"$f":"AG22*'2. Assumptions'!$J127","v":601818.30808080791},{"$f":"AH22*'2. Assumptions'!$J127","v":625891.04040404025},{"$f":"AI22*'2. Assumptions'!$J127","v":649963.77272727247},{"$f":"AJ22*'2. Assumptions'!$J127","v":674036.50505050481},{"$f":"AK22*'2. Assumptions'!$J127","v":698109.23737373715},{"$f":"AL22*'2. Assumptions'!$J127","v":722181.96969696949}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H23*'2. Assumptions'!$J128","v":0},{"$f":"I23*'2. Assumptions'!$J128","v":15875.495454545455},{"$f":"J23*'2. Assumptions'!$J128","v":31750.99090909091},{"$f":"K23*'2. Assumptions'!$J128","v":47626.486363636366},{"$f":"L23*'2. Assumptions'!$J128","v":63501.981818181819},{"$f":"M23*'2. Assumptions'!$J128","v":79377.477272727279},{"$f":"N23*'2. Assumptions'!$J128","v":95252.972727272732},{"$f":"O23*'2. Assumptions'!$J128","v":111128.46818181819},{"$f":"P23*'2. Assumptions'!$J128","v":127003.96363636364},{"$f":"Q23*'2. Assumptions'!$J128","v":142879.45909090911},{"$f":"R23*'2. Assumptions'!$J128","v":158754.95454545456},{"$f":"S23*'2. Assumptions'!$J128","v":174630.45},{"$f":"T23*'2. Assumptions'!$J128","v":190505.94545454546},{"$f":"U23*'2. Assumptions'!$J128","v":206381.44090909092},{"$f":"V23*'2. Assumptions'!$J128","v":222256.93636363637},{"$f":"W23*'2. Assumptions'!$J128","v":238132.43181818182},{"$f":"X23*'2. Assumptions'!$J128","v":254007.92727272728},{"$f":"Y23*'2. Assumptions'!$J128","v":269883.42272727273},{"$f":"Z23*'2. Assumptions'!$J128","v":285758.91818181821},{"$f":"AA23*'2. Assumptions'!$J128","v":301634.41363636364},{"$f":"AB23*'2. Assumptions'!$J128","v":317509.90909090912},{"$f":"AC23*'2. Assumptions'!$J128","v":333385.40454545454},{"$f":"AD23*'2. Assumptions'!$J128","v":349260.9},{"$f":"AE23*'2. Assumptions'!$J128","v":365136.39545454545},{"$f":"AF23*'2. Assumptions'!$J128","v":381011.89090909093},{"$f":"AG23*'2. Assumptions'!$J128","v":396887.38636363635},{"$f":"AH23*'2. Assumptions'!$J128","v":412762.88181818184},{"$f":"AI23*'2. Assumptions'!$J128","v":428638.37727272732},{"$f":"AJ23*'2. Assumptions'!$J128","v":444513.87272727274},{"$f":"AK23*'2. Assumptions'!$J128","v":460389.36818181822},{"$f":"AL23*'2. Assumptions'!$J128","v":476264.86363636365}]
[null,null,null,null,"High Density",null,null,{"$f":"H24*'2. Assumptions'!$J129","v":0},{"$f":"I24*'2. Assumptions'!$J129","v":2237.7840499194849},{"$f":"J24*'2. Assumptions'!$J129","v":4475.5680998389698},{"$f":"K24*'2. Assumptions'!$J129","v":6713.3521497584552},{"$f":"L24*'2. Assumptions'!$J129","v":8951.1361996779397},{"$f":"M24*'2. Assumptions'!$J129","v":11188.920249597424},{"$f":"N24*'2. Assumptions'!$J129","v":13426.70429951691},{"$f":"O24*'2. Assumptions'!$J129","v":15664.488349436395},{"$f":"P24*'2. Assumptions'!$J129","v":17902.272399355879},{"$f":"Q24*'2. Assumptions'!$J129","v":20140.056449275366},{"$f":"R24*'2. Assumptions'!$J129","v":22377.840499194848},{"$f":"S24*'2. Assumptions'!$J129","v":24615.624549114335},{"$f":"T24*'2. Assumptions'!$J129","v":26853.408599033821},{"$f":"U24*'2. Assumptions'!$J129","v":29091.192648953303},{"$f":"V24*'2. Assumptions'!$J129","v":31328.97669887279},{"$f":"W24*'2. Assumptions'!$J129","v":33566.760748792272},{"$f":"X24*'2. Assumptions'!$J129","v":35804.544798711759},{"$f":"Y24*'2. Assumptions'!$J129","v":38042.328848631245},{"$f":"Z24*'2. Assumptions'!$J129","v":40280.112898550731},{"$f":"AA24*'2. Assumptions'!$J129","v":42517.89694847021},{"$f":"AB24*'2. Assumptions'!$J129","v":44755.680998389696},{"$f":"AC24*'2. Assumptions'!$J129","v":46993.465048309183},{"$f":"AD24*'2. Assumptions'!$J129","v":49231.249098228669},{"$f":"AE24*'2. Assumptions'!$J129","v":51469.033148148155},{"$f":"AF24*'2. Assumptions'!$J129","v":53706.817198067642},{"$f":"AG24*'2. Assumptions'!$J129","v":55944.601247987121},{"$f":"AH24*'2. Assumptions'!$J129","v":58182.385297906607},{"$f":"AI24*'2. Assumptions'!$J129","v":60420.169347826093},{"$f":"AJ24*'2. Assumptions'!$J129","v":62657.953397745579},{"$f":"AK24*'2. Assumptions'!$J129","v":64895.737447665066},{"$f":"AL24*'2. Assumptions'!$J129","v":67133.521497584545}]
[null,null,null,null,"Industrial",null,null,{"$f":"(H25*'2. Assumptions'!$K130)*ind_lot_size","v":0},{"$f":"(I25*'2. Assumptions'!$K130)*ind_lot_size","v":38960},{"$f":"(J25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(K25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(L25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(M25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(N25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(O25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(P25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(Q25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(R25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(S25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(T25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(U25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(V25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(W25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(X25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(Y25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(Z25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AA25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AB25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AC25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AD25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AE25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AF25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AG25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AH25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AI25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AJ25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AK25*'2. Assumptions'!$K130)*ind_lot_size","v":77920},{"$f":"(AL25*'2. Assumptions'!$K130)*ind_lot_size","v":77920}]
[null,null,null,null,"Commercial",null,null,{"$f":"(H26*'2. Assumptions'!$K131)*comm_lot_size","v":0},{"$f":"(I26*'2. Assumptions'!$K131)*comm_lot_size","v":466626.80851375061},{"$f":"(J26*'2. Assumptions'!$K131)*comm_lot_size","v":933253.61702750123},{"$f":"(K26*'2. Assumptions'!$K131)*comm_lot_size","v":1399880.4255412519},{"$f":"(L26*'2. Assumptions'!$K131)*comm_lot_size","v":1866507.2340550025},{"$f":"(M26*'2. Assumptions'!$K131)*comm_lot_size","v":2333134.0425687535},{"$f":"(N26*'2. Assumptions'!$K131)*comm_lot_size","v":2799760.8510825038},{"$f":"(O26*'2. Assumptions'!$K131)*comm_lot_size","v":3266387.6595962546},{"$f":"(P26*'2. Assumptions'!$K131)*comm_lot_size","v":3733014.4681100049},{"$f":"(Q26*'2. Assumptions'!$K131)*comm_lot_size","v":4199641.2766237557},{"$f":"(R26*'2. Assumptions'!$K131)*comm_lot_size","v":4666268.0851375069},{"$f":"(S26*'2. Assumptions'!$K131)*comm_lot_size","v":5132894.8936512563},{"$f":"(T26*'2. Assumptions'!$K131)*comm_lot_size","v":5599521.7021650076},{"$f":"(U26*'2. Assumptions'!$K131)*comm_lot_size","v":6066148.5106787579},{"$f":"(V26*'2. Assumptions'!$K131)*comm_lot_size","v":6532775.3191925092},{"$f":"(W26*'2. Assumptions'!$K131)*comm_lot_size","v":6999402.1277062586},{"$f":"(X26*'2. Assumptions'!$K131)*comm_lot_size","v":7466028.9362200098},{"$f":"(Y26*'2. Assumptions'!$K131)*comm_lot_size","v":7932655.7447337611},{"$f":"(Z26*'2. Assumptions'!$K131)*comm_lot_size","v":8399282.5532475114},{"$f":"(AA26*'2. Assumptions'!$K131)*comm_lot_size","v":8865909.3617612626},{"$f":"(AB26*'2. Assumptions'!$K131)*comm_lot_size","v":9332536.1702750139},{"$f":"(AC26*'2. Assumptions'!$K131)*comm_lot_size","v":9799162.9787887614},{"$f":"(AD26*'2. Assumptions'!$K131)*comm_lot_size","v":10265789.787302513},{"$f":"(AE26*'2. Assumptions'!$K131)*comm_lot_size","v":10732416.595816264},{"$f":"(AF26*'2. Assumptions'!$K131)*comm_lot_size","v":11199043.404330015},{"$f":"(AG26*'2. Assumptions'!$K131)*comm_lot_size","v":11665670.212843766},{"$f":"(AH26*'2. Assumptions'!$K131)*comm_lot_size","v":12132297.021357516},{"$f":"(AI26*'2. Assumptions'!$K131)*comm_lot_size","v":12598923.829871267},{"$f":"(AJ26*'2. Assumptions'!$K131)*comm_lot_size","v":13065550.638385018},{"$f":"(AK26*'2. Assumptions'!$K131)*comm_lot_size","v":13532177.44689877},{"$f":"(AL26*'2. Assumptions'!$K131)*comm_lot_size","v":13998804.255412517}]
[]
[null,null,null,"Cummulative Potable Water Saving (kL/annum)"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H22*'2. Assumptions'!$P127","v":0},{"$f":"I22*'2. Assumptions'!$P127","v":1300},{"$f":"J22*'2. Assumptions'!$P127","v":2600},{"$f":"K22*'2. Assumptions'!$P127","v":3900},{"$f":"L22*'2. Assumptions'!$P127","v":5200},{"$f":"M22*'2. Assumptions'!$P127","v":6500},{"$f":"N22*'2. Assumptions'!$P127","v":7800},{"$f":"O22*'2. Assumptions'!$P127","v":9100},{"$f":"P22*'2. Assumptions'!$P127","v":10400},{"$f":"Q22*'2. Assumptions'!$P127","v":11700},{"$f":"R22*'2. Assumptions'!$P127","v":13000},{"$f":"S22*'2. Assumptions'!$P127","v":14300},{"$f":"T22*'2. Assumptions'!$P127","v":15600},{"$f":"U22*'2. Assumptions'!$P127","v":16900},{"$f":"V22*'2. Assumptions'!$P127","v":18200},{"$f":"W22*'2. Assumptions'!$P127","v":19500},{"$f":"X22*'2. Assumptions'!$P127","v":20800},{"$f":"Y22*'2. Assumptions'!$P127","v":22100},{"$f":"Z22*'2. Assumptions'!$P127","v":23400},{"$f":"AA22*'2. Assumptions'!$P127","v":24700},{"$f":"AB22*'2. Assumptions'!$P127","v":26000},{"$f":"AC22*'2. Assumptions'!$P127","v":27300},{"$f":"AD22*'2. Assumptions'!$P127","v":28600},{"$f":"AE22*'2. Assumptions'!$P127","v":29900},{"$f":"AF22*'2. Assumptions'!$P127","v":31200},{"$f":"AG22*'2. Assumptions'!$P127","v":32500},{"$f":"AH22*'2. Assumptions'!$P127","v":33800},{"$f":"AI22*'2. Assumptions'!$P127","v":35100},{"$f":"AJ22*'2. Assumptions'!$P127","v":36400},{"$f":"AK22*'2. Assumptions'!$P127","v":37700},{"$f":"AL22*'2. Assumptions'!$P127","v":39000}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H23*'2. Assumptions'!$P128","v":0},{"$f":"I23*'2. Assumptions'!$P128","v":1300},{"$f":"J23*'2. Assumptions'!$P128","v":2600},{"$f":"K23*'2. Assumptions'!$P128","v":3900},{"$f":"L23*'2. Assumptions'!$P128","v":5200},{"$f":"M23*'2. Assumptions'!$P128","v":6500},{"$f":"N23*'2. Assumptions'!$P128","v":7800},{"$f":"O23*'2. Assumptions'!$P128","v":9100},{"$f":"P23*'2. Assumptions'!$P128","v":10400},{"$f":"Q23*'2. Assumptions'!$P128","v":11700},{"$f":"R23*'2. Assumptions'!$P128","v":13000},{"$f":"S23*'2. Assumptions'!$P128","v":14300},{"$f":"T23*'2. Assumptions'!$P128","v":15600},{"$f":"U23*'2. Assumptions'!$P128","v":16900},{"$f":"V23*'2. Assumptions'!$P128","v":18200},{"$f":"W23*'2. Assumptions'!$P128","v":19500},{"$f":"X23*'2. Assumptions'!$P128","v":20800},{"$f":"Y23*'2. Assumptions'!$P128","v":22100},{"$f":"Z23*'2. Assumptions'!$P128","v":23400},{"$f":"AA23*'2. Assumptions'!$P128","v":24700},{"$f":"AB23*'2. Assumptions'!$P128","v":26000},{"$f":"AC23*'2. Assumptions'!$P128","v":27300},{"$f":"AD23*'2. Assumptions'!$P128","v":28600},{"$f":"AE23*'2. Assumptions'!$P128","v":29900},{"$f":"AF23*'2. Assumptions'!$P128","v":31200},{"$f":"AG23*'2. Assumptions'!$P128","v":32500},{"$f":"AH23*'2. Assumptions'!$P128","v":33800},{"$f":"AI23*'2. Assumptions'!$P128","v":35100},{"$f":"AJ23*'2. Assumptions'!$P128","v":36400},{"$f":"AK23*'2. Assumptions'!$P128","v":37700},{"$f":"AL23*'2. Assumptions'!$P128","v":39000}]
[null,null,null,null,"High Density",null,null,{"$f":"H24*'2. Assumptions'!$P129","v":0},{"$f":"I24*'2. Assumptions'!$P129","v":260},{"$f":"J24*'2. Assumptions'!$P129","v":520},{"$f":"K24*'2. Assumptions'!$P129","v":780},{"$f":"L24*'2. Assumptions'!$P129","v":1040},{"$f":"M24*'2. Assumptions'!$P129","v":1300},{"$f":"N24*'2. Assumptions'!$P129","v":1560},{"$f":"O24*'2. Assumptions'!$P129","v":1820},{"$f":"P24*'2. Assumptions'!$P129","v":2080},{"$f":"Q24*'2. Assumptions'!$P129","v":2340},{"$f":"R24*'2. Assumptions'!$P129","v":2600},{"$f":"S24*'2. Assumptions'!$P129","v":2860},{"$f":"T24*'2. Assumptions'!$P129","v":3120},{"$f":"U24*'2. Assumptions'!$P129","v":3380},{"$f":"V24*'2. Assumptions'!$P129","v":3640},{"$f":"W24*'2. Assumptions'!$P129","v":3900},{"$f":"X24*'2. Assumptions'!$P129","v":4160},{"$f":"Y24*'2. Assumptions'!$P129","v":4420},{"$f":"Z24*'2. Assumptions'!$P129","v":4680},{"$f":"AA24*'2. Assumptions'!$P129","v":4940},{"$f":"AB24*'2. Assumptions'!$P129","v":5200},{"$f":"AC24*'2. Assumptions'!$P129","v":5460},{"$f":"AD24*'2. Assumptions'!$P129","v":5720},{"$f":"AE24*'2. Assumptions'!$P129","v":5980},{"$f":"AF24*'2. Assumptions'!$P129","v":6240},{"$f":"AG24*'2. Assumptions'!$P129","v":6500},{"$f":"AH24*'2. Assumptions'!$P129","v":6760},{"$f":"AI24*'2. Assumptions'!$P129","v":7020},{"$f":"AJ24*'2. Assumptions'!$P129","v":7280},{"$f":"AK24*'2. Assumptions'!$P129","v":7540},{"$f":"AL24*'2. Assumptions'!$P129","v":7800}]
[null,null,null,null,"Industrial",null,null,{"$f":"H25*'2. Assumptions'!$P130","v":0},{"$f":"I25*'2. Assumptions'!$P130","v":260},{"$f":"J25*'2. Assumptions'!$P130","v":520},{"$f":"K25*'2. Assumptions'!$P130","v":520},{"$f":"L25*'2. Assumptions'!$P130","v":520},{"$f":"M25*'2. Assumptions'!$P130","v":520},{"$f":"N25*'2. Assumptions'!$P130","v":520},{"$f":"O25*'2. Assumptions'!$P130","v":520},{"$f":"P25*'2. Assumptions'!$P130","v":520},{"$f":"Q25*'2. Assumptions'!$P130","v":520},{"$f":"R25*'2. Assumptions'!$P130","v":520},{"$f":"S25*'2. Assumptions'!$P130","v":520},{"$f":"T25*'2. Assumptions'!$P130","v":520},{"$f":"U25*'2. Assumptions'!$P130","v":520},{"$f":"V25*'2. Assumptions'!$P130","v":520},{"$f":"W25*'2. Assumptions'!$P130","v":520},{"$f":"X25*'2. Assumptions'!$P130","v":520},{"$f":"Y25*'2. Assumptions'!$P130","v":520},{"$f":"Z25*'2. Assumptions'!$P130","v":520},{"$f":"AA25*'2. Assumptions'!$P130","v":520},{"$f":"AB25*'2. Assumptions'!$P130","v":520},{"$f":"AC25*'2. Assumptions'!$P130","v":520},{"$f":"AD25*'2. Assumptions'!$P130","v":520},{"$f":"AE25*'2. Assumptions'!$P130","v":520},{"$f":"AF25*'2. Assumptions'!$P130","v":520},{"$f":"AG25*'2. Assumptions'!$P130","v":520},{"$f":"AH25*'2. Assumptions'!$P130","v":520},{"$f":"AI25*'2. Assumptions'!$P130","v":520},{"$f":"AJ25*'2. Assumptions'!$P130","v":520},{"$f":"AK25*'2. Assumptions'!$P130","v":520},{"$f":"AL25*'2. Assumptions'!$P130","v":520}]
[null,null,null,null,"Commercial",null,null,{"$f":"H26*'2. Assumptions'!$P131","v":0},{"$f":"I26*'2. Assumptions'!$P131","v":260},{"$f":"J26*'2. Assumptions'!$P131","v":520},{"$f":"K26*'2. Assumptions'!$P131","v":780},{"$f":"L26*'2. Assumptions'!$P131","v":1040},{"$f":"M26*'2. Assumptions'!$P131","v":1300},{"$f":"N26*'2. Assumptions'!$P131","v":1560},{"$f":"O26*'2. Assumptions'!$P131","v":1820},{"$f":"P26*'2. Assumptions'!$P131","v":2080},{"$f":"Q26*'2. Assumptions'!$P131","v":2340},{"$f":"R26*'2. Assumptions'!$P131","v":2600},{"$f":"S26*'2. Assumptions'!$P131","v":2860},{"$f":"T26*'2. Assumptions'!$P131","v":3120},{"$f":"U26*'2. Assumptions'!$P131","v":3380},{"$f":"V26*'2. Assumptions'!$P131","v":3640},{"$f":"W26*'2. Assumptions'!$P131","v":3900},{"$f":"X26*'2. Assumptions'!$P131","v":4160},{"$f":"Y26*'2. Assumptions'!$P131","v":4420},{"$f":"Z26*'2. Assumptions'!$P131","v":4680},{"$f":"AA26*'2. Assumptions'!$P131","v":4940},{"$f":"AB26*'2. Assumptions'!$P131","v":5200},{"$f":"AC26*'2. Assumptions'!$P131","v":5460},{"$f":"AD26*'2. Assumptions'!$P131","v":5720},{"$f":"AE26*'2. Assumptions'!$P131","v":5980},{"$f":"AF26*'2. Assumptions'!$P131","v":6240},{"$f":"AG26*'2. Assumptions'!$P131","v":6500},{"$f":"AH26*'2. Assumptions'!$P131","v":6760},{"$f":"AI26*'2. Assumptions'!$P131","v":7020},{"$f":"AJ26*'2. Assumptions'!$P131","v":7280},{"$f":"AK26*'2. Assumptions'!$P131","v":7540},{"$f":"AL26*'2. Assumptions'!$P131","v":7800}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H44:H48)","v":0},{"$f":"SUM(I44:I48)","v":3380},{"$f":"SUM(J44:J48)","v":6760},9880,13000,16120,19240,22360,25480,28600,31720,34840,37960,41080,44200,47320,50440,53560,56680,59800,62920,66040,69160,72280,75400,78520,81640,84760,87880,91000,94120]
[null,null,0.2,null,null,null,null,{"$f":"H49*$C$50","v":0},{"$f":"I49*$C$50","v":676},1352,1976,2600,3224,3848,4472,5096,5720,6344,6968,7592,8216,8840,9464,10088,10712,11336,11960,12584,13208,13832,14456,15080,15704,16328,16952,17576,18200,18824]
[]
[null,"On Lot Assets"]
[null,null,null,"$ per total impervious area "]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H37*'2. Assumptions'!$D$16","v":0},{"$f":"I37*'2. Assumptions'!$D$16","v":1654373.4372691773},{"$f":"J37*'2. Assumptions'!$D$16","v":3308746.8745383546},{"$f":"K37*'2. Assumptions'!$D$16","v":4963120.3118075319},{"$f":"L37*'2. Assumptions'!$D$16","v":6617493.7490767092},{"$f":"M37*'2. Assumptions'!$D$16","v":8271867.1863458864},{"$f":"N37*'2. Assumptions'!$D$16","v":9926240.6236150637},{"$f":"O37*'2. Assumptions'!$D$16","v":11580614.060884241},{"$f":"P37*'2. Assumptions'!$D$16","v":13234987.498153418},{"$f":"Q37*'2. Assumptions'!$D$16","v":14889360.935422596},{"$f":"R37*'2. Assumptions'!$D$16","v":16543734.372691773},{"$f":"S37*'2. Assumptions'!$D$16","v":18198107.80996095},{"$f":"T37*'2. Assumptions'!$D$16","v":19852481.247230127},{"$f":"U37*'2. Assumptions'!$D$16","v":21506854.684499305},{"$f":"V37*'2. Assumptions'!$D$16","v":23161228.121768482},{"$f":"W37*'2. Assumptions'!$D$16","v":24815601.559037659},{"$f":"X37*'2. Assumptions'!$D$16","v":26469974.996306837},{"$f":"Y37*'2. Assumptions'!$D$16","v":28124348.433576014},{"$f":"Z37*'2. Assumptions'!$D$16","v":29778721.870845191},{"$f":"AA37*'2. Assumptions'!$D$16","v":31433095.308114368},{"$f":"AB37*'2. Assumptions'!$D$16","v":33087468.745383546},{"$f":"AC37*'2. Assumptions'!$D$16","v":34741842.182652719},{"$f":"AD37*'2. Assumptions'!$D$16","v":36396215.6199219},{"$f":"AE37*'2. Assumptions'!$D$16","v":38050589.057191074},{"$f":"AF37*'2. Assumptions'!$D$16","v":39704962.494460255},{"$f":"AG37*'2. Assumptions'!$D$16","v":41359335.931729436},{"$f":"AH37*'2. Assumptions'!$D$16","v":43013709.368998609},{"$f":"AI37*'2. Assumptions'!$D$16","v":44668082.806267783},{"$f":"AJ37*'2. Assumptions'!$D$16","v":46322456.243536964},{"$f":"AK37*'2. Assumptions'!$D$16","v":47976829.680806145},{"$f":"AL37*'2. Assumptions'!$D$16","v":49631203.118075319}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H38*'2. Assumptions'!$D$16","v":0},{"$f":"I38*'2. Assumptions'!$D$16","v":1091026.8776652529},{"$f":"J38*'2. Assumptions'!$D$16","v":2182053.7553305058},{"$f":"K38*'2. Assumptions'!$D$16","v":3273080.6329957591},{"$f":"L38*'2. Assumptions'!$D$16","v":4364107.5106610116},{"$f":"M38*'2. Assumptions'!$D$16","v":5455134.3883262649},{"$f":"N38*'2. Assumptions'!$D$16","v":6546161.2659915183},{"$f":"O38*'2. Assumptions'!$D$16","v":7637188.1436567707},{"$f":"P38*'2. Assumptions'!$D$16","v":8728215.0213220231},{"$f":"Q38*'2. Assumptions'!$D$16","v":9819241.8989872783},{"$f":"R38*'2. Assumptions'!$D$16","v":10910268.77665253},{"$f":"S38*'2. Assumptions'!$D$16","v":12001295.654317783},{"$f":"T38*'2. Assumptions'!$D$16","v":13092322.531983037},{"$f":"U38*'2. Assumptions'!$D$16","v":14183349.409648288},{"$f":"V38*'2. Assumptions'!$D$16","v":15274376.287313541},{"$f":"W38*'2. Assumptions'!$D$16","v":16365403.164978795},{"$f":"X38*'2. Assumptions'!$D$16","v":17456430.042644046},{"$f":"Y38*'2. Assumptions'!$D$16","v":18547456.920309301},{"$f":"Z38*'2. Assumptions'!$D$16","v":19638483.797974557},{"$f":"AA38*'2. Assumptions'!$D$16","v":20729510.675639804},{"$f":"AB38*'2. Assumptions'!$D$16","v":21820537.55330506},{"$f":"AC38*'2. Assumptions'!$D$16","v":22911564.430970311},{"$f":"AD38*'2. Assumptions'!$D$16","v":24002591.308635566},{"$f":"AE38*'2. Assumptions'!$D$16","v":25093618.186300818},{"$f":"AF38*'2. Assumptions'!$D$16","v":26184645.063966073},{"$f":"AG38*'2. Assumptions'!$D$16","v":27275671.941631321},{"$f":"AH38*'2. Assumptions'!$D$16","v":28366698.819296576},{"$f":"AI38*'2. Assumptions'!$D$16","v":29457725.696961831},{"$f":"AJ38*'2. Assumptions'!$D$16","v":30548752.574627083},{"$f":"AK38*'2. Assumptions'!$D$16","v":31639779.452292338},{"$f":"AL38*'2. Assumptions'!$D$16","v":32730806.32995759}]
[null,null,null,null,"High Density",null,null,{"$f":"H39*'2. Assumptions'!$D$16","v":0},{"$f":"I39*'2. Assumptions'!$D$16","v":153789.37632927339},{"$f":"J39*'2. Assumptions'!$D$16","v":307578.75265854679},{"$f":"K39*'2. Assumptions'!$D$16","v":461368.12898782024},{"$f":"L39*'2. Assumptions'!$D$16","v":615157.50531709357},{"$f":"M39*'2. Assumptions'!$D$16","v":768946.88164636691},{"$f":"N39*'2. Assumptions'!$D$16","v":922736.25797564047},{"$f":"O39*'2. Assumptions'!$D$16","v":1076525.6343049139},{"$f":"P39*'2. Assumptions'!$D$16","v":1230315.0106341871},{"$f":"Q39*'2. Assumptions'!$D$16","v":1384104.3869634606},{"$f":"R39*'2. Assumptions'!$D$16","v":1537893.7632927338},{"$f":"S39*'2. Assumptions'!$D$16","v":1691683.1396220075},{"$f":"T39*'2. Assumptions'!$D$16","v":1845472.5159512809},{"$f":"U39*'2. Assumptions'!$D$16","v":1999261.8922805542},{"$f":"V39*'2. Assumptions'!$D$16","v":2153051.2686098279},{"$f":"W39*'2. Assumptions'!$D$16","v":2306840.6449391008},{"$f":"X39*'2. Assumptions'!$D$16","v":2460630.0212683743},{"$f":"Y39*'2. Assumptions'!$D$16","v":2614419.3975976477},{"$f":"Z39*'2. Assumptions'!$D$16","v":2768208.7739269212},{"$f":"AA39*'2. Assumptions'!$D$16","v":2921998.1502561942},{"$f":"AB39*'2. Assumptions'!$D$16","v":3075787.5265854676},{"$f":"AC39*'2. Assumptions'!$D$16","v":3229576.9029147415},{"$f":"AD39*'2. Assumptions'!$D$16","v":3383366.279244015},{"$f":"AE39*'2. Assumptions'!$D$16","v":3537155.6555732884},{"$f":"AF39*'2. Assumptions'!$D$16","v":3690945.0319025619},{"$f":"AG39*'2. Assumptions'!$D$16","v":3844734.4082318349},{"$f":"AH39*'2. Assumptions'!$D$16","v":3998523.7845611083},{"$f":"AI39*'2. Assumptions'!$D$16","v":4152313.1608903818},{"$f":"AJ39*'2. Assumptions'!$D$16","v":4306102.5372196557},{"$f":"AK39*'2. Assumptions'!$D$16","v":4459891.9135489287},{"$f":"AL39*'2. Assumptions'!$D$16","v":4613681.2898782017}]
[null,null,null,null,"Industrial",null,null,{"$f":"H40*'2. Assumptions'!$D$16","v":0},{"$f":"I40*'2. Assumptions'!$D$16","v":2677485.3909625774},{"$f":"J40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"K40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"L40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"M40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"N40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"O40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"P40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"Q40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"R40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"S40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"T40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"U40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"V40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"W40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"X40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"Y40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"Z40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AA40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AB40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AC40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AD40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AE40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AF40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AG40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AH40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AI40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AJ40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AK40*'2. Assumptions'!$D$16","v":5354970.7819251548},{"$f":"AL40*'2. Assumptions'!$D$16","v":5354970.7819251548}]
[null,null,null,null,"Commercial",null,null,{"$f":"H41*'2. Assumptions'!$D$16","v":0},{"$f":"I41*'2. Assumptions'!$D$16","v":32068441.037655525},{"$f":"J41*'2. Assumptions'!$D$16","v":64136882.07531105},{"$f":"K41*'2. Assumptions'!$D$16","v":96205323.112966582},{"$f":"L41*'2. Assumptions'!$D$16","v":128273764.1506221},{"$f":"M41*'2. Assumptions'!$D$16","v":160342205.18827766},{"$f":"N41*'2. Assumptions'!$D$16","v":192410646.22593316},{"$f":"O41*'2. Assumptions'!$D$16","v":224479087.2635887},{"$f":"P41*'2. Assumptions'!$D$16","v":256547528.3012442},{"$f":"Q41*'2. Assumptions'!$D$16","v":288615969.33889973},{"$f":"R41*'2. Assumptions'!$D$16","v":320684410.37655532},{"$f":"S41*'2. Assumptions'!$D$16","v":352752851.41421074},{"$f":"T41*'2. Assumptions'!$D$16","v":384821292.45186633},{"$f":"U41*'2. Assumptions'!$D$16","v":416889733.4895218},{"$f":"V41*'2. Assumptions'!$D$16","v":448958174.52717739},{"$f":"W41*'2. Assumptions'!$D$16","v":481026615.56483281},{"$f":"X41*'2. Assumptions'!$D$16","v":513095056.6024884},{"$f":"Y41*'2. Assumptions'!$D$16","v":545163497.64014399},{"$f":"Z41*'2. Assumptions'!$D$16","v":577231938.67779946},{"$f":"AA41*'2. Assumptions'!$D$16","v":609300379.71545506},{"$f":"AB41*'2. Assumptions'!$D$16","v":641368820.75311065},{"$f":"AC41*'2. Assumptions'!$D$16","v":673437261.79076588},{"$f":"AD41*'2. Assumptions'!$D$16","v":705505702.82842147},{"$f":"AE41*'2. Assumptions'!$D$16","v":737574143.86607707},{"$f":"AF41*'2. Assumptions'!$D$16","v":769642584.90373266},{"$f":"AG41*'2. Assumptions'!$D$16","v":801711025.94138813},{"$f":"AH41*'2. Assumptions'!$D$16","v":833779466.9790436},{"$f":"AI41*'2. Assumptions'!$D$16","v":865847908.01669919},{"$f":"AJ41*'2. Assumptions'!$D$16","v":897916349.05435479},{"$f":"AK41*'2. Assumptions'!$D$16","v":929984790.09201038},{"$f":"AL41*'2. Assumptions'!$D$16","v":962053231.12966561}]
[null,null,null,"On Lot Total (/Total Impervious Area)",null,null,null,{"$f":"SUM(H54:H58)","v":0},{"$f":"SUM(I54:I58)","v":37645116.119881809},75290232.239763618,110257862.96868286,145225493.69760206,180193124.42652133,215160755.15544054,250128385.88435978,285096016.61327899,320063647.34219825,355031278.07111752,389998908.80003661,424966539.52895594,459934170.25787508,494901800.98679441,529869431.7157135,564837062.44463277,599804693.17355216,634772323.9024713,669739954.63139057,704707585.36030984,739675216.08922887,774642846.81814814,809610477.5470674,844578108.27598667,879545739.00490594,914513369.73382509,949481000.46274436,984448631.19166362,1019416261.920583,1054383892.6495019]
[]
[null,null,null,"Annual kG of N Generated by Type"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H15*'2. Assumptions'!$Q127","v":0},{"$f":"I15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"J15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"K15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"L15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"M15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"N15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"O15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"P15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"Q15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"R15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"S15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"T15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"U15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"V15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"W15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"X15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"Y15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"Z15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AA15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AB15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AC15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AD15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AE15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AF15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AG15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AH15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AI15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AJ15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AK15*'2. Assumptions'!$Q127","v":42.548473691893939},{"$f":"AL15*'2. Assumptions'!$Q127","v":42.548473691893939}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H16*'2. Assumptions'!$Q128","v":0},{"$f":"I16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"J16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"K16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"L16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"M16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"N16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"O16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"P16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"Q16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"R16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"S16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"T16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"U16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"V16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"W16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"X16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"Y16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"Z16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AA16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AB16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AC16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AD16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AE16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AF16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AG16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AH16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AI16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AJ16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AK16*'2. Assumptions'!$Q128","v":27.594466336949498},{"$f":"AL16*'2. Assumptions'!$Q128","v":27.594466336949498}]
[null,null,null,null,"High Density",null,null,{"$f":"H17*'2. Assumptions'!$Q129","v":0},{"$f":"I17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"J17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"K17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"L17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"M17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"N17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"O17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"P17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"Q17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"R17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"S17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"T17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"U17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"V17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"W17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"X17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"Y17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"Z17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AA17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AB17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AC17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AD17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AE17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AF17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AG17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AH17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AI17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AJ17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AK17*'2. Assumptions'!$Q129","v":3.8909021910637405},{"$f":"AL17*'2. Assumptions'!$Q129","v":3.8909021910637405}]
[null,null,null,null,"Industrial",null,null,{"$f":"H18*'2. Assumptions'!$Q130","v":0},{"$f":"I18*'2. Assumptions'!$Q130","v":20.467981999999996},{"$f":"J18*'2. Assumptions'!$Q130","v":20.467981999999996},{"$f":"K18*'2. Assumptions'!$Q130","v":0},{"$f":"L18*'2. Assumptions'!$Q130","v":0},{"$f":"M18*'2. Assumptions'!$Q130","v":0},{"$f":"N18*'2. Assumptions'!$Q130","v":0},{"$f":"O18*'2. Assumptions'!$Q130","v":0},{"$f":"P18*'2. Assumptions'!$Q130","v":0},{"$f":"Q18*'2. Assumptions'!$Q130","v":0},{"$f":"R18*'2. Assumptions'!$Q130","v":0},{"$f":"S18*'2. Assumptions'!$Q130","v":0},{"$f":"T18*'2. Assumptions'!$Q130","v":0},{"$f":"U18*'2. Assumptions'!$Q130","v":0},{"$f":"V18*'2. Assumptions'!$Q130","v":0},{"$f":"W18*'2. Assumptions'!$Q130","v":0},{"$f":"X18*'2. Assumptions'!$Q130","v":0},{"$f":"Y18*'2. Assumptions'!$Q130","v":0},{"$f":"Z18*'2. Assumptions'!$Q130","v":0},{"$f":"AA18*'2. Assumptions'!$Q130","v":0},{"$f":"AB18*'2. Assumptions'!$Q130","v":0},{"$f":"AC18*'2. Assumptions'!$Q130","v":0},{"$f":"AD18*'2. Assumptions'!$Q130","v":0},{"$f":"AE18*'2. Assumptions'!$Q130","v":0},{"$f":"AF18*'2. Assumptions'!$Q130","v":0},{"$f":"AG18*'2. Assumptions'!$Q130","v":0},{"$f":"AH18*'2. Assumptions'!$Q130","v":0},{"$f":"AI18*'2. Assumptions'!$Q130","v":0},{"$f":"AJ18*'2. Assumptions'!$Q130","v":0},{"$f":"AK18*'2. Assumptions'!$Q130","v":0},{"$f":"AL18*'2. Assumptions'!$Q130","v":0}]
[null,null,null,null,"Commercial",null,null,{"$f":"H19*'2. Assumptions'!$Q131","v":0},{"$f":"I19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"J19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"K19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"L19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"M19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"N19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"O19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"P19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"Q19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"R19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"S19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"T19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"U19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"V19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"W19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"X19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"Y19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"Z19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AA19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AB19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AC19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AD19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AE19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AF19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AG19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AH19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AI19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AJ19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AK19*'2. Assumptions'!$Q131","v":64.479782},{"$f":"AL19*'2. Assumptions'!$Q131","v":64.479782}]
[]
[null,null,null,"Cumulative kG of N Generated treated by Type"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H62","v":0},{"$f":"I62+H69","v":42.548473691893939},{"$f":"J62+I69","v":85.096947383787878},127.64542107568181,170.19389476757576,212.7423684594697,255.29084215136365,297.83931584325757,340.38778953515151,382.93626322704546,425.4847369189394,468.03321061083335,510.5816843027273,553.13015799462119,595.67863168651513,638.22710537840908,680.77557907030302,723.32405276219697,765.87252645409092,808.42100014598486,850.96947383787881,893.51794752977275,936.0664212216667,978.61489491356065,1021.1633686054546,1063.7118422973485,1106.2603159892424,1148.8087896811362,1191.35726337303,1233.9057370649239,1276.4542107568177]
[null,null,null,null,"Medium Density",null,null,{"$f":"H63","v":0},{"$f":"I63+H70","v":27.594466336949498},55.188932673898996,82.783399010848498,110.37786534779799,{"$f":"M63+L70","v":137.9723316847475},165.566798021697,193.16126435864649,220.75573069559599,248.35019703254548,275.944663369495,303.5391297064445,331.13359604339399,358.72806238034349,386.32252871729298,413.91699505424248,441.51146139119197,469.10592772814147,496.70039406509096,524.29486040204051,551.88932673899001,579.4837930759395,607.078259412889,634.67272574983849,662.26719208678799,689.86165842373748,717.45612476068698,745.05059109763647,772.64505743458596,800.23952377153546,827.83399010848495]
[null,null,null,null,"High Density",null,null,0,3.8909021910637405,7.7818043821274809,11.672706573191221,15.563608764254962,19.454510955318703,23.345413146382445,27.236315337446186,31.127217528509927,35.018119719573669,38.909021910637406,42.799924101701144,46.690826292764882,50.58172848382862,54.472630674892358,58.363532865956095,62.254435057019833,66.145337248083578,70.036239439147323,73.927141630211068,77.818043821274813,81.708946012338558,85.599848203402303,89.490750394466048,93.381652585529793,97.272554776593537,101.16345696765728,105.05435915872103,108.94526134978477,112.83616354084852,116.72706573191226]
[null,null,null,null,"Industrial",null,null,0,20.467981999999996,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991,40.935963999999991]
[null,null,null,null,"Commercial",null,null,0,64.479782,128.959564,193.439346,257.919128,322.39891,386.878692,451.358474,515.838256,580.318038,644.79782,709.277602,773.757384,838.237166,902.716948,967.19673,1031.676512,1096.1562939999999,1160.6360759999998,1225.1158579999997,1289.5956399999995,1354.0754219999994,1418.5552039999993,1483.0349859999992,1547.5147679999991,1611.994549999999,1676.4743319999989,1740.9541139999988,1805.4338959999986,1869.9136779999985,1934.3934599999984]
[null,null,null,null,"Total N Generated",null,null,{"$f":"SUM(H69:H73)","v":0},{"$f":"SUM(I69:I73)","v":158.98160621990718},317.96321243981436,456.47683665972153,594.9904608796287,733.50408509953593,872.01770931944316,1010.5313335393503,1149.0449577592576,1287.5585819791645,1426.0722061990718,1564.585830418979,1703.0994546388861,1841.6130788587934,1980.1267030787005,2118.6403272986076,2257.153951518515,2395.6675757384219,2534.1811999583288,2672.6948241782361,2811.2084483981434,2949.7220726180503,3088.2356968379572,3226.7493210578641,3365.2629452777715,3503.7765694976788,3642.2901937175857,3780.8038179374926,3919.317442157399,4057.8310663773063,4196.3446905972132]
[]
[null,null,null,"kG of N treated by Type"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H15*'2. Assumptions'!$M127","v":0},{"$f":"I15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"J15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"K15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"L15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"M15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"N15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"O15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"P15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"Q15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"R15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"S15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"T15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"U15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"V15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"W15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"X15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"Y15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"Z15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AA15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AB15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AC15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AD15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AE15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AF15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AG15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AH15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AI15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AJ15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AK15*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"AL15*'2. Assumptions'!$M127","v":19.146813161352274}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H16*'2. Assumptions'!$M128","v":0},{"$f":"I16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"J16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"K16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"L16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"M16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"N16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"O16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"P16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"Q16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"R16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"S16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"T16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"U16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"V16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"W16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"X16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"Y16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"Z16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AA16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AB16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AC16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AD16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AE16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AF16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AG16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AH16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AI16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AJ16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AK16*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"AL16*'2. Assumptions'!$M128","v":12.417509851627273}]
[null,null,null,null,"High Density",null,null,{"$f":"H17*'2. Assumptions'!$M129","v":0},{"$f":"I17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"J17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"K17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"L17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"M17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"N17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"O17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"P17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"Q17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"R17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"S17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"T17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"U17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"V17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"W17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"X17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"Y17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"Z17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AA17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AB17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AC17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AD17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AE17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AF17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AG17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AH17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AI17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AJ17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AK17*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"AL17*'2. Assumptions'!$M129","v":1.7509059859786833}]
[null,null,null,null,"Industrial",null,null,{"$f":"H18*'2. Assumptions'!$M130","v":0},{"$f":"I18*'2. Assumptions'!$M130","v":9.2105918999999972},{"$f":"J18*'2. Assumptions'!$M130","v":9.2105918999999972},{"$f":"K18*'2. Assumptions'!$M130","v":0},{"$f":"L18*'2. Assumptions'!$M130","v":0},{"$f":"M18*'2. Assumptions'!$M130","v":0},{"$f":"N18*'2. Assumptions'!$M130","v":0},{"$f":"O18*'2. Assumptions'!$M130","v":0},{"$f":"P18*'2. Assumptions'!$M130","v":0},{"$f":"Q18*'2. Assumptions'!$M130","v":0},{"$f":"R18*'2. Assumptions'!$M130","v":0},{"$f":"S18*'2. Assumptions'!$M130","v":0},{"$f":"T18*'2. Assumptions'!$M130","v":0},{"$f":"U18*'2. Assumptions'!$M130","v":0},{"$f":"V18*'2. Assumptions'!$M130","v":0},{"$f":"W18*'2. Assumptions'!$M130","v":0},{"$f":"X18*'2. Assumptions'!$M130","v":0},{"$f":"Y18*'2. Assumptions'!$M130","v":0},{"$f":"Z18*'2. Assumptions'!$M130","v":0},{"$f":"AA18*'2. Assumptions'!$M130","v":0},{"$f":"AB18*'2. Assumptions'!$M130","v":0},{"$f":"AC18*'2. Assumptions'!$M130","v":0},{"$f":"AD18*'2. Assumptions'!$M130","v":0},{"$f":"AE18*'2. Assumptions'!$M130","v":0},{"$f":"AF18*'2. Assumptions'!$M130","v":0},{"$f":"AG18*'2. Assumptions'!$M130","v":0},{"$f":"AH18*'2. Assumptions'!$M130","v":0},{"$f":"AI18*'2. Assumptions'!$M130","v":0},{"$f":"AJ18*'2. Assumptions'!$M130","v":0},{"$f":"AK18*'2. Assumptions'!$M130","v":0},{"$f":"AL18*'2. Assumptions'!$M130","v":0}]
[null,null,null,null,"Commercial",null,null,{"$f":"H19*'2. Assumptions'!$M131","v":0},{"$f":"I19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"J19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"K19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"L19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"M19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"N19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"O19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"P19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"Q19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"R19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"S19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"T19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"U19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"V19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"W19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"X19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"Y19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"Z19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AA19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AB19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AC19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AD19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AE19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AF19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AG19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AH19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AI19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AJ19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AK19*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"AL19*'2. Assumptions'!$M131","v":29.015901899999999}]
[]
[]
[null,null,null,"Cumulative kG of N treated by Type"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H22*'2. Assumptions'!$M127","v":0},{"$f":"I22*'2. Assumptions'!$M127","v":19.146813161352274},{"$f":"J22*'2. Assumptions'!$M127","v":38.293626322704547},{"$f":"K22*'2. Assumptions'!$M127","v":57.440439484056824},{"$f":"L22*'2. Assumptions'!$M127","v":76.587252645409094},{"$f":"M22*'2. Assumptions'!$M127","v":95.734065806761379},{"$f":"N22*'2. Assumptions'!$M127","v":114.88087896811365},{"$f":"O22*'2. Assumptions'!$M127","v":134.02769212946592},{"$f":"P22*'2. Assumptions'!$M127","v":153.17450529081819},{"$f":"Q22*'2. Assumptions'!$M127","v":172.32131845217046},{"$f":"R22*'2. Assumptions'!$M127","v":191.46813161352276},{"$f":"S22*'2. Assumptions'!$M127","v":210.61494477487503},{"$f":"T22*'2. Assumptions'!$M127","v":229.7617579362273},{"$f":"U22*'2. Assumptions'!$M127","v":248.90857109757957},{"$f":"V22*'2. Assumptions'!$M127","v":268.05538425893184},{"$f":"W22*'2. Assumptions'!$M127","v":287.20219742028411},{"$f":"X22*'2. Assumptions'!$M127","v":306.34901058163638},{"$f":"Y22*'2. Assumptions'!$M127","v":325.49582374298865},{"$f":"Z22*'2. Assumptions'!$M127","v":344.64263690434092},{"$f":"AA22*'2. Assumptions'!$M127","v":363.78945006569325},{"$f":"AB22*'2. Assumptions'!$M127","v":382.93626322704552},{"$f":"AC22*'2. Assumptions'!$M127","v":402.08307638839779},{"$f":"AD22*'2. Assumptions'!$M127","v":421.22988954975006},{"$f":"AE22*'2. Assumptions'!$M127","v":440.37670271110233},{"$f":"AF22*'2. Assumptions'!$M127","v":459.5235158724546},{"$f":"AG22*'2. Assumptions'!$M127","v":478.67032903380687},{"$f":"AH22*'2. Assumptions'!$M127","v":497.81714219515914},{"$f":"AI22*'2. Assumptions'!$M127","v":516.96395535651141},{"$f":"AJ22*'2. Assumptions'!$M127","v":536.11076851786368},{"$f":"AK22*'2. Assumptions'!$M127","v":555.25758167921595},{"$f":"AL22*'2. Assumptions'!$M127","v":574.40439484056822}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H23*'2. Assumptions'!$M128","v":0},{"$f":"I23*'2. Assumptions'!$M128","v":12.417509851627273},{"$f":"J23*'2. Assumptions'!$M128","v":24.835019703254545},{"$f":"K23*'2. Assumptions'!$M128","v":37.252529554881818},{"$f":"L23*'2. Assumptions'!$M128","v":49.67003940650909},{"$f":"M23*'2. Assumptions'!$M128","v":62.087549258136363},{"$f":"N23*'2. Assumptions'!$M128","v":74.505059109763636},{"$f":"O23*'2. Assumptions'!$M128","v":86.922568961390908},{"$f":"P23*'2. Assumptions'!$M128","v":99.340078813018181},{"$f":"Q23*'2. Assumptions'!$M128","v":111.75758866464545},{"$f":"R23*'2. Assumptions'!$M128","v":124.17509851627273},{"$f":"S23*'2. Assumptions'!$M128","v":136.5926083679},{"$f":"T23*'2. Assumptions'!$M128","v":149.01011821952727},{"$f":"U23*'2. Assumptions'!$M128","v":161.42762807115454},{"$f":"V23*'2. Assumptions'!$M128","v":173.84513792278182},{"$f":"W23*'2. Assumptions'!$M128","v":186.26264777440909},{"$f":"X23*'2. Assumptions'!$M128","v":198.68015762603636},{"$f":"Y23*'2. Assumptions'!$M128","v":211.09766747766363},{"$f":"Z23*'2. Assumptions'!$M128","v":223.51517732929091},{"$f":"AA23*'2. Assumptions'!$M128","v":235.93268718091818},{"$f":"AB23*'2. Assumptions'!$M128","v":248.35019703254545},{"$f":"AC23*'2. Assumptions'!$M128","v":260.76770688417275},{"$f":"AD23*'2. Assumptions'!$M128","v":273.1852167358},{"$f":"AE23*'2. Assumptions'!$M128","v":285.6027265874273},{"$f":"AF23*'2. Assumptions'!$M128","v":298.02023643905454},{"$f":"AG23*'2. Assumptions'!$M128","v":310.43774629068184},{"$f":"AH23*'2. Assumptions'!$M128","v":322.85525614230909},{"$f":"AI23*'2. Assumptions'!$M128","v":335.27276599393639},{"$f":"AJ23*'2. Assumptions'!$M128","v":347.69027584556363},{"$f":"AK23*'2. Assumptions'!$M128","v":360.10778569719093},{"$f":"AL23*'2. Assumptions'!$M128","v":372.52529554881818}]
[null,null,null,null,"High Density",null,null,{"$f":"H24*'2. Assumptions'!$M129","v":0},{"$f":"I24*'2. Assumptions'!$M129","v":1.7509059859786833},{"$f":"J24*'2. Assumptions'!$M129","v":3.5018119719573666},{"$f":"K24*'2. Assumptions'!$M129","v":5.2527179579360501},{"$f":"L24*'2. Assumptions'!$M129","v":7.0036239439147332},{"$f":"M24*'2. Assumptions'!$M129","v":8.7545299298934154},{"$f":"N24*'2. Assumptions'!$M129","v":10.5054359158721},{"$f":"O24*'2. Assumptions'!$M129","v":12.256341901850783},{"$f":"P24*'2. Assumptions'!$M129","v":14.007247887829466},{"$f":"Q24*'2. Assumptions'!$M129","v":15.758153873808149},{"$f":"R24*'2. Assumptions'!$M129","v":17.509059859786831},{"$f":"S24*'2. Assumptions'!$M129","v":19.259965845765517},{"$f":"T24*'2. Assumptions'!$M129","v":21.0108718317442},{"$f":"U24*'2. Assumptions'!$M129","v":22.761777817722884},{"$f":"V24*'2. Assumptions'!$M129","v":24.512683803701567},{"$f":"W24*'2. Assumptions'!$M129","v":26.26358978968025},{"$f":"X24*'2. Assumptions'!$M129","v":28.014495775658933},{"$f":"Y24*'2. Assumptions'!$M129","v":29.765401761637616},{"$f":"Z24*'2. Assumptions'!$M129","v":31.516307747616299},{"$f":"AA24*'2. Assumptions'!$M129","v":33.267213733594978},{"$f":"AB24*'2. Assumptions'!$M129","v":35.018119719573662},{"$f":"AC24*'2. Assumptions'!$M129","v":36.769025705552345},{"$f":"AD24*'2. Assumptions'!$M129","v":38.519931691531035},{"$f":"AE24*'2. Assumptions'!$M129","v":40.270837677509718},{"$f":"AF24*'2. Assumptions'!$M129","v":42.021743663488401},{"$f":"AG24*'2. Assumptions'!$M129","v":43.772649649467084},{"$f":"AH24*'2. Assumptions'!$M129","v":45.523555635445767},{"$f":"AI24*'2. Assumptions'!$M129","v":47.27446162142445},{"$f":"AJ24*'2. Assumptions'!$M129","v":49.025367607403133},{"$f":"AK24*'2. Assumptions'!$M129","v":50.776273593381816},{"$f":"AL24*'2. Assumptions'!$M129","v":52.527179579360499}]
[null,null,null,null,"Industrial",null,null,{"$f":"H25*'2. Assumptions'!$M130","v":0},{"$f":"I25*'2. Assumptions'!$M130","v":9.2105918999999972},{"$f":"J25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"K25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"L25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"M25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"N25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"O25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"P25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"Q25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"R25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"S25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"T25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"U25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"V25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"W25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"X25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"Y25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"Z25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AA25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AB25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AC25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AD25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AE25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AF25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AG25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AH25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AI25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AJ25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AK25*'2. Assumptions'!$M130","v":18.421183799999994},{"$f":"AL25*'2. Assumptions'!$M130","v":18.421183799999994}]
[null,null,null,null,"Commercial",null,null,{"$f":"H26*'2. Assumptions'!$M131","v":0},{"$f":"I26*'2. Assumptions'!$M131","v":29.015901899999999},{"$f":"J26*'2. Assumptions'!$M131","v":58.031803799999999},{"$f":"K26*'2. Assumptions'!$M131","v":87.047705699999995},{"$f":"L26*'2. Assumptions'!$M131","v":116.0636076},{"$f":"M26*'2. Assumptions'!$M131","v":145.0795095},{"$f":"N26*'2. Assumptions'!$M131","v":174.09541139999999},{"$f":"O26*'2. Assumptions'!$M131","v":203.11131329999998},{"$f":"P26*'2. Assumptions'!$M131","v":232.12721519999999},{"$f":"Q26*'2. Assumptions'!$M131","v":261.14311709999998},{"$f":"R26*'2. Assumptions'!$M131","v":290.159019},{"$f":"S26*'2. Assumptions'!$M131","v":319.17492089999996},{"$f":"T26*'2. Assumptions'!$M131","v":348.19082279999998},{"$f":"U26*'2. Assumptions'!$M131","v":377.2067247},{"$f":"V26*'2. Assumptions'!$M131","v":406.22262659999996},{"$f":"W26*'2. Assumptions'!$M131","v":435.23852849999997},{"$f":"X26*'2. Assumptions'!$M131","v":464.25443039999999},{"$f":"Y26*'2. Assumptions'!$M131","v":493.27033229999995},{"$f":"Z26*'2. Assumptions'!$M131","v":522.28623419999997},{"$f":"AA26*'2. Assumptions'!$M131","v":551.30213609999998},{"$f":"AB26*'2. Assumptions'!$M131","v":580.318038},{"$f":"AC26*'2. Assumptions'!$M131","v":609.33393990000002},{"$f":"AD26*'2. Assumptions'!$M131","v":638.34984179999992},{"$f":"AE26*'2. Assumptions'!$M131","v":667.36574369999994},{"$f":"AF26*'2. Assumptions'!$M131","v":696.38164559999996},{"$f":"AG26*'2. Assumptions'!$M131","v":725.39754749999997},{"$f":"AH26*'2. Assumptions'!$M131","v":754.41344939999999},{"$f":"AI26*'2. Assumptions'!$M131","v":783.42935130000001},{"$f":"AJ26*'2. Assumptions'!$M131","v":812.44525319999991},{"$f":"AK26*'2. Assumptions'!$M131","v":841.46115509999993},{"$f":"AL26*'2. Assumptions'!$M131","v":870.47705699999995}]
[null,null,null,null,"Total N required to be treated on lot",null,null,{"$f":"SUM(H85:H89)","v":0},{"$f":"SUM(I85:I89)","v":71.541722798958233},{"$f":"SUM(J85:J89)","v":143.08344559791647},205.4145764968747,267.74570739583294,{"$f":"SUM(M85:M89)","v":330.07683829479117},392.40796919374941,454.73910009270759,517.07023099166588,579.401361890624,641.73249278958224,704.06362368854047,766.39475458749871,828.72588548645695,891.05701638541518,953.38814728437342,1015.7192781833317,1078.0504090822897,1140.3815399812481,1202.7126708802064,1265.0438017791646,1327.3749326781231,1389.7060635770811,1452.0371944760391,1514.3683253749975,1576.6994562739558,1639.0305871729138,1701.3617180718725,1763.6928489708303,1826.0239798697885,{"$f":"SUM(AL85:AL89)","v":1888.3551107687467}]
[]
[null,null,null,"$ per kg of N Treated"]
[null,null,null,null,"Separate Dwelling",null,null,{"$f":"H85*'2. Assumptions'!$N$127","v":0},{"$f":"I85*'2. Assumptions'!$N$127","v":2785929.5498411707},{"$f":"J85*'2. Assumptions'!$N$127","v":5571859.0996823413},{"$f":"K85*'2. Assumptions'!$N$127","v":8357788.6495235125},{"$f":"L85*'2. Assumptions'!$N$127","v":11143718.199364683},{"$f":"M85*'2. Assumptions'!$N$127","v":13929647.749205854},{"$f":"N85*'2. Assumptions'!$N$127","v":16715577.299047025},{"$f":"O85*'2. Assumptions'!$N$127","v":19501506.848888196},{"$f":"P85*'2. Assumptions'!$N$127","v":22287436.398729365},{"$f":"Q85*'2. Assumptions'!$N$127","v":25073365.948570535},{"$f":"R85*'2. Assumptions'!$N$127","v":27859295.498411708},{"$f":"S85*'2. Assumptions'!$N$127","v":30645225.048252881},{"$f":"T85*'2. Assumptions'!$N$127","v":33431154.59809405},{"$f":"U85*'2. Assumptions'!$N$127","v":36217084.147935219},{"$f":"V85*'2. Assumptions'!$N$127","v":39003013.697776392},{"$f":"W85*'2. Assumptions'!$N$127","v":41788943.247617558},{"$f":"X85*'2. Assumptions'!$N$127","v":44574872.797458731},{"$f":"Y85*'2. Assumptions'!$N$127","v":47360802.347299904},{"$f":"Z85*'2. Assumptions'!$N$127","v":50146731.897141069},{"$f":"AA85*'2. Assumptions'!$N$127","v":52932661.44698225},{"$f":"AB85*'2. Assumptions'!$N$127","v":55718590.996823415},{"$f":"AC85*'2. Assumptions'!$N$127","v":58504520.546664588},{"$f":"AD85*'2. Assumptions'!$N$127","v":61290450.096505761},{"$f":"AE85*'2. Assumptions'!$N$127","v":64076379.646346927},{"$f":"AF85*'2. Assumptions'!$N$127","v":66862309.1961881},{"$f":"AG85*'2. Assumptions'!$N$127","v":69648238.746029273},{"$f":"AH85*'2. Assumptions'!$N$127","v":72434168.295870438},{"$f":"AI85*'2. Assumptions'!$N$127","v":75220097.845711604},{"$f":"AJ85*'2. Assumptions'!$N$127","v":78006027.395552784},{"$f":"AK85*'2. Assumptions'!$N$127","v":80791956.94539395},{"$f":"AL85*'2. Assumptions'!$N$127","v":83577886.495235115}]
[null,null,null,null,"Medium Density",null,null,{"$f":"H86*'2. Assumptions'!$N$128","v":0},{"$f":"I86*'2. Assumptions'!$N$128","v":1685903.8811574443},{"$f":"J86*'2. Assumptions'!$N$128","v":3371807.7623148886},{"$f":"K86*'2. Assumptions'!$N$128","v":5057711.6434723325},{"$f":"L86*'2. Assumptions'!$N$128","v":6743615.5246297773},{"$f":"M86*'2. Assumptions'!$N$128","v":8429519.4057872221},{"$f":"N86*'2. Assumptions'!$N$128","v":10115423.286944665},{"$f":"O86*'2. Assumptions'!$N$128","v":11801327.16810211},{"$f":"P86*'2. Assumptions'!$N$128","v":13487231.049259555},{"$f":"Q86*'2. Assumptions'!$N$128","v":15173134.930416998},{"$f":"R86*'2. Assumptions'!$N$128","v":16859038.811574444},{"$f":"S86*'2. Assumptions'!$N$128","v":18544942.692731887},{"$f":"T86*'2. Assumptions'!$N$128","v":20230846.57388933},{"$f":"U86*'2. Assumptions'!$N$128","v":21916750.455046777},{"$f":"V86*'2. Assumptions'!$N$128","v":23602654.33620422},{"$f":"W86*'2. Assumptions'!$N$128","v":25288558.217361663},{"$f":"X86*'2. Assumptions'!$N$128","v":26974462.098519109},{"$f":"Y86*'2. Assumptions'!$N$128","v":28660365.979676552},{"$f":"Z86*'2. Assumptions'!$N$128","v":30346269.860833995},{"$f":"AA86*'2. Assumptions'!$N$128","v":32032173.741991442},{"$f":"AB86*'2. Assumptions'!$N$128","v":33718077.623148888},{"$f":"AC86*'2. Assumptions'!$N$128","v":35403981.504306331},{"$f":"AD86*'2. Assumptions'!$N$128","v":37089885.385463774},{"$f":"AE86*'2. Assumptions'!$N$128","v":38775789.266621225},{"$f":"AF86*'2. Assumptions'!$N$128","v":40461693.14777866},{"$f":"AG86*'2. Assumptions'!$N$128","v":42147597.02893611},{"$f":"AH86*'2. Assumptions'!$N$128","v":43833500.910093553},{"$f":"AI86*'2. Assumptions'!$N$128","v":45519404.791250996},{"$f":"AJ86*'2. Assumptions'!$N$128","v":47205308.672408439},{"$f":"AK86*'2. Assumptions'!$N$128","v":48891212.55356589},{"$f":"AL86*'2. Assumptions'!$N$128","v":50577116.434723325}]
[null,null,null,null,"High Density",null,null,{"$f":"H87*'2. Assumptions'!$N$129","v":0},{"$f":"I87*'2. Assumptions'!$N$129","v":131248.65405210268},{"$f":"J87*'2. Assumptions'!$N$129","v":262497.30810420535},{"$f":"K87*'2. Assumptions'!$N$129","v":393745.962156308},{"$f":"L87*'2. Assumptions'!$N$129","v":524994.61620841071},{"$f":"M87*'2. Assumptions'!$N$129","v":656243.27026051329},{"$f":"N87*'2. Assumptions'!$N$129","v":787491.924312616},{"$f":"O87*'2. Assumptions'!$N$129","v":918740.57836471871},{"$f":"P87*'2. Assumptions'!$N$129","v":1049989.2324168214},{"$f":"Q87*'2. Assumptions'!$N$129","v":1181237.8864689239},{"$f":"R87*'2. Assumptions'!$N$129","v":1312486.5405210266},{"$f":"S87*'2. Assumptions'!$N$129","v":1443735.1945731293},{"$f":"T87*'2. Assumptions'!$N$129","v":1574983.848625232},{"$f":"U87*'2. Assumptions'!$N$129","v":1706232.5026773347},{"$f":"V87*'2. Assumptions'!$N$129","v":1837481.1567294374},{"$f":"W87*'2. Assumptions'!$N$129","v":1968729.8107815401},{"$f":"X87*'2. Assumptions'!$N$129","v":2099978.4648336428},{"$f":"Y87*'2. Assumptions'!$N$129","v":2231227.1188857453},{"$f":"Z87*'2. Assumptions'!$N$129","v":2362475.7729378478},{"$f":"AA87*'2. Assumptions'!$N$129","v":2493724.4269899502},{"$f":"AB87*'2. Assumptions'!$N$129","v":2624973.0810420532},{"$f":"AC87*'2. Assumptions'!$N$129","v":2756221.7350941557},{"$f":"AD87*'2. Assumptions'!$N$129","v":2887470.3891462586},{"$f":"AE87*'2. Assumptions'!$N$129","v":3018719.0431983615},{"$f":"AF87*'2. Assumptions'!$N$129","v":3149967.697250464},{"$f":"AG87*'2. Assumptions'!$N$129","v":3281216.3513025669},{"$f":"AH87*'2. Assumptions'!$N$129","v":3412465.0053546694},{"$f":"AI87*'2. Assumptions'!$N$129","v":3543713.6594067719},{"$f":"AJ87*'2. Assumptions'!$N$129","v":3674962.3134588748},{"$f":"AK87*'2. Assumptions'!$N$129","v":3806210.9675109773},{"$f":"AL87*'2. Assumptions'!$N$129","v":3937459.6215630802}]
[null,null,null,null,"Industrial",null,null,{"$f":"H88*'2. Assumptions'!$N$130","v":0},{"$f":"I88*'2. Assumptions'!$N$130","v":583139.1827380053},{"$f":"J88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"K88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"L88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"M88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"N88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"O88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"P88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"Q88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"R88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"S88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"T88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"U88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"V88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"W88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"X88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"Y88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"Z88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AA88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AB88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AC88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AD88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AE88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AF88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AG88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AH88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AI88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AJ88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AK88*'2. Assumptions'!$N$130","v":1166278.3654760106},{"$f":"AL88*'2. Assumptions'!$N$130","v":1166278.3654760106}]
[null,null,null,null,"Commercial",null,null,{"$f":"H89*'2. Assumptions'!$N$131","v":0},{"$f":"I89*'2. Assumptions'!$N$131","v":497115.67174963863},{"$f":"J89*'2. Assumptions'!$N$131","v":994231.34349927725},{"$f":"K89*'2. Assumptions'!$N$131","v":1491347.0152489156},{"$f":"L89*'2. Assumptions'!$N$131","v":1988462.6869985545},{"$f":"M89*'2. Assumptions'!$N$131","v":2485578.3587481929},{"$f":"N89*'2. Assumptions'!$N$131","v":2982694.0304978313},{"$f":"O89*'2. Assumptions'!$N$131","v":3479809.7022474702},{"$f":"P89*'2. Assumptions'!$N$131","v":3976925.373997109},{"$f":"Q89*'2. Assumptions'!$N$131","v":4474041.0457467474},{"$f":"R89*'2. Assumptions'!$N$131","v":4971156.7174963858},{"$f":"S89*'2. Assumptions'!$N$131","v":5468272.3892460242},{"$f":"T89*'2. Assumptions'!$N$131","v":5965388.0609956626},{"$f":"U89*'2. Assumptions'!$N$131","v":6462503.7327453019},{"$f":"V89*'2. Assumptions'!$N$131","v":6959619.4044949403},{"$f":"W89*'2. Assumptions'!$N$131","v":7456735.0762445787},{"$f":"X89*'2. Assumptions'!$N$131","v":7953850.747994218},{"$f":"Y89*'2. Assumptions'!$N$131","v":8450966.4197438564},{"$f":"Z89*'2. Assumptions'!$N$131","v":8948082.0914934948},{"$f":"AA89*'2. Assumptions'!$N$131","v":9445197.7632431332},{"$f":"AB89*'2. Assumptions'!$N$131","v":9942313.4349927716},{"$f":"AC89*'2. Assumptions'!$N$131","v":10439429.106742412},{"$f":"AD89*'2. Assumptions'!$N$131","v":10936544.778492048},{"$f":"AE89*'2. Assumptions'!$N$131","v":11433660.450241687},{"$f":"AF89*'2. Assumptions'!$N$131","v":11930776.121991325},{"$f":"AG89*'2. Assumptions'!$N$131","v":12427891.793740965},{"$f":"AH89*'2. Assumptions'!$N$131","v":12925007.465490604},{"$f":"AI89*'2. Assumptions'!$N$131","v":13422123.137240242},{"$f":"AJ89*'2. Assumptions'!$N$131","v":13919238.808989881},{"$f":"AK89*'2. Assumptions'!$N$131","v":14416354.480739519},{"$f":"AL89*'2. Assumptions'!$N$131","v":14913470.152489157}]
[null,null,null,"On Lot Total (/kg of Treated N)",null,null,null,{"$f":"SUM(H93:H97)","v":0},{"$f":"SUM(I93:I97)","v":5683336.9395383615},{"$f":"SUM(J93:J97)","v":11366673.879076723},16466871.635877078,21567069.392677438,{"$f":"SUM(M93:M97)","v":26667267.149477795},{"$f":"SUM(N93:N97)","v":31767464.906278148},36867662.663078502,41967860.419878863,47068058.176679224,52168255.933479577,57268453.690279931,62368651.447080284,67468849.203880653,72569046.960680991,77669244.717481345,82769442.474281713,{"$f":"SUM(Y93:Y97)","v":87869640.231082052},92969837.987882435,98070035.744682789,{"$f":"SUM(AB93:AB97)","v":103170233.50148314},108270431.2582835,113370629.01508385,118470826.77188422,{"$f":"SUM(AF93:AF97)","v":123571024.52868456},128671222.28548491,{"$f":"SUM(AH93:AH97)","v":133771420.04228529},138871617.79908562,143971815.55588597,149072013.31268632,154172211.06948668]
[]
[null,null,null,"% Transferred to Council"]
[null,"Kg/N transferred to Council",null,null,null,"Transferred"]
[null,null,1,null,"Nitrogen transferred from On Lot to Council Treatment",0.2,null,{"$f":"H$90*$F102","v":0},{"$f":"I$90*$F102","v":14.308344559791648},{"$f":"J$90*$F102","v":28.616689119583295},{"$f":"K$90*$F102","v":41.082915299374946},53.549141479166593,{"$f":"M$90*$F102","v":66.01536765895824},78.481593838749887,90.94782001854152,103.41404619833318,115.8802723781248,128.34649855791645,140.81272473770809,153.27895091749974,165.74517709729139,178.21140327708304,190.67762945687468,203.14385563666633,215.61008181645795,228.07630799624962,{"$f":"AA$90*$F102","v":240.54253417604127},253.00876035583292,265.47498653562462,277.94121271541621,290.4074388952078,{"$f":"AF$90*$F102","v":302.87366507499951},315.33989125479116,327.8061174345828,340.27234361437451,352.7385697941661,365.20479597395774,377.67102215374939]
[null,null,null,null,null,0.4,null,{"$f":"H$90*$F103","v":0},{"$f":"I$90*$F103","v":28.616689119583295},{"$f":"J$90*$F103","v":57.233378239166591},82.165830598749892,107.09828295833319,132.03073531791648,{"$f":"N$90*$F103","v":156.96318767749977},181.89564003708304,206.82809239666636,231.7605447562496,256.6929971158329,281.62544947541619,306.55790183499948,331.49035419458278,356.42280655416607,381.35525891374937,406.28771127333266,431.2201636329159,456.15261599249925,481.08506835208254,506.01752071166584,530.94997307124925,555.88242543083243,580.81487779041561,605.74733014999902,630.67978250958231,655.6122348691656,680.54468722874901,705.47713958833219,730.40959194791549,755.34204430749878]
[null,null,null,null,null,0.5,null,{"$f":"H$90*$F104","v":0},35.770861399479116,71.541722798958233,102.70728824843735,133.87285369791647,165.03841914739559,196.2039845968747,227.36955004635379,258.53511549583294,289.700680945312,320.86624639479112,352.03181184427024,383.19737729374935,414.36294274322847,445.52850819270759,476.69407364218671,507.85963909166583,539.02520454114483,570.19076999062406,601.35633544010318,632.5219008895823,663.68746633906153,694.85303178854053,726.01859723801954,757.18416268749877,788.34972813697789,819.51529358645689,850.68085903593624,881.84642448541513,913.01198993489425,944.17755538437336]
[null,null,null,null,null,0.6,null,{"$f":"H$90*$F105","v":0},42.925033679374941,85.850067358749882,123.24874589812481,160.64742443749975,198.04610297687469,235.44478151624963,272.84346005562452,310.24213859499952,347.6408171343744,385.03949567374934,422.43817421312428,459.83685275249923,497.23553129187417,534.63420983124911,572.03288837062405,609.43156690999899,646.83024544937382,684.22892398874887,721.62760252812382,759.02628106749876,796.42495960687381,833.82363814624864,871.22231668562347,908.62099522499852,946.01967376437347,983.41835230374818,1020.8170308431235,1058.2157093824981,1095.614387921873,1133.0130664612479]
[null,null,null,null,null,0.8,null,{"$f":"H$90*$F106","v":0},57.233378239166591,114.46675647833318,164.33166119749978,214.19656591666637,264.06147063583296,313.92637535499955,363.79128007416608,413.65618479333273,463.5210895124992,513.38599423166579,563.25089895083238,613.11580366999897,662.98070838916556,712.84561310833215,762.71051782749873,812.57542254666532,862.4403272658318,912.3052319849985,962.17013670416509,1012.0350414233317,1061.8999461424985,1111.7648508616649,1161.6297555808312,1211.494660299998,1261.3595650191646,1311.2244697383312,1361.089374457498,1410.9542791766644,1460.819183895831,1510.6840886149976]
[null,null,2,null,null,1,null,0,{"$f":"I$90*$F107","v":71.541722798958233},143.08344559791647,205.4145764968747,267.74570739583294,330.07683829479117,392.40796919374941,454.73910009270759,517.07023099166588,579.401361890624,641.73249278958224,704.06362368854047,766.39475458749871,828.72588548645695,891.05701638541518,953.38814728437342,1015.7192781833317,1078.0504090822897,1140.3815399812481,1202.7126708802064,1265.0438017791646,1327.3749326781231,1389.7060635770811,1452.0371944760391,1514.3683253749975,1576.6994562739558,1639.0305871729138,1701.3617180718725,1763.6928489708303,1826.0239798697885,1888.3551107687467]
[null,null,null,null,null,null,"Uptake"]
[null,null,null,null,"Nitrogen transferred from On Lot to Council Treatment",0.2,0.2,{"$f":"H$102*$G109","v":0},{"$f":"I$102*$G109","v":2.8616689119583296},5.7233378239166592,8.2165830598749903,10.709828295833319,13.203073531791649,15.696318767749979,18.189564003708306,20.682809239666639,23.176054475624962,25.669299711583292,28.162544947541619,30.655790183499949,33.149035419458279,35.642280655416606,38.13552589137494,40.628771127333266,43.122016363291593,45.615261599249926,{"$f":"AA$102*$G109","v":48.10850683520826},50.601752071166587,53.094997307124927,55.588242543083247,58.081487779041566,60.574733014999907,63.067978250958234,65.56122348691656,68.054468722874901,70.547713958833228,73.040959194791554,75.534204430749881]
[null,null,null,null,null,0.2,0.4,{"$f":"H$102*$G110","v":0},5.7233378239166592,11.446675647833318,16.433166119749981,21.419656591666637,26.406147063583298,31.392637535499958,36.379128007416611,41.365618479333278,46.352108951249924,51.338599423166585,56.325089895083238,61.311580366999898,66.298070838916559,71.284561310833212,76.271051782749879,81.257542254666532,86.244032726583185,91.230523198499853,{"$f":"AA$102*$G110","v":96.21701367041652},101.20350414233317,106.18999461424985,111.17648508616649,116.16297555808313,121.14946602999981,126.13595650191647,131.12244697383312,136.1089374457498,141.09542791766646,146.08191838958311,151.06840886149976]
[null,null,null,null,null,0.2,0.05,{"$f":"H$102*$G111","v":0},{"$f":"I$102*$G111","v":0.7154172279895824},1.4308344559791648,2.0541457649687476,2.6774570739583297,3.3007683829479122,3.9240796919374947,4.5473910009270764,5.1707023099166598,5.7940136189062406,6.4173249278958231,7.0406362368854047,7.6639475458749873,8.2872588548645698,8.9105701638541515,9.5338814728437349,10.157192781833317,10.780504090822898,11.403815399812482,{"$f":"AA$102*$G111","v":12.027126708802065},12.650438017791647,13.273749326781232,13.897060635770812,14.520371944760392,15.143683253749977,15.766994562739558,16.39030587172914,17.013617180718725,17.636928489708307,18.260239798697889,18.88355110768747]
[null,null,null,null,null,1,0.2,{"$f":"H$107*$G112","v":0},{"$f":"I$107*$G112","v":14.308344559791648},28.616689119583295,41.082915299374946,53.549141479166593,66.01536765895824,78.481593838749887,90.94782001854152,103.41404619833318,115.8802723781248,128.34649855791645,140.81272473770809,153.27895091749974,165.74517709729139,178.21140327708304,190.67762945687468,203.14385563666633,215.61008181645795,228.07630799624962,240.54253417604127,253.00876035583292,265.47498653562462,277.94121271541621,290.4074388952078,302.87366507499951,315.33989125479116,327.8061174345828,340.27234361437451,352.7385697941661,365.20479597395774,377.67102215374939]
[null,null,null,null,null,1,0.4,{"$f":"H$107*$G113","v":0},28.616689119583295,57.233378239166591,82.165830598749892,107.09828295833319,132.03073531791648,156.96318767749977,181.89564003708304,206.82809239666636,231.7605447562496,256.6929971158329,281.62544947541619,306.55790183499948,331.49035419458278,356.42280655416607,381.35525891374937,406.28771127333266,431.2201636329159,456.15261599249925,481.08506835208254,506.01752071166584,530.94997307124925,555.88242543083243,580.81487779041561,605.74733014999902,630.67978250958231,655.6122348691656,680.54468722874901,705.47713958833219,730.40959194791549,755.34204430749878]
[null,null,null,null,null,1,0.8,0,57.233378239166591,114.46675647833318,164.33166119749978,214.19656591666637,264.06147063583296,313.92637535499955,363.79128007416608,413.65618479333273,463.5210895124992,513.38599423166579,563.25089895083238,613.11580366999897,662.98070838916556,712.84561310833215,762.71051782749873,812.57542254666532,862.4403272658318,912.3052319849985,962.17013670416509,{"$f":"AB$107*$G114","v":1012.0350414233317},1061.8999461424985,1111.7648508616649,1161.6297555808312,1211.494660299998,1261.3595650191646,1311.2244697383312,1361.089374457498,1410.9542791766644,1460.819183895831,1510.6840886149976]
[]
[]
[null,null,"Modified to generate funds based on scheme rate.","% Transferred to Council"]
[null,null,null,null,null,"Transferred"]
[null,null,null,null,"Funds Available",0.2,null,{"$f":"H$98*$F119","v":0},{"$f":"I$59*$F119","v":7529023.2239763625},{"$f":"J$59*$F119","v":15058046.447952725},22051572.593736574,29045098.739520416,36038624.885304265,43032151.031088114,50025677.176871955,57019203.322655797,64012729.468439654,71006255.61422351,77999781.760007322,84993307.905791193,91986834.05157502,98980360.197358891,105973886.3431427,112967412.48892656,119960938.63471043,126954464.78049427,133947990.92627811,140941517.07206199,147935043.21784577,154928569.36362964,161922095.50941348,168915621.65519735,175909147.80098119,182902673.94676504,189896200.09254888,196889726.23833275,203883252.38411662,210876778.5299004]
[null,null,null,null,null,0.4,null,{"$f":"H$98*$F120","v":0},{"$f":"I$59*$F120","v":15058046.447952725},30116092.89590545,44103145.187473148,58090197.479040831,72077249.770608529,86064302.062176228,100051354.35374391,114038406.64531159,128025458.93687931,142012511.22844702,155999563.52001464,169986615.81158239,183973668.10315004,197960720.39471778,211947772.68628541,225934824.97785312,239921877.26942086,253908929.56098855,267895981.85255623,281883034.14412397,295870086.43569154,309857138.72725928,323844191.01882696,337831243.3103947,351818295.60196239,365805347.89353007,379792400.18509775,393779452.4766655,407766504.76823324,421753557.0598008]
[null,null,null,null,null,0.5,null,0,18822558.059940904,37645116.119881809,55128931.484341428,72612746.848801032,90096562.213260666,107580377.57772027,125064192.94217989,142548008.30663949,160031823.67109913,177515639.03555876,194999454.4000183,212483269.76447797,229967085.12893754,247450900.49339721,264934715.85785675,282418531.22231638,299902346.58677608,317386161.95123565,334869977.31569529,352353792.68015492,369837608.04461443,387321423.40907407,404805238.7735337,422289054.13799334,439772869.50245297,457256684.86691254,474740500.23137218,492224315.59583181,509708130.9602915,527191946.32475096]
[null,null,null,null,null,0.6,null,0,22587069.671929084,45174139.343858168,66154717.781209707,87135296.218561232,108115874.6559128,129096453.09326431,150077031.53061587,171057609.96796739,192038188.40531895,213018766.8426705,233999345.28002197,254979923.71737355,275960502.15472502,296941080.59207666,317921659.02942806,338902237.46677965,359882815.90413129,380863394.34148276,401843972.77883434,422824551.21618587,443805129.65353733,464785708.09088886,485766286.52824044,506746864.96559197,527727443.40294355,548708021.84029508,569688600.27764654,590669178.71499813,611649757.15234983,632630335.58970118]
[null,null,null,null,null,0.8,null,0,30116092.89590545,60232185.7918109,88206290.374946296,116180394.95808166,144154499.54121706,172128604.12435246,200102708.70748782,228076813.29062319,256050917.87375861,284025022.45689404,311999127.04002929,339973231.62316477,367947336.20630008,395921440.78943557,423895545.37257081,451869649.95570624,479843754.53884172,507817859.12197709,535791963.70511246,563766068.28824794,591740172.87138307,619714277.45451856,647688382.03765392,675662486.62078941,703636591.20392478,731610695.78706014,759584800.37019551,787558904.95333099,815533009.53646648,843507114.11960161]
[null,null,null,null,null,1,null,0,37645116.119881809,75290232.239763618,110257862.96868286,145225493.69760206,180193124.42652133,215160755.15544054,250128385.88435978,285096016.61327899,320063647.34219825,355031278.07111752,389998908.80003661,424966539.52895594,459934170.25787508,494901800.98679441,529869431.7157135,564837062.44463277,599804693.17355216,634772323.9024713,669739954.63139057,704707585.36030984,739675216.08922887,774642846.81814814,809610477.5470674,844578108.27598667,879545739.00490594,914513369.73382509,949481000.46274436,984448631.19166362,1019416261.920583,1054383892.6495019]
[null,null,null,null,null,null,"Uptake"]
[null,null,null,null,"Funds Available",0.2,0.2,{"$f":"H$119*$G126","v":0},{"$f":"I$119*$G126","v":1505804.6447952725},{"$f":"J$119*$G126","v":3011609.289590545},{"$f":"K$119*$G126","v":4410314.5187473148},{"$f":"L$119*$G126","v":5809019.7479040837},{"$f":"M$119*$G126","v":7207724.9770608535},{"$f":"N$119*$G126","v":8606430.2062176224},10005135.435374392,11403840.66453116,12802545.893687932,14201251.122844703,15599956.352001466,16998661.581158239,18397366.810315005,19796072.039471779,21194777.268628541,{"$f":"X$119*$G126","v":22593482.497785315},{"$f":"Y$119*$G126","v":23992187.726942088},25390892.956098855,26789598.185255624,28188303.414412398,29587008.643569157,30985713.87272593,32384419.101882696,33783124.331039473,35181829.560196243,36580534.789353006,{"$f":"AI$119*$G126","v":37979240.018509775},39377945.247666553,40776650.47682333,42175355.705980085]
[null,null,null,null,null,0.2,0.4,0,3011609.289590545,6023218.57918109,8820629.0374946296,11618039.495808167,14415449.954121707,17212860.412435245,20010270.870748784,22807681.32906232,25605091.787375864,28402502.245689407,31199912.704002932,33997323.162316479,36794733.620630011,39592144.078943558,42389554.537257083,45186964.99557063,47984375.453884177,50781785.912197709,53579196.370511249,56376606.828824796,59174017.287138313,61971427.74545186,64768838.203765392,67566248.662078947,70363659.120392486,73161069.578706011,75958480.037019551,78755890.495333105,81553300.95364666,84350711.41196017]
[null,null,null,null,null,0.2,0.05,{"$f":"H$119*$G128","v":0},376451.16119881812,752902.32239763625,1102578.6296868287,1452254.9369760209,{"$f":"M$119*$G128","v":1801931.2442652134},2151607.5515544056,2501283.858843598,2850960.16613279,3200636.473421983,3550312.7807111759,3899989.0880003665,4249665.3952895598,4599341.7025787514,4949018.0098679448,5298694.3171571353,5648370.6244463287,5998046.9317355221,6347723.2390247136,6697399.5463139061,7047075.8536030995,7396752.1608922891,7746428.4681814825,8096104.775470674,8445781.0827598684,8795457.3900490608,9145133.6973382514,9494810.0046274439,9844486.3119166382,10194162.619205832,10543838.926495021]
[null,null,null,null,null,1,0.2,{"$f":"H$124*$G129","v":0},7529023.2239763625,15058046.447952725,22051572.593736574,29045098.739520416,36038624.885304265,43032151.031088114,50025677.176871955,57019203.322655797,64012729.468439654,71006255.61422351,77999781.760007322,84993307.905791193,91986834.05157502,98980360.197358891,105973886.3431427,{"$f":"X$124*$G129","v":112967412.48892656},119960938.63471043,126954464.78049427,133947990.92627811,140941517.07206199,147935043.21784577,154928569.36362964,161922095.50941348,168915621.65519735,175909147.80098119,182902673.94676504,189896200.09254888,196889726.23833275,203883252.38411662,210876778.5299004]
[null,null,null,null,null,1,0.4,0,15058046.447952725,30116092.89590545,44103145.187473148,58090197.479040831,{"$f":"M$124*$G130","v":72077249.770608529},86064302.062176228,100051354.35374391,114038406.64531159,128025458.93687931,142012511.22844702,155999563.52001464,169986615.81158239,183973668.10315004,197960720.39471778,211947772.68628541,225934824.97785312,239921877.26942086,253908929.56098855,267895981.85255623,281883034.14412397,295870086.43569154,309857138.72725928,323844191.01882696,337831243.3103947,351818295.60196239,365805347.89353007,379792400.18509775,393779452.4766655,407766504.76823324,421753557.0598008]
[null,null,null,null,null,1,0.8,0,30116092.89590545,60232185.7918109,88206290.374946296,116180394.95808166,{"$f":"M$124*$G131","v":144154499.54121706},172128604.12435246,200102708.70748782,228076813.29062319,256050917.87375861,284025022.45689404,311999127.04002929,339973231.62316477,367947336.20630008,395921440.78943557,423895545.37257081,451869649.95570624,479843754.53884172,507817859.12197709,535791963.70511246,563766068.28824794,591740172.87138307,619714277.45451856,647688382.03765392,675662486.62078941,703636591.20392478,731610695.78706014,759584800.37019551,787558904.95333099,815533009.53646648,{"$f":"AL$124*$G131","v":843507114.11960161}]
[]
[null,"Council Assets"]
[]
[null,"Development every",null,"$ per kg of N Treated Based average Council Costs"]
[null,{"$f":"'2. Assumptions'!D44","v":3},null," Council Total (2024/2025 $ Real)",null,null,null,{"$f":"H90*'2. Assumptions'!$D$20","v":0},{"$f":"I90*'2. Assumptions'!$D$20","v":948143.45370926789},{"$f":"J90*'2. Assumptions'!$D$20","v":1896286.9074185358},{"$f":"K90*'2. Assumptions'!$D$20","v":2722362.2577454825},{"$f":"L90*'2. Assumptions'!$D$20","v":3548437.608072429},{"$f":"M90*'2. Assumptions'!$D$20","v":4374512.9583993759},{"$f":"N90*'2. Assumptions'!$D$20","v":5200588.3087263219},{"$f":"O90*'2. Assumptions'!$D$20","v":6026663.6590532679},{"$f":"P90*'2. Assumptions'!$D$20","v":6852739.0093802158},{"$f":"Q90*'2. Assumptions'!$D$20","v":7678814.3597071609},{"$f":"R90*'2. Assumptions'!$D$20","v":8504889.7100341078},{"$f":"S90*'2. Assumptions'!$D$20","v":9330965.0603610538},{"$f":"T90*'2. Assumptions'!$D$20","v":10157040.410688},{"$f":"U90*'2. Assumptions'!$D$20","v":10983115.761014948},{"$f":"V90*'2. Assumptions'!$D$20","v":11809191.111341894},{"$f":"W90*'2. Assumptions'!$D$20","v":12635266.46166884},{"$f":"X90*'2. Assumptions'!$D$20","v":13461341.811995788},{"$f":"Y90*'2. Assumptions'!$D$20","v":14287417.16232273},{"$f":"Z90*'2. Assumptions'!$D$20","v":15113492.51264968},{"$f":"AA90*'2. Assumptions'!$D$20","v":15939567.862976626},{"$f":"AB90*'2. Assumptions'!$D$20","v":16765643.213303573},{"$f":"AC90*'2. Assumptions'!$D$20","v":17591718.563630521},{"$f":"AD90*'2. Assumptions'!$D$20","v":18417793.913957465},{"$f":"AE90*'2. Assumptions'!$D$20","v":19243869.26428441},{"$f":"AF90*'2. Assumptions'!$D$20","v":20069944.614611361},{"$f":"AG90*'2. Assumptions'!$D$20","v":20896019.964938305},{"$f":"AH90*'2. Assumptions'!$D$20","v":21722095.315265249},{"$f":"AI90*'2. Assumptions'!$D$20","v":22548170.665592201},{"$f":"AJ90*'2. Assumptions'!$D$20","v":23374246.015919141},{"$f":"AK90*'2. Assumptions'!$D$20","v":24200321.366246089},{"$f":"AL90*'2. Assumptions'!$D$20","v":25026396.716573037}]
[]
[]
[null,"20% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (20%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$126","v":0},{"$f":"I$126","v":1505804.6447952725},{"$f":"J$126","v":3011609.289590545},{"$f":"K$126","v":4410314.5187473148},5809019.7479040837,7207724.9770608535,8606430.2062176224,10005135.435374392,11403840.66453116,12802545.893687932,14201251.122844703,15599956.352001466,16998661.581158239,18397366.810315005,19796072.039471779,21194777.268628541,22593482.497785315,{"$f":"Y$126","v":23992187.726942088},25390892.956098855,26789598.185255624,28188303.414412398,29587008.643569157,30985713.87272593,32384419.101882696,33783124.331039473,35181829.560196243,36580534.789353006,37979240.018509775,39377945.247666553,40776650.47682333,42175355.705980085]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:G144)=0),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:H144)=0),1,0)","v":1},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:I144)=0),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:J144)=0),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:K144)=0),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:L144)=0),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:M144)=0),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:N144)=0),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:O144)=0),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:P144)=0),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:Q144)=0),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:R144)=0),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:S144)=0),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:T144)=0),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:U144)=0),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:V144)=0),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:W144)=0),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:X144)=0),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:Y144)=0),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:Z144)=0),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AA144)=0),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AB144)=0),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AC144)=0),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AD144)=0),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AE144)=0),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AF144)=0),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AG144)=0),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AH144)=0),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AI144)=0),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AJ144)=0),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G144:AK144)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H144:OFFSET(H144,,-$B$136+1))=0,SUM($G145:G145)=0,SUM(I144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I144:OFFSET(I144,,-$B$136+1))=0,SUM($G145:H145)=0,SUM(J144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J144:OFFSET(J144,,-$B$136+1))=0,SUM($G145:I145)=0,SUM(K144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K144:OFFSET(K144,,-$B$136+1))=0,SUM($G145:J145)=0,SUM(L144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L144:OFFSET(L144,,-$B$136+1))=0,SUM($G145:K145)=0,SUM(M144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":1},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M144:OFFSET(M144,,-$B$136+1))=0,SUM($G145:L145)=0,SUM(N144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N144:OFFSET(N144,,-$B$136+1))=0,SUM($G145:M145)=0,SUM(O144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O144:OFFSET(O144,,-$B$136+1))=0,SUM($G145:N145)=0,SUM(P144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P144:OFFSET(P144,,-$B$136+1))=0,SUM($G145:O145)=0,SUM(Q144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q144:OFFSET(Q144,,-$B$136+1))=0,SUM($G145:P145)=0,SUM(R144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R144:OFFSET(R144,,-$B$136+1))=0,SUM($G145:Q145)=0,SUM(S144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S144:OFFSET(S144,,-$B$136+1))=0,SUM($G145:R145)=0,SUM(T144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T144:OFFSET(T144,,-$B$136+1))=0,SUM($G145:S145)=0,SUM(U144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U144:OFFSET(U144,,-$B$136+1))=0,SUM($G145:T145)=0,SUM(V144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V144:OFFSET(V144,,-$B$136+1))=0,SUM($G145:U145)=0,SUM(W144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W144:OFFSET(W144,,-$B$136+1))=0,SUM($G145:V145)=0,SUM(X144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X144:OFFSET(X144,,-$B$136+1))=0,SUM($G145:W145)=0,SUM(Y144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y144:OFFSET(Y144,,-$B$136+1))=0,SUM($G145:X145)=0,SUM(Z144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z144:OFFSET(Z144,,-$B$136+1))=0,SUM($G145:Y145)=0,SUM(AA144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA144:OFFSET(AA144,,-$B$136+1))=0,SUM($G145:Z145)=0,SUM(AB144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB144:OFFSET(AB144,,-$B$136+1))=0,SUM($G145:AA145)=0,SUM(AC144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC144:OFFSET(AC144,,-$B$136+1))=0,SUM($G145:AB145)=0,SUM(AD144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD144:OFFSET(AD144,,-$B$136+1))=0,SUM($G145:AC145)=0,SUM(AE144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE144:OFFSET(AE144,,-$B$136+1))=0,SUM($G145:AD145)=0,SUM(AF144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF144:OFFSET(AF144,,-$B$136+1))=0,SUM($G145:AE145)=0,SUM(AG144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG144:OFFSET(AG144,,-$B$136+1))=0,SUM($G145:AF145)=0,SUM(AH144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH144:OFFSET(AH144,,-$B$136+1))=0,SUM($G145:AG145)=0,SUM(AI144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI144:OFFSET(AI144,,-$B$136+1))=0,SUM($G145:AH145)=0,SUM(AJ144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ144:OFFSET(AJ144,,-$B$136+1))=0,SUM($G145:AI145)=0,SUM(AK144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK144:OFFSET(AK144,,-$B$136+1))=0,SUM($G145:AJ145)=0,SUM(AL144:$AL144)=0,SUM($H144:$AL144)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL144:OFFSET(AL144,,-$B$136+1))=0,SUM($G145:AK145)=0,SUM($AL144:AM144)=0,SUM($H144:$AL144)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H145:OFFSET(H145,,-$B$136+1))=0,SUM($G146:G146)=0,SUM(I145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I145:OFFSET(I145,,-$B$136+1))=0,SUM($G146:H146)=0,SUM(J145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J145:OFFSET(J145,,-$B$136+1))=0,SUM($G146:I146)=0,SUM(K145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K145:OFFSET(K145,,-$B$136+1))=0,SUM($G146:J146)=0,SUM(L145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L145:OFFSET(L145,,-$B$136+1))=0,SUM($G146:K146)=0,SUM(M145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M145:OFFSET(M145,,-$B$136+1))=0,SUM($G146:L146)=0,SUM(N145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N145:OFFSET(N145,,-$B$136+1))=0,SUM($G146:M146)=0,SUM(O145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O145:OFFSET(O145,,-$B$136+1))=0,SUM($G146:N146)=0,SUM(P145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":1},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P145:OFFSET(P145,,-$B$136+1))=0,SUM($G146:O146)=0,SUM(Q145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q145:OFFSET(Q145,,-$B$136+1))=0,SUM($G146:P146)=0,SUM(R145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R145:OFFSET(R145,,-$B$136+1))=0,SUM($G146:Q146)=0,SUM(S145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S145:OFFSET(S145,,-$B$136+1))=0,SUM($G146:R146)=0,SUM(T145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T145:OFFSET(T145,,-$B$136+1))=0,SUM($G146:S146)=0,SUM(U145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U145:OFFSET(U145,,-$B$136+1))=0,SUM($G146:T146)=0,SUM(V145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V145:OFFSET(V145,,-$B$136+1))=0,SUM($G146:U146)=0,SUM(W145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W145:OFFSET(W145,,-$B$136+1))=0,SUM($G146:V146)=0,SUM(X145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X145:OFFSET(X145,,-$B$136+1))=0,SUM($G146:W146)=0,SUM(Y145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y145:OFFSET(Y145,,-$B$136+1))=0,SUM($G146:X146)=0,SUM(Z145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z145:OFFSET(Z145,,-$B$136+1))=0,SUM($G146:Y146)=0,SUM(AA145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA145:OFFSET(AA145,,-$B$136+1))=0,SUM($G146:Z146)=0,SUM(AB145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB145:OFFSET(AB145,,-$B$136+1))=0,SUM($G146:AA146)=0,SUM(AC145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC145:OFFSET(AC145,,-$B$136+1))=0,SUM($G146:AB146)=0,SUM(AD145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD145:OFFSET(AD145,,-$B$136+1))=0,SUM($G146:AC146)=0,SUM(AE145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE145:OFFSET(AE145,,-$B$136+1))=0,SUM($G146:AD146)=0,SUM(AF145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF145:OFFSET(AF145,,-$B$136+1))=0,SUM($G146:AE146)=0,SUM(AG145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG145:OFFSET(AG145,,-$B$136+1))=0,SUM($G146:AF146)=0,SUM(AH145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH145:OFFSET(AH145,,-$B$136+1))=0,SUM($G146:AG146)=0,SUM(AI145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI145:OFFSET(AI145,,-$B$136+1))=0,SUM($G146:AH146)=0,SUM(AJ145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ145:OFFSET(AJ145,,-$B$136+1))=0,SUM($G146:AI146)=0,SUM(AK145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK145:OFFSET(AK145,,-$B$136+1))=0,SUM($G146:AJ146)=0,SUM(AL145:$AL145)=0,SUM($H145:$AL145)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL145:OFFSET(AL145,,-$B$136+1))=0,SUM($G146:AK146)=0,SUM($AL145:AM145)=0,SUM($H145:$AL145)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H146:OFFSET(H146,,-$B$136+1))=0,SUM($G147:G147)=0,SUM(I146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I146:OFFSET(I146,,-$B$136+1))=0,SUM($G147:H147)=0,SUM(J146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J146:OFFSET(J146,,-$B$136+1))=0,SUM($G147:I147)=0,SUM(K146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K146:OFFSET(K146,,-$B$136+1))=0,SUM($G147:J147)=0,SUM(L146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L146:OFFSET(L146,,-$B$136+1))=0,SUM($G147:K147)=0,SUM(M146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M146:OFFSET(M146,,-$B$136+1))=0,SUM($G147:L147)=0,SUM(N146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N146:OFFSET(N146,,-$B$136+1))=0,SUM($G147:M147)=0,SUM(O146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O146:OFFSET(O146,,-$B$136+1))=0,SUM($G147:N147)=0,SUM(P146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P146:OFFSET(P146,,-$B$136+1))=0,SUM($G147:O147)=0,SUM(Q146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q146:OFFSET(Q146,,-$B$136+1))=0,SUM($G147:P147)=0,SUM(R146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R146:OFFSET(R146,,-$B$136+1))=0,SUM($G147:Q147)=0,SUM(S146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":1},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S146:OFFSET(S146,,-$B$136+1))=0,SUM($G147:R147)=0,SUM(T146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T146:OFFSET(T146,,-$B$136+1))=0,SUM($G147:S147)=0,SUM(U146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U146:OFFSET(U146,,-$B$136+1))=0,SUM($G147:T147)=0,SUM(V146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V146:OFFSET(V146,,-$B$136+1))=0,SUM($G147:U147)=0,SUM(W146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W146:OFFSET(W146,,-$B$136+1))=0,SUM($G147:V147)=0,SUM(X146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X146:OFFSET(X146,,-$B$136+1))=0,SUM($G147:W147)=0,SUM(Y146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y146:OFFSET(Y146,,-$B$136+1))=0,SUM($G147:X147)=0,SUM(Z146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z146:OFFSET(Z146,,-$B$136+1))=0,SUM($G147:Y147)=0,SUM(AA146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA146:OFFSET(AA146,,-$B$136+1))=0,SUM($G147:Z147)=0,SUM(AB146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB146:OFFSET(AB146,,-$B$136+1))=0,SUM($G147:AA147)=0,SUM(AC146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC146:OFFSET(AC146,,-$B$136+1))=0,SUM($G147:AB147)=0,SUM(AD146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD146:OFFSET(AD146,,-$B$136+1))=0,SUM($G147:AC147)=0,SUM(AE146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE146:OFFSET(AE146,,-$B$136+1))=0,SUM($G147:AD147)=0,SUM(AF146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF146:OFFSET(AF146,,-$B$136+1))=0,SUM($G147:AE147)=0,SUM(AG146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG146:OFFSET(AG146,,-$B$136+1))=0,SUM($G147:AF147)=0,SUM(AH146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH146:OFFSET(AH146,,-$B$136+1))=0,SUM($G147:AG147)=0,SUM(AI146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI146:OFFSET(AI146,,-$B$136+1))=0,SUM($G147:AH147)=0,SUM(AJ146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ146:OFFSET(AJ146,,-$B$136+1))=0,SUM($G147:AI147)=0,SUM(AK146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK146:OFFSET(AK146,,-$B$136+1))=0,SUM($G147:AJ147)=0,SUM(AL146:$AL146)=0,SUM($H146:$AL146)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL146:OFFSET(AL146,,-$B$136+1))=0,SUM($G147:AK147)=0,SUM($AL146:AM146)=0,SUM($H146:$AL146)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H147:OFFSET(H147,,-$B$136+1))=0,SUM($G148:G148)=0,SUM(I147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I147:OFFSET(I147,,-$B$136+1))=0,SUM($G148:H148)=0,SUM(J147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J147:OFFSET(J147,,-$B$136+1))=0,SUM($G148:I148)=0,SUM(K147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K147:OFFSET(K147,,-$B$136+1))=0,SUM($G148:J148)=0,SUM(L147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L147:OFFSET(L147,,-$B$136+1))=0,SUM($G148:K148)=0,SUM(M147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M147:OFFSET(M147,,-$B$136+1))=0,SUM($G148:L148)=0,SUM(N147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N147:OFFSET(N147,,-$B$136+1))=0,SUM($G148:M148)=0,SUM(O147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O147:OFFSET(O147,,-$B$136+1))=0,SUM($G148:N148)=0,SUM(P147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P147:OFFSET(P147,,-$B$136+1))=0,SUM($G148:O148)=0,SUM(Q147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q147:OFFSET(Q147,,-$B$136+1))=0,SUM($G148:P148)=0,SUM(R147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R147:OFFSET(R147,,-$B$136+1))=0,SUM($G148:Q148)=0,SUM(S147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S147:OFFSET(S147,,-$B$136+1))=0,SUM($G148:R148)=0,SUM(T147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T147:OFFSET(T147,,-$B$136+1))=0,SUM($G148:S148)=0,SUM(U147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U147:OFFSET(U147,,-$B$136+1))=0,SUM($G148:T148)=0,SUM(V147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":1},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V147:OFFSET(V147,,-$B$136+1))=0,SUM($G148:U148)=0,SUM(W147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W147:OFFSET(W147,,-$B$136+1))=0,SUM($G148:V148)=0,SUM(X147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X147:OFFSET(X147,,-$B$136+1))=0,SUM($G148:W148)=0,SUM(Y147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y147:OFFSET(Y147,,-$B$136+1))=0,SUM($G148:X148)=0,SUM(Z147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z147:OFFSET(Z147,,-$B$136+1))=0,SUM($G148:Y148)=0,SUM(AA147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA147:OFFSET(AA147,,-$B$136+1))=0,SUM($G148:Z148)=0,SUM(AB147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB147:OFFSET(AB147,,-$B$136+1))=0,SUM($G148:AA148)=0,SUM(AC147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC147:OFFSET(AC147,,-$B$136+1))=0,SUM($G148:AB148)=0,SUM(AD147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD147:OFFSET(AD147,,-$B$136+1))=0,SUM($G148:AC148)=0,SUM(AE147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE147:OFFSET(AE147,,-$B$136+1))=0,SUM($G148:AD148)=0,SUM(AF147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF147:OFFSET(AF147,,-$B$136+1))=0,SUM($G148:AE148)=0,SUM(AG147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG147:OFFSET(AG147,,-$B$136+1))=0,SUM($G148:AF148)=0,SUM(AH147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH147:OFFSET(AH147,,-$B$136+1))=0,SUM($G148:AG148)=0,SUM(AI147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI147:OFFSET(AI147,,-$B$136+1))=0,SUM($G148:AH148)=0,SUM(AJ147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ147:OFFSET(AJ147,,-$B$136+1))=0,SUM($G148:AI148)=0,SUM(AK147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK147:OFFSET(AK147,,-$B$136+1))=0,SUM($G148:AJ148)=0,SUM(AL147:$AL147)=0,SUM($H147:$AL147)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL147:OFFSET(AL147,,-$B$136+1))=0,SUM($G148:AK148)=0,SUM($AL147:AM147)=0,SUM($H147:$AL147)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H148:OFFSET(H148,,-$B$136+1))=0,SUM($G149:G149)=0,SUM(I148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I148:OFFSET(I148,,-$B$136+1))=0,SUM($G149:H149)=0,SUM(J148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J148:OFFSET(J148,,-$B$136+1))=0,SUM($G149:I149)=0,SUM(K148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K148:OFFSET(K148,,-$B$136+1))=0,SUM($G149:J149)=0,SUM(L148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L148:OFFSET(L148,,-$B$136+1))=0,SUM($G149:K149)=0,SUM(M148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M148:OFFSET(M148,,-$B$136+1))=0,SUM($G149:L149)=0,SUM(N148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N148:OFFSET(N148,,-$B$136+1))=0,SUM($G149:M149)=0,SUM(O148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O148:OFFSET(O148,,-$B$136+1))=0,SUM($G149:N149)=0,SUM(P148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P148:OFFSET(P148,,-$B$136+1))=0,SUM($G149:O149)=0,SUM(Q148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q148:OFFSET(Q148,,-$B$136+1))=0,SUM($G149:P149)=0,SUM(R148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R148:OFFSET(R148,,-$B$136+1))=0,SUM($G149:Q149)=0,SUM(S148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S148:OFFSET(S148,,-$B$136+1))=0,SUM($G149:R149)=0,SUM(T148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T148:OFFSET(T148,,-$B$136+1))=0,SUM($G149:S149)=0,SUM(U148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U148:OFFSET(U148,,-$B$136+1))=0,SUM($G149:T149)=0,SUM(V148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V148:OFFSET(V148,,-$B$136+1))=0,SUM($G149:U149)=0,SUM(W148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W148:OFFSET(W148,,-$B$136+1))=0,SUM($G149:V149)=0,SUM(X148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X148:OFFSET(X148,,-$B$136+1))=0,SUM($G149:W149)=0,SUM(Y148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":1},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y148:OFFSET(Y148,,-$B$136+1))=0,SUM($G149:X149)=0,SUM(Z148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z148:OFFSET(Z148,,-$B$136+1))=0,SUM($G149:Y149)=0,SUM(AA148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA148:OFFSET(AA148,,-$B$136+1))=0,SUM($G149:Z149)=0,SUM(AB148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB148:OFFSET(AB148,,-$B$136+1))=0,SUM($G149:AA149)=0,SUM(AC148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC148:OFFSET(AC148,,-$B$136+1))=0,SUM($G149:AB149)=0,SUM(AD148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD148:OFFSET(AD148,,-$B$136+1))=0,SUM($G149:AC149)=0,SUM(AE148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE148:OFFSET(AE148,,-$B$136+1))=0,SUM($G149:AD149)=0,SUM(AF148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF148:OFFSET(AF148,,-$B$136+1))=0,SUM($G149:AE149)=0,SUM(AG148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG148:OFFSET(AG148,,-$B$136+1))=0,SUM($G149:AF149)=0,SUM(AH148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH148:OFFSET(AH148,,-$B$136+1))=0,SUM($G149:AG149)=0,SUM(AI148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI148:OFFSET(AI148,,-$B$136+1))=0,SUM($G149:AH149)=0,SUM(AJ148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ148:OFFSET(AJ148,,-$B$136+1))=0,SUM($G149:AI149)=0,SUM(AK148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK148:OFFSET(AK148,,-$B$136+1))=0,SUM($G149:AJ149)=0,SUM(AL148:$AL148)=0,SUM($H148:$AL148)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL148:OFFSET(AL148,,-$B$136+1))=0,SUM($G149:AK149)=0,SUM($AL148:AM148)=0,SUM($H148:$AL148)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H149:OFFSET(H149,,-$B$136+1))=0,SUM($G150:G150)=0,SUM(I149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I149:OFFSET(I149,,-$B$136+1))=0,SUM($G150:H150)=0,SUM(J149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J149:OFFSET(J149,,-$B$136+1))=0,SUM($G150:I150)=0,SUM(K149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K149:OFFSET(K149,,-$B$136+1))=0,SUM($G150:J150)=0,SUM(L149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L149:OFFSET(L149,,-$B$136+1))=0,SUM($G150:K150)=0,SUM(M149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M149:OFFSET(M149,,-$B$136+1))=0,SUM($G150:L150)=0,SUM(N149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N149:OFFSET(N149,,-$B$136+1))=0,SUM($G150:M150)=0,SUM(O149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O149:OFFSET(O149,,-$B$136+1))=0,SUM($G150:N150)=0,SUM(P149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P149:OFFSET(P149,,-$B$136+1))=0,SUM($G150:O150)=0,SUM(Q149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q149:OFFSET(Q149,,-$B$136+1))=0,SUM($G150:P150)=0,SUM(R149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R149:OFFSET(R149,,-$B$136+1))=0,SUM($G150:Q150)=0,SUM(S149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S149:OFFSET(S149,,-$B$136+1))=0,SUM($G150:R150)=0,SUM(T149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T149:OFFSET(T149,,-$B$136+1))=0,SUM($G150:S150)=0,SUM(U149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U149:OFFSET(U149,,-$B$136+1))=0,SUM($G150:T150)=0,SUM(V149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V149:OFFSET(V149,,-$B$136+1))=0,SUM($G150:U150)=0,SUM(W149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W149:OFFSET(W149,,-$B$136+1))=0,SUM($G150:V150)=0,SUM(X149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X149:OFFSET(X149,,-$B$136+1))=0,SUM($G150:W150)=0,SUM(Y149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y149:OFFSET(Y149,,-$B$136+1))=0,SUM($G150:X150)=0,SUM(Z149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z149:OFFSET(Z149,,-$B$136+1))=0,SUM($G150:Y150)=0,SUM(AA149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA149:OFFSET(AA149,,-$B$136+1))=0,SUM($G150:Z150)=0,SUM(AB149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":1},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB149:OFFSET(AB149,,-$B$136+1))=0,SUM($G150:AA150)=0,SUM(AC149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC149:OFFSET(AC149,,-$B$136+1))=0,SUM($G150:AB150)=0,SUM(AD149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD149:OFFSET(AD149,,-$B$136+1))=0,SUM($G150:AC150)=0,SUM(AE149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE149:OFFSET(AE149,,-$B$136+1))=0,SUM($G150:AD150)=0,SUM(AF149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF149:OFFSET(AF149,,-$B$136+1))=0,SUM($G150:AE150)=0,SUM(AG149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG149:OFFSET(AG149,,-$B$136+1))=0,SUM($G150:AF150)=0,SUM(AH149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH149:OFFSET(AH149,,-$B$136+1))=0,SUM($G150:AG150)=0,SUM(AI149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI149:OFFSET(AI149,,-$B$136+1))=0,SUM($G150:AH150)=0,SUM(AJ149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ149:OFFSET(AJ149,,-$B$136+1))=0,SUM($G150:AI150)=0,SUM(AK149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK149:OFFSET(AK149,,-$B$136+1))=0,SUM($G150:AJ150)=0,SUM(AL149:$AL149)=0,SUM($H149:$AL149)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL149:OFFSET(AL149,,-$B$136+1))=0,SUM($G150:AK150)=0,SUM($AL149:AM149)=0,SUM($H149:$AL149)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H150:OFFSET(H150,,-$B$136+1))=0,SUM($G151:G151)=0,SUM(I150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I150:OFFSET(I150,,-$B$136+1))=0,SUM($G151:H151)=0,SUM(J150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J150:OFFSET(J150,,-$B$136+1))=0,SUM($G151:I151)=0,SUM(K150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K150:OFFSET(K150,,-$B$136+1))=0,SUM($G151:J151)=0,SUM(L150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L150:OFFSET(L150,,-$B$136+1))=0,SUM($G151:K151)=0,SUM(M150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M150:OFFSET(M150,,-$B$136+1))=0,SUM($G151:L151)=0,SUM(N150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N150:OFFSET(N150,,-$B$136+1))=0,SUM($G151:M151)=0,SUM(O150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O150:OFFSET(O150,,-$B$136+1))=0,SUM($G151:N151)=0,SUM(P150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P150:OFFSET(P150,,-$B$136+1))=0,SUM($G151:O151)=0,SUM(Q150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q150:OFFSET(Q150,,-$B$136+1))=0,SUM($G151:P151)=0,SUM(R150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R150:OFFSET(R150,,-$B$136+1))=0,SUM($G151:Q151)=0,SUM(S150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S150:OFFSET(S150,,-$B$136+1))=0,SUM($G151:R151)=0,SUM(T150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T150:OFFSET(T150,,-$B$136+1))=0,SUM($G151:S151)=0,SUM(U150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U150:OFFSET(U150,,-$B$136+1))=0,SUM($G151:T151)=0,SUM(V150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V150:OFFSET(V150,,-$B$136+1))=0,SUM($G151:U151)=0,SUM(W150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W150:OFFSET(W150,,-$B$136+1))=0,SUM($G151:V151)=0,SUM(X150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X150:OFFSET(X150,,-$B$136+1))=0,SUM($G151:W151)=0,SUM(Y150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y150:OFFSET(Y150,,-$B$136+1))=0,SUM($G151:X151)=0,SUM(Z150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z150:OFFSET(Z150,,-$B$136+1))=0,SUM($G151:Y151)=0,SUM(AA150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA150:OFFSET(AA150,,-$B$136+1))=0,SUM($G151:Z151)=0,SUM(AB150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB150:OFFSET(AB150,,-$B$136+1))=0,SUM($G151:AA151)=0,SUM(AC150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC150:OFFSET(AC150,,-$B$136+1))=0,SUM($G151:AB151)=0,SUM(AD150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD150:OFFSET(AD150,,-$B$136+1))=0,SUM($G151:AC151)=0,SUM(AE150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":1},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE150:OFFSET(AE150,,-$B$136+1))=0,SUM($G151:AD151)=0,SUM(AF150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF150:OFFSET(AF150,,-$B$136+1))=0,SUM($G151:AE151)=0,SUM(AG150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG150:OFFSET(AG150,,-$B$136+1))=0,SUM($G151:AF151)=0,SUM(AH150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH150:OFFSET(AH150,,-$B$136+1))=0,SUM($G151:AG151)=0,SUM(AI150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI150:OFFSET(AI150,,-$B$136+1))=0,SUM($G151:AH151)=0,SUM(AJ150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ150:OFFSET(AJ150,,-$B$136+1))=0,SUM($G151:AI151)=0,SUM(AK150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK150:OFFSET(AK150,,-$B$136+1))=0,SUM($G151:AJ151)=0,SUM(AL150:$AL150)=0,SUM($H150:$AL150)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL150:OFFSET(AL150,,-$B$136+1))=0,SUM($G151:AK151)=0,SUM($AL150:AM150)=0,SUM($H150:$AL150)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H151:OFFSET(H151,,-$B$136+1))=0,SUM($G152:G152)=0,SUM(I151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I151:OFFSET(I151,,-$B$136+1))=0,SUM($G152:H152)=0,SUM(J151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J151:OFFSET(J151,,-$B$136+1))=0,SUM($G152:I152)=0,SUM(K151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K151:OFFSET(K151,,-$B$136+1))=0,SUM($G152:J152)=0,SUM(L151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L151:OFFSET(L151,,-$B$136+1))=0,SUM($G152:K152)=0,SUM(M151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M151:OFFSET(M151,,-$B$136+1))=0,SUM($G152:L152)=0,SUM(N151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N151:OFFSET(N151,,-$B$136+1))=0,SUM($G152:M152)=0,SUM(O151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O151:OFFSET(O151,,-$B$136+1))=0,SUM($G152:N152)=0,SUM(P151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P151:OFFSET(P151,,-$B$136+1))=0,SUM($G152:O152)=0,SUM(Q151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q151:OFFSET(Q151,,-$B$136+1))=0,SUM($G152:P152)=0,SUM(R151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R151:OFFSET(R151,,-$B$136+1))=0,SUM($G152:Q152)=0,SUM(S151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S151:OFFSET(S151,,-$B$136+1))=0,SUM($G152:R152)=0,SUM(T151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T151:OFFSET(T151,,-$B$136+1))=0,SUM($G152:S152)=0,SUM(U151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U151:OFFSET(U151,,-$B$136+1))=0,SUM($G152:T152)=0,SUM(V151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V151:OFFSET(V151,,-$B$136+1))=0,SUM($G152:U152)=0,SUM(W151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W151:OFFSET(W151,,-$B$136+1))=0,SUM($G152:V152)=0,SUM(X151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X151:OFFSET(X151,,-$B$136+1))=0,SUM($G152:W152)=0,SUM(Y151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y151:OFFSET(Y151,,-$B$136+1))=0,SUM($G152:X152)=0,SUM(Z151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z151:OFFSET(Z151,,-$B$136+1))=0,SUM($G152:Y152)=0,SUM(AA151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA151:OFFSET(AA151,,-$B$136+1))=0,SUM($G152:Z152)=0,SUM(AB151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB151:OFFSET(AB151,,-$B$136+1))=0,SUM($G152:AA152)=0,SUM(AC151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC151:OFFSET(AC151,,-$B$136+1))=0,SUM($G152:AB152)=0,SUM(AD151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD151:OFFSET(AD151,,-$B$136+1))=0,SUM($G152:AC152)=0,SUM(AE151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE151:OFFSET(AE151,,-$B$136+1))=0,SUM($G152:AD152)=0,SUM(AF151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF151:OFFSET(AF151,,-$B$136+1))=0,SUM($G152:AE152)=0,SUM(AG151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG151:OFFSET(AG151,,-$B$136+1))=0,SUM($G152:AF152)=0,SUM(AH151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":1},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH151:OFFSET(AH151,,-$B$136+1))=0,SUM($G152:AG152)=0,SUM(AI151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI151:OFFSET(AI151,,-$B$136+1))=0,SUM($G152:AH152)=0,SUM(AJ151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ151:OFFSET(AJ151,,-$B$136+1))=0,SUM($G152:AI152)=0,SUM(AK151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK151:OFFSET(AK151,,-$B$136+1))=0,SUM($G152:AJ152)=0,SUM(AL151:$AL151)=0,SUM($H151:$AL151)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL151:OFFSET(AL151,,-$B$136+1))=0,SUM($G152:AK152)=0,SUM($AL151:AM151)=0,SUM($H151:$AL151)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H141-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H152:OFFSET(H152,,-$B$136+1))=0,SUM($G153:G153)=0,SUM(I152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(I141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I152:OFFSET(I152,,-$B$136+1))=0,SUM($G153:H153)=0,SUM(J152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(J141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J152:OFFSET(J152,,-$B$136+1))=0,SUM($G153:I153)=0,SUM(K152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(K141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K152:OFFSET(K152,,-$B$136+1))=0,SUM($G153:J153)=0,SUM(L152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(L141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L152:OFFSET(L152,,-$B$136+1))=0,SUM($G153:K153)=0,SUM(M152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(M141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M152:OFFSET(M152,,-$B$136+1))=0,SUM($G153:L153)=0,SUM(N152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(N141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N152:OFFSET(N152,,-$B$136+1))=0,SUM($G153:M153)=0,SUM(O152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(O141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O152:OFFSET(O152,,-$B$136+1))=0,SUM($G153:N153)=0,SUM(P152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(P141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P152:OFFSET(P152,,-$B$136+1))=0,SUM($G153:O153)=0,SUM(Q152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(Q141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q152:OFFSET(Q152,,-$B$136+1))=0,SUM($G153:P153)=0,SUM(R152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(R141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R152:OFFSET(R152,,-$B$136+1))=0,SUM($G153:Q153)=0,SUM(S152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(S141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S152:OFFSET(S152,,-$B$136+1))=0,SUM($G153:R153)=0,SUM(T152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(T141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T152:OFFSET(T152,,-$B$136+1))=0,SUM($G153:S153)=0,SUM(U152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(U141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U152:OFFSET(U152,,-$B$136+1))=0,SUM($G153:T153)=0,SUM(V152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(V141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V152:OFFSET(V152,,-$B$136+1))=0,SUM($G153:U153)=0,SUM(W152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(W141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W152:OFFSET(W152,,-$B$136+1))=0,SUM($G153:V153)=0,SUM(X152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(X141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X152:OFFSET(X152,,-$B$136+1))=0,SUM($G153:W153)=0,SUM(Y152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(Y141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y152:OFFSET(Y152,,-$B$136+1))=0,SUM($G153:X153)=0,SUM(Z152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(Z141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z152:OFFSET(Z152,,-$B$136+1))=0,SUM($G153:Y153)=0,SUM(AA152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AA141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA152:OFFSET(AA152,,-$B$136+1))=0,SUM($G153:Z153)=0,SUM(AB152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AB141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB152:OFFSET(AB152,,-$B$136+1))=0,SUM($G153:AA153)=0,SUM(AC152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AC141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC152:OFFSET(AC152,,-$B$136+1))=0,SUM($G153:AB153)=0,SUM(AD152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AD141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD152:OFFSET(AD152,,-$B$136+1))=0,SUM($G153:AC153)=0,SUM(AE152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AE141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE152:OFFSET(AE152,,-$B$136+1))=0,SUM($G153:AD153)=0,SUM(AF152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AF141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF152:OFFSET(AF152,,-$B$136+1))=0,SUM($G153:AE153)=0,SUM(AG152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AG141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG152:OFFSET(AG152,,-$B$136+1))=0,SUM($G153:AF153)=0,SUM(AH152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AH141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH152:OFFSET(AH152,,-$B$136+1))=0,SUM($G153:AG153)=0,SUM(AI152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AI141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI152:OFFSET(AI152,,-$B$136+1))=0,SUM($G153:AH153)=0,SUM(AJ152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AJ141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ152:OFFSET(AJ152,,-$B$136+1))=0,SUM($G153:AI153)=0,SUM(AK152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":1},{"$f":"IF(AND(AK141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK152:OFFSET(AK152,,-$B$136+1))=0,SUM($G153:AJ153)=0,SUM(AL152:$AL152)=0,SUM($H152:$AL152)=1),1,0)","v":0},{"$f":"IF(AND(AL141-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL152:OFFSET(AL152,,-$B$136+1))=0,SUM($G153:AK153)=0,SUM($AL152:AM152)=0,SUM($H152:$AL152)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H153:OFFSET(H153,,-$B$136+1))=0,SUM($G154:G154)=0,SUM(I153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I153:OFFSET(I153,,-$B$136+1))=0,SUM($G154:H154)=0,SUM(J153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J153:OFFSET(J153,,-$B$136+1))=0,SUM($G154:I154)=0,SUM(K153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K153:OFFSET(K153,,-$B$136+1))=0,SUM($G154:J154)=0,SUM(L153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L153:OFFSET(L153,,-$B$136+1))=0,SUM($G154:K154)=0,SUM(M153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M153:OFFSET(M153,,-$B$136+1))=0,SUM($G154:L154)=0,SUM(N153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N153:OFFSET(N153,,-$B$136+1))=0,SUM($G154:M154)=0,SUM(O153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O153:OFFSET(O153,,-$B$136+1))=0,SUM($G154:N154)=0,SUM(P153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P153:OFFSET(P153,,-$B$136+1))=0,SUM($G154:O154)=0,SUM(Q153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q153:OFFSET(Q153,,-$B$136+1))=0,SUM($G154:P154)=0,SUM(R153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R153:OFFSET(R153,,-$B$136+1))=0,SUM($G154:Q154)=0,SUM(S153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S153:OFFSET(S153,,-$B$136+1))=0,SUM($G154:R154)=0,SUM(T153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T153:OFFSET(T153,,-$B$136+1))=0,SUM($G154:S154)=0,SUM(U153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U153:OFFSET(U153,,-$B$136+1))=0,SUM($G154:T154)=0,SUM(V153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V153:OFFSET(V153,,-$B$136+1))=0,SUM($G154:U154)=0,SUM(W153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W153:OFFSET(W153,,-$B$136+1))=0,SUM($G154:V154)=0,SUM(X153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X153:OFFSET(X153,,-$B$136+1))=0,SUM($G154:W154)=0,SUM(Y153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y153:OFFSET(Y153,,-$B$136+1))=0,SUM($G154:X154)=0,SUM(Z153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z153:OFFSET(Z153,,-$B$136+1))=0,SUM($G154:Y154)=0,SUM(AA153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA153:OFFSET(AA153,,-$B$136+1))=0,SUM($G154:Z154)=0,SUM(AB153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB153:OFFSET(AB153,,-$B$136+1))=0,SUM($G154:AA154)=0,SUM(AC153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC153:OFFSET(AC153,,-$B$136+1))=0,SUM($G154:AB154)=0,SUM(AD153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD153:OFFSET(AD153,,-$B$136+1))=0,SUM($G154:AC154)=0,SUM(AE153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE153:OFFSET(AE153,,-$B$136+1))=0,SUM($G154:AD154)=0,SUM(AF153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF153:OFFSET(AF153,,-$B$136+1))=0,SUM($G154:AE154)=0,SUM(AG153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG153:OFFSET(AG153,,-$B$136+1))=0,SUM($G154:AF154)=0,SUM(AH153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH153:OFFSET(AH153,,-$B$136+1))=0,SUM($G154:AG154)=0,SUM(AI153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI153:OFFSET(AI153,,-$B$136+1))=0,SUM($G154:AH154)=0,SUM(AJ153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ153:OFFSET(AJ153,,-$B$136+1))=0,SUM($G154:AI154)=0,SUM(AK153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK153:OFFSET(AK153,,-$B$136+1))=0,SUM($G154:AJ154)=0,SUM(AL153:$AL153)=0,SUM($H153:$AL153)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL153:OFFSET(AL153,,-$B$136+1))=0,SUM($G154:AK154)=0,SUM($AL153:AM153)=0,SUM($H153:$AL153)=1),1,0)","v":0}]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H154:OFFSET(H154,,-$B$136+1))=0,SUM($G155:G155)=0,SUM(I154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I154:OFFSET(I154,,-$B$136+1))=0,SUM($G155:H155)=0,SUM(J154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J154:OFFSET(J154,,-$B$136+1))=0,SUM($G155:I155)=0,SUM(K154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K154:OFFSET(K154,,-$B$136+1))=0,SUM($G155:J155)=0,SUM(L154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L154:OFFSET(L154,,-$B$136+1))=0,SUM($G155:K155)=0,SUM(M154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M154:OFFSET(M154,,-$B$136+1))=0,SUM($G155:L155)=0,SUM(N154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N154:OFFSET(N154,,-$B$136+1))=0,SUM($G155:M155)=0,SUM(O154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O154:OFFSET(O154,,-$B$136+1))=0,SUM($G155:N155)=0,SUM(P154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P154:OFFSET(P154,,-$B$136+1))=0,SUM($G155:O155)=0,SUM(Q154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q154:OFFSET(Q154,,-$B$136+1))=0,SUM($G155:P155)=0,SUM(R154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R154:OFFSET(R154,,-$B$136+1))=0,SUM($G155:Q155)=0,SUM(S154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S154:OFFSET(S154,,-$B$136+1))=0,SUM($G155:R155)=0,SUM(T154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T154:OFFSET(T154,,-$B$136+1))=0,SUM($G155:S155)=0,SUM(U154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U154:OFFSET(U154,,-$B$136+1))=0,SUM($G155:T155)=0,SUM(V154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V154:OFFSET(V154,,-$B$136+1))=0,SUM($G155:U155)=0,SUM(W154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W154:OFFSET(W154,,-$B$136+1))=0,SUM($G155:V155)=0,SUM(X154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X154:OFFSET(X154,,-$B$136+1))=0,SUM($G155:W155)=0,SUM(Y154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y154:OFFSET(Y154,,-$B$136+1))=0,SUM($G155:X155)=0,SUM(Z154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z154:OFFSET(Z154,,-$B$136+1))=0,SUM($G155:Y155)=0,SUM(AA154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA154:OFFSET(AA154,,-$B$136+1))=0,SUM($G155:Z155)=0,SUM(AB154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB154:OFFSET(AB154,,-$B$136+1))=0,SUM($G155:AA155)=0,SUM(AC154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC154:OFFSET(AC154,,-$B$136+1))=0,SUM($G155:AB155)=0,SUM(AD154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD154:OFFSET(AD154,,-$B$136+1))=0,SUM($G155:AC155)=0,SUM(AE154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE154:OFFSET(AE154,,-$B$136+1))=0,SUM($G155:AD155)=0,SUM(AF154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF154:OFFSET(AF154,,-$B$136+1))=0,SUM($G155:AE155)=0,SUM(AG154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG154:OFFSET(AG154,,-$B$136+1))=0,SUM($G155:AF155)=0,SUM(AH154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH154:OFFSET(AH154,,-$B$136+1))=0,SUM($G155:AG155)=0,SUM(AI154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI154:OFFSET(AI154,,-$B$136+1))=0,SUM($G155:AH155)=0,SUM(AJ154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ154:OFFSET(AJ154,,-$B$136+1))=0,SUM($G155:AI155)=0,SUM(AK154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK154:OFFSET(AK154,,-$B$136+1))=0,SUM($G155:AJ155)=0,SUM(AL154:$AL154)=0,SUM($H154:$AL154)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL154:OFFSET(AL154,,-$B$136+1))=0,SUM($G155:AK155)=0,SUM($AL154:AM154)=0,SUM($H154:$AL154)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H155:OFFSET(H155,,-$B$136+1))=0,SUM($G156:G156)=0,SUM(I155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I155:OFFSET(I155,,-$B$136+1))=0,SUM($G156:H156)=0,SUM(J155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J155:OFFSET(J155,,-$B$136+1))=0,SUM($G156:I156)=0,SUM(K155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K155:OFFSET(K155,,-$B$136+1))=0,SUM($G156:J156)=0,SUM(L155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L155:OFFSET(L155,,-$B$136+1))=0,SUM($G156:K156)=0,SUM(M155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M155:OFFSET(M155,,-$B$136+1))=0,SUM($G156:L156)=0,SUM(N155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N155:OFFSET(N155,,-$B$136+1))=0,SUM($G156:M156)=0,SUM(O155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O155:OFFSET(O155,,-$B$136+1))=0,SUM($G156:N156)=0,SUM(P155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P155:OFFSET(P155,,-$B$136+1))=0,SUM($G156:O156)=0,SUM(Q155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q155:OFFSET(Q155,,-$B$136+1))=0,SUM($G156:P156)=0,SUM(R155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R155:OFFSET(R155,,-$B$136+1))=0,SUM($G156:Q156)=0,SUM(S155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S155:OFFSET(S155,,-$B$136+1))=0,SUM($G156:R156)=0,SUM(T155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T155:OFFSET(T155,,-$B$136+1))=0,SUM($G156:S156)=0,SUM(U155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U155:OFFSET(U155,,-$B$136+1))=0,SUM($G156:T156)=0,SUM(V155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V155:OFFSET(V155,,-$B$136+1))=0,SUM($G156:U156)=0,SUM(W155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W155:OFFSET(W155,,-$B$136+1))=0,SUM($G156:V156)=0,SUM(X155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X155:OFFSET(X155,,-$B$136+1))=0,SUM($G156:W156)=0,SUM(Y155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y155:OFFSET(Y155,,-$B$136+1))=0,SUM($G156:X156)=0,SUM(Z155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z155:OFFSET(Z155,,-$B$136+1))=0,SUM($G156:Y156)=0,SUM(AA155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA155:OFFSET(AA155,,-$B$136+1))=0,SUM($G156:Z156)=0,SUM(AB155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB155:OFFSET(AB155,,-$B$136+1))=0,SUM($G156:AA156)=0,SUM(AC155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC155:OFFSET(AC155,,-$B$136+1))=0,SUM($G156:AB156)=0,SUM(AD155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD155:OFFSET(AD155,,-$B$136+1))=0,SUM($G156:AC156)=0,SUM(AE155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE155:OFFSET(AE155,,-$B$136+1))=0,SUM($G156:AD156)=0,SUM(AF155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF155:OFFSET(AF155,,-$B$136+1))=0,SUM($G156:AE156)=0,SUM(AG155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG155:OFFSET(AG155,,-$B$136+1))=0,SUM($G156:AF156)=0,SUM(AH155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH155:OFFSET(AH155,,-$B$136+1))=0,SUM($G156:AG156)=0,SUM(AI155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI155:OFFSET(AI155,,-$B$136+1))=0,SUM($G156:AH156)=0,SUM(AJ155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ155:OFFSET(AJ155,,-$B$136+1))=0,SUM($G156:AI156)=0,SUM(AK155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK155:OFFSET(AK155,,-$B$136+1))=0,SUM($G156:AJ156)=0,SUM(AL155:$AL155)=0,SUM($H155:$AL155)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL155:OFFSET(AL155,,-$B$136+1))=0,SUM($G156:AK156)=0,SUM($AL155:AM155)=0,SUM($H155:$AL155)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H156:OFFSET(H156,,-$B$136+1))=0,SUM($G157:G157)=0,SUM(I156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I156:OFFSET(I156,,-$B$136+1))=0,SUM($G157:H157)=0,SUM(J156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J156:OFFSET(J156,,-$B$136+1))=0,SUM($G157:I157)=0,SUM(K156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K156:OFFSET(K156,,-$B$136+1))=0,SUM($G157:J157)=0,SUM(L156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L156:OFFSET(L156,,-$B$136+1))=0,SUM($G157:K157)=0,SUM(M156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M156:OFFSET(M156,,-$B$136+1))=0,SUM($G157:L157)=0,SUM(N156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N156:OFFSET(N156,,-$B$136+1))=0,SUM($G157:M157)=0,SUM(O156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O156:OFFSET(O156,,-$B$136+1))=0,SUM($G157:N157)=0,SUM(P156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P156:OFFSET(P156,,-$B$136+1))=0,SUM($G157:O157)=0,SUM(Q156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q156:OFFSET(Q156,,-$B$136+1))=0,SUM($G157:P157)=0,SUM(R156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R156:OFFSET(R156,,-$B$136+1))=0,SUM($G157:Q157)=0,SUM(S156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S156:OFFSET(S156,,-$B$136+1))=0,SUM($G157:R157)=0,SUM(T156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T156:OFFSET(T156,,-$B$136+1))=0,SUM($G157:S157)=0,SUM(U156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U156:OFFSET(U156,,-$B$136+1))=0,SUM($G157:T157)=0,SUM(V156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V156:OFFSET(V156,,-$B$136+1))=0,SUM($G157:U157)=0,SUM(W156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W156:OFFSET(W156,,-$B$136+1))=0,SUM($G157:V157)=0,SUM(X156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X156:OFFSET(X156,,-$B$136+1))=0,SUM($G157:W157)=0,SUM(Y156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y156:OFFSET(Y156,,-$B$136+1))=0,SUM($G157:X157)=0,SUM(Z156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z156:OFFSET(Z156,,-$B$136+1))=0,SUM($G157:Y157)=0,SUM(AA156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA156:OFFSET(AA156,,-$B$136+1))=0,SUM($G157:Z157)=0,SUM(AB156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB156:OFFSET(AB156,,-$B$136+1))=0,SUM($G157:AA157)=0,SUM(AC156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC156:OFFSET(AC156,,-$B$136+1))=0,SUM($G157:AB157)=0,SUM(AD156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD156:OFFSET(AD156,,-$B$136+1))=0,SUM($G157:AC157)=0,SUM(AE156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE156:OFFSET(AE156,,-$B$136+1))=0,SUM($G157:AD157)=0,SUM(AF156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF156:OFFSET(AF156,,-$B$136+1))=0,SUM($G157:AE157)=0,SUM(AG156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG156:OFFSET(AG156,,-$B$136+1))=0,SUM($G157:AF157)=0,SUM(AH156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH156:OFFSET(AH156,,-$B$136+1))=0,SUM($G157:AG157)=0,SUM(AI156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI156:OFFSET(AI156,,-$B$136+1))=0,SUM($G157:AH157)=0,SUM(AJ156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ156:OFFSET(AJ156,,-$B$136+1))=0,SUM($G157:AI157)=0,SUM(AK156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK156:OFFSET(AK156,,-$B$136+1))=0,SUM($G157:AJ157)=0,SUM(AL156:$AL156)=0,SUM($H156:$AL156)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL156:OFFSET(AL156,,-$B$136+1))=0,SUM($G157:AK157)=0,SUM($AL156:AM156)=0,SUM($H156:$AL156)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H157:OFFSET(H157,,-$B$136+1))=0,SUM($G158:G158)=0,SUM(I157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I157:OFFSET(I157,,-$B$136+1))=0,SUM($G158:H158)=0,SUM(J157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J157:OFFSET(J157,,-$B$136+1))=0,SUM($G158:I158)=0,SUM(K157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K157:OFFSET(K157,,-$B$136+1))=0,SUM($G158:J158)=0,SUM(L157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L157:OFFSET(L157,,-$B$136+1))=0,SUM($G158:K158)=0,SUM(M157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M157:OFFSET(M157,,-$B$136+1))=0,SUM($G158:L158)=0,SUM(N157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N157:OFFSET(N157,,-$B$136+1))=0,SUM($G158:M158)=0,SUM(O157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O157:OFFSET(O157,,-$B$136+1))=0,SUM($G158:N158)=0,SUM(P157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P157:OFFSET(P157,,-$B$136+1))=0,SUM($G158:O158)=0,SUM(Q157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q157:OFFSET(Q157,,-$B$136+1))=0,SUM($G158:P158)=0,SUM(R157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R157:OFFSET(R157,,-$B$136+1))=0,SUM($G158:Q158)=0,SUM(S157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S157:OFFSET(S157,,-$B$136+1))=0,SUM($G158:R158)=0,SUM(T157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T157:OFFSET(T157,,-$B$136+1))=0,SUM($G158:S158)=0,SUM(U157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U157:OFFSET(U157,,-$B$136+1))=0,SUM($G158:T158)=0,SUM(V157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V157:OFFSET(V157,,-$B$136+1))=0,SUM($G158:U158)=0,SUM(W157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W157:OFFSET(W157,,-$B$136+1))=0,SUM($G158:V158)=0,SUM(X157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X157:OFFSET(X157,,-$B$136+1))=0,SUM($G158:W158)=0,SUM(Y157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y157:OFFSET(Y157,,-$B$136+1))=0,SUM($G158:X158)=0,SUM(Z157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z157:OFFSET(Z157,,-$B$136+1))=0,SUM($G158:Y158)=0,SUM(AA157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA157:OFFSET(AA157,,-$B$136+1))=0,SUM($G158:Z158)=0,SUM(AB157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB157:OFFSET(AB157,,-$B$136+1))=0,SUM($G158:AA158)=0,SUM(AC157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC157:OFFSET(AC157,,-$B$136+1))=0,SUM($G158:AB158)=0,SUM(AD157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD157:OFFSET(AD157,,-$B$136+1))=0,SUM($G158:AC158)=0,SUM(AE157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE157:OFFSET(AE157,,-$B$136+1))=0,SUM($G158:AD158)=0,SUM(AF157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF157:OFFSET(AF157,,-$B$136+1))=0,SUM($G158:AE158)=0,SUM(AG157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG157:OFFSET(AG157,,-$B$136+1))=0,SUM($G158:AF158)=0,SUM(AH157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH157:OFFSET(AH157,,-$B$136+1))=0,SUM($G158:AG158)=0,SUM(AI157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI157:OFFSET(AI157,,-$B$136+1))=0,SUM($G158:AH158)=0,SUM(AJ157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ157:OFFSET(AJ157,,-$B$136+1))=0,SUM($G158:AI158)=0,SUM(AK157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK157:OFFSET(AK157,,-$B$136+1))=0,SUM($G158:AJ158)=0,SUM(AL157:$AL157)=0,SUM($H157:$AL157)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL157:OFFSET(AL157,,-$B$136+1))=0,SUM($G158:AK158)=0,SUM($AL157:AM157)=0,SUM($H157:$AL157)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H158:OFFSET(H158,,-$B$136+1))=0,SUM($G159:G159)=0,SUM(I158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I158:OFFSET(I158,,-$B$136+1))=0,SUM($G159:H159)=0,SUM(J158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J158:OFFSET(J158,,-$B$136+1))=0,SUM($G159:I159)=0,SUM(K158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K158:OFFSET(K158,,-$B$136+1))=0,SUM($G159:J159)=0,SUM(L158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L158:OFFSET(L158,,-$B$136+1))=0,SUM($G159:K159)=0,SUM(M158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M158:OFFSET(M158,,-$B$136+1))=0,SUM($G159:L159)=0,SUM(N158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N158:OFFSET(N158,,-$B$136+1))=0,SUM($G159:M159)=0,SUM(O158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O158:OFFSET(O158,,-$B$136+1))=0,SUM($G159:N159)=0,SUM(P158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P158:OFFSET(P158,,-$B$136+1))=0,SUM($G159:O159)=0,SUM(Q158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q158:OFFSET(Q158,,-$B$136+1))=0,SUM($G159:P159)=0,SUM(R158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R158:OFFSET(R158,,-$B$136+1))=0,SUM($G159:Q159)=0,SUM(S158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S158:OFFSET(S158,,-$B$136+1))=0,SUM($G159:R159)=0,SUM(T158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T158:OFFSET(T158,,-$B$136+1))=0,SUM($G159:S159)=0,SUM(U158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U158:OFFSET(U158,,-$B$136+1))=0,SUM($G159:T159)=0,SUM(V158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V158:OFFSET(V158,,-$B$136+1))=0,SUM($G159:U159)=0,SUM(W158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W158:OFFSET(W158,,-$B$136+1))=0,SUM($G159:V159)=0,SUM(X158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X158:OFFSET(X158,,-$B$136+1))=0,SUM($G159:W159)=0,SUM(Y158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y158:OFFSET(Y158,,-$B$136+1))=0,SUM($G159:X159)=0,SUM(Z158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z158:OFFSET(Z158,,-$B$136+1))=0,SUM($G159:Y159)=0,SUM(AA158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA158:OFFSET(AA158,,-$B$136+1))=0,SUM($G159:Z159)=0,SUM(AB158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB158:OFFSET(AB158,,-$B$136+1))=0,SUM($G159:AA159)=0,SUM(AC158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC158:OFFSET(AC158,,-$B$136+1))=0,SUM($G159:AB159)=0,SUM(AD158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD158:OFFSET(AD158,,-$B$136+1))=0,SUM($G159:AC159)=0,SUM(AE158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE158:OFFSET(AE158,,-$B$136+1))=0,SUM($G159:AD159)=0,SUM(AF158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF158:OFFSET(AF158,,-$B$136+1))=0,SUM($G159:AE159)=0,SUM(AG158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG158:OFFSET(AG158,,-$B$136+1))=0,SUM($G159:AF159)=0,SUM(AH158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH158:OFFSET(AH158,,-$B$136+1))=0,SUM($G159:AG159)=0,SUM(AI158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI158:OFFSET(AI158,,-$B$136+1))=0,SUM($G159:AH159)=0,SUM(AJ158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ158:OFFSET(AJ158,,-$B$136+1))=0,SUM($G159:AI159)=0,SUM(AK158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK158:OFFSET(AK158,,-$B$136+1))=0,SUM($G159:AJ159)=0,SUM(AL158:$AL158)=0,SUM($H158:$AL158)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL158:OFFSET(AL158,,-$B$136+1))=0,SUM($G159:AK159)=0,SUM($AL158:AM158)=0,SUM($H158:$AL158)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H159:OFFSET(H159,,-$B$136+1))=0,SUM($G160:G160)=0,SUM(I159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I159:OFFSET(I159,,-$B$136+1))=0,SUM($G160:H160)=0,SUM(J159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J159:OFFSET(J159,,-$B$136+1))=0,SUM($G160:I160)=0,SUM(K159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K159:OFFSET(K159,,-$B$136+1))=0,SUM($G160:J160)=0,SUM(L159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L159:OFFSET(L159,,-$B$136+1))=0,SUM($G160:K160)=0,SUM(M159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M159:OFFSET(M159,,-$B$136+1))=0,SUM($G160:L160)=0,SUM(N159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N159:OFFSET(N159,,-$B$136+1))=0,SUM($G160:M160)=0,SUM(O159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O159:OFFSET(O159,,-$B$136+1))=0,SUM($G160:N160)=0,SUM(P159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P159:OFFSET(P159,,-$B$136+1))=0,SUM($G160:O160)=0,SUM(Q159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q159:OFFSET(Q159,,-$B$136+1))=0,SUM($G160:P160)=0,SUM(R159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R159:OFFSET(R159,,-$B$136+1))=0,SUM($G160:Q160)=0,SUM(S159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S159:OFFSET(S159,,-$B$136+1))=0,SUM($G160:R160)=0,SUM(T159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T159:OFFSET(T159,,-$B$136+1))=0,SUM($G160:S160)=0,SUM(U159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U159:OFFSET(U159,,-$B$136+1))=0,SUM($G160:T160)=0,SUM(V159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V159:OFFSET(V159,,-$B$136+1))=0,SUM($G160:U160)=0,SUM(W159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W159:OFFSET(W159,,-$B$136+1))=0,SUM($G160:V160)=0,SUM(X159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X159:OFFSET(X159,,-$B$136+1))=0,SUM($G160:W160)=0,SUM(Y159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y159:OFFSET(Y159,,-$B$136+1))=0,SUM($G160:X160)=0,SUM(Z159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z159:OFFSET(Z159,,-$B$136+1))=0,SUM($G160:Y160)=0,SUM(AA159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA159:OFFSET(AA159,,-$B$136+1))=0,SUM($G160:Z160)=0,SUM(AB159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB159:OFFSET(AB159,,-$B$136+1))=0,SUM($G160:AA160)=0,SUM(AC159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC159:OFFSET(AC159,,-$B$136+1))=0,SUM($G160:AB160)=0,SUM(AD159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD159:OFFSET(AD159,,-$B$136+1))=0,SUM($G160:AC160)=0,SUM(AE159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE159:OFFSET(AE159,,-$B$136+1))=0,SUM($G160:AD160)=0,SUM(AF159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF159:OFFSET(AF159,,-$B$136+1))=0,SUM($G160:AE160)=0,SUM(AG159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG159:OFFSET(AG159,,-$B$136+1))=0,SUM($G160:AF160)=0,SUM(AH159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH159:OFFSET(AH159,,-$B$136+1))=0,SUM($G160:AG160)=0,SUM(AI159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI159:OFFSET(AI159,,-$B$136+1))=0,SUM($G160:AH160)=0,SUM(AJ159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ159:OFFSET(AJ159,,-$B$136+1))=0,SUM($G160:AI160)=0,SUM(AK159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK159:OFFSET(AK159,,-$B$136+1))=0,SUM($G160:AJ160)=0,SUM(AL159:$AL159)=0,SUM($H159:$AL159)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL159:OFFSET(AL159,,-$B$136+1))=0,SUM($G160:AK160)=0,SUM($AL159:AM159)=0,SUM($H159:$AL159)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H160:OFFSET(H160,,-$B$136+1))=0,SUM($G161:G161)=0,SUM(I160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I160:OFFSET(I160,,-$B$136+1))=0,SUM($G161:H161)=0,SUM(J160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J160:OFFSET(J160,,-$B$136+1))=0,SUM($G161:I161)=0,SUM(K160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K160:OFFSET(K160,,-$B$136+1))=0,SUM($G161:J161)=0,SUM(L160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L160:OFFSET(L160,,-$B$136+1))=0,SUM($G161:K161)=0,SUM(M160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M160:OFFSET(M160,,-$B$136+1))=0,SUM($G161:L161)=0,SUM(N160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N160:OFFSET(N160,,-$B$136+1))=0,SUM($G161:M161)=0,SUM(O160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O160:OFFSET(O160,,-$B$136+1))=0,SUM($G161:N161)=0,SUM(P160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P160:OFFSET(P160,,-$B$136+1))=0,SUM($G161:O161)=0,SUM(Q160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q160:OFFSET(Q160,,-$B$136+1))=0,SUM($G161:P161)=0,SUM(R160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R160:OFFSET(R160,,-$B$136+1))=0,SUM($G161:Q161)=0,SUM(S160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S160:OFFSET(S160,,-$B$136+1))=0,SUM($G161:R161)=0,SUM(T160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T160:OFFSET(T160,,-$B$136+1))=0,SUM($G161:S161)=0,SUM(U160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U160:OFFSET(U160,,-$B$136+1))=0,SUM($G161:T161)=0,SUM(V160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V160:OFFSET(V160,,-$B$136+1))=0,SUM($G161:U161)=0,SUM(W160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W160:OFFSET(W160,,-$B$136+1))=0,SUM($G161:V161)=0,SUM(X160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X160:OFFSET(X160,,-$B$136+1))=0,SUM($G161:W161)=0,SUM(Y160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y160:OFFSET(Y160,,-$B$136+1))=0,SUM($G161:X161)=0,SUM(Z160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z160:OFFSET(Z160,,-$B$136+1))=0,SUM($G161:Y161)=0,SUM(AA160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA160:OFFSET(AA160,,-$B$136+1))=0,SUM($G161:Z161)=0,SUM(AB160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB160:OFFSET(AB160,,-$B$136+1))=0,SUM($G161:AA161)=0,SUM(AC160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC160:OFFSET(AC160,,-$B$136+1))=0,SUM($G161:AB161)=0,SUM(AD160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD160:OFFSET(AD160,,-$B$136+1))=0,SUM($G161:AC161)=0,SUM(AE160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE160:OFFSET(AE160,,-$B$136+1))=0,SUM($G161:AD161)=0,SUM(AF160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF160:OFFSET(AF160,,-$B$136+1))=0,SUM($G161:AE161)=0,SUM(AG160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG160:OFFSET(AG160,,-$B$136+1))=0,SUM($G161:AF161)=0,SUM(AH160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH160:OFFSET(AH160,,-$B$136+1))=0,SUM($G161:AG161)=0,SUM(AI160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI160:OFFSET(AI160,,-$B$136+1))=0,SUM($G161:AH161)=0,SUM(AJ160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ160:OFFSET(AJ160,,-$B$136+1))=0,SUM($G161:AI161)=0,SUM(AK160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK160:OFFSET(AK160,,-$B$136+1))=0,SUM($G161:AJ161)=0,SUM(AL160:$AL160)=0,SUM($H160:$AL160)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL160:OFFSET(AL160,,-$B$136+1))=0,SUM($G161:AK161)=0,SUM($AL160:AM160)=0,SUM($H160:$AL160)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H161:OFFSET(H161,,-$B$136+1))=0,SUM($G162:G162)=0,SUM(I161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I161:OFFSET(I161,,-$B$136+1))=0,SUM($G162:H162)=0,SUM(J161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J161:OFFSET(J161,,-$B$136+1))=0,SUM($G162:I162)=0,SUM(K161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K161:OFFSET(K161,,-$B$136+1))=0,SUM($G162:J162)=0,SUM(L161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L161:OFFSET(L161,,-$B$136+1))=0,SUM($G162:K162)=0,SUM(M161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M161:OFFSET(M161,,-$B$136+1))=0,SUM($G162:L162)=0,SUM(N161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N161:OFFSET(N161,,-$B$136+1))=0,SUM($G162:M162)=0,SUM(O161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O161:OFFSET(O161,,-$B$136+1))=0,SUM($G162:N162)=0,SUM(P161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P161:OFFSET(P161,,-$B$136+1))=0,SUM($G162:O162)=0,SUM(Q161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q161:OFFSET(Q161,,-$B$136+1))=0,SUM($G162:P162)=0,SUM(R161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R161:OFFSET(R161,,-$B$136+1))=0,SUM($G162:Q162)=0,SUM(S161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S161:OFFSET(S161,,-$B$136+1))=0,SUM($G162:R162)=0,SUM(T161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T161:OFFSET(T161,,-$B$136+1))=0,SUM($G162:S162)=0,SUM(U161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U161:OFFSET(U161,,-$B$136+1))=0,SUM($G162:T162)=0,SUM(V161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V161:OFFSET(V161,,-$B$136+1))=0,SUM($G162:U162)=0,SUM(W161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W161:OFFSET(W161,,-$B$136+1))=0,SUM($G162:V162)=0,SUM(X161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X161:OFFSET(X161,,-$B$136+1))=0,SUM($G162:W162)=0,SUM(Y161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y161:OFFSET(Y161,,-$B$136+1))=0,SUM($G162:X162)=0,SUM(Z161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z161:OFFSET(Z161,,-$B$136+1))=0,SUM($G162:Y162)=0,SUM(AA161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA161:OFFSET(AA161,,-$B$136+1))=0,SUM($G162:Z162)=0,SUM(AB161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB161:OFFSET(AB161,,-$B$136+1))=0,SUM($G162:AA162)=0,SUM(AC161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC161:OFFSET(AC161,,-$B$136+1))=0,SUM($G162:AB162)=0,SUM(AD161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD161:OFFSET(AD161,,-$B$136+1))=0,SUM($G162:AC162)=0,SUM(AE161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE161:OFFSET(AE161,,-$B$136+1))=0,SUM($G162:AD162)=0,SUM(AF161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF161:OFFSET(AF161,,-$B$136+1))=0,SUM($G162:AE162)=0,SUM(AG161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG161:OFFSET(AG161,,-$B$136+1))=0,SUM($G162:AF162)=0,SUM(AH161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH161:OFFSET(AH161,,-$B$136+1))=0,SUM($G162:AG162)=0,SUM(AI161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI161:OFFSET(AI161,,-$B$136+1))=0,SUM($G162:AH162)=0,SUM(AJ161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ161:OFFSET(AJ161,,-$B$136+1))=0,SUM($G162:AI162)=0,SUM(AK161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK161:OFFSET(AK161,,-$B$136+1))=0,SUM($G162:AJ162)=0,SUM(AL161:$AL161)=0,SUM($H161:$AL161)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL161:OFFSET(AL161,,-$B$136+1))=0,SUM($G162:AK162)=0,SUM($AL161:AM161)=0,SUM($H161:$AL161)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(H162:OFFSET(H162,,-$B$136+1))=0,SUM($G163:G163)=0,SUM(I162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(I$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(I162:OFFSET(I162,,-$B$136+1))=0,SUM($G163:H163)=0,SUM(J162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(J$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(J162:OFFSET(J162,,-$B$136+1))=0,SUM($G163:I163)=0,SUM(K162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(K$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(K162:OFFSET(K162,,-$B$136+1))=0,SUM($G163:J163)=0,SUM(L162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(L$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(L162:OFFSET(L162,,-$B$136+1))=0,SUM($G163:K163)=0,SUM(M162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(M$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(M162:OFFSET(M162,,-$B$136+1))=0,SUM($G163:L163)=0,SUM(N162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(N$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(N162:OFFSET(N162,,-$B$136+1))=0,SUM($G163:M163)=0,SUM(O162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(O$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(O162:OFFSET(O162,,-$B$136+1))=0,SUM($G163:N163)=0,SUM(P162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(P$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(P162:OFFSET(P162,,-$B$136+1))=0,SUM($G163:O163)=0,SUM(Q162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(Q$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Q162:OFFSET(Q162,,-$B$136+1))=0,SUM($G163:P163)=0,SUM(R162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(R$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(R162:OFFSET(R162,,-$B$136+1))=0,SUM($G163:Q163)=0,SUM(S162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(S$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(S162:OFFSET(S162,,-$B$136+1))=0,SUM($G163:R163)=0,SUM(T162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(T$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(T162:OFFSET(T162,,-$B$136+1))=0,SUM($G163:S163)=0,SUM(U162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(U$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(U162:OFFSET(U162,,-$B$136+1))=0,SUM($G163:T163)=0,SUM(V162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(V$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(V162:OFFSET(V162,,-$B$136+1))=0,SUM($G163:U163)=0,SUM(W162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(W$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(W162:OFFSET(W162,,-$B$136+1))=0,SUM($G163:V163)=0,SUM(X162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(X$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(X162:OFFSET(X162,,-$B$136+1))=0,SUM($G163:W163)=0,SUM(Y162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(Y$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Y162:OFFSET(Y162,,-$B$136+1))=0,SUM($G163:X163)=0,SUM(Z162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(Z$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Z162:OFFSET(Z162,,-$B$136+1))=0,SUM($G163:Y163)=0,SUM(AA162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AA$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AA162:OFFSET(AA162,,-$B$136+1))=0,SUM($G163:Z163)=0,SUM(AB162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AB$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AB162:OFFSET(AB162,,-$B$136+1))=0,SUM($G163:AA163)=0,SUM(AC162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AC$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AC162:OFFSET(AC162,,-$B$136+1))=0,SUM($G163:AB163)=0,SUM(AD162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AD$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AD162:OFFSET(AD162,,-$B$136+1))=0,SUM($G163:AC163)=0,SUM(AE162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AE$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AE162:OFFSET(AE162,,-$B$136+1))=0,SUM($G163:AD163)=0,SUM(AF162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AF$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AF162:OFFSET(AF162,,-$B$136+1))=0,SUM($G163:AE163)=0,SUM(AG162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AG$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AG162:OFFSET(AG162,,-$B$136+1))=0,SUM($G163:AF163)=0,SUM(AH162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AH$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AH162:OFFSET(AH162,,-$B$136+1))=0,SUM($G163:AG163)=0,SUM(AI162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AI$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AI162:OFFSET(AI162,,-$B$136+1))=0,SUM($G163:AH163)=0,SUM(AJ162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AJ$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AJ162:OFFSET(AJ162,,-$B$136+1))=0,SUM($G163:AI163)=0,SUM(AK162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AK$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AK162:OFFSET(AK162,,-$B$136+1))=0,SUM($G163:AJ163)=0,SUM(AL162:$AL162)=0,SUM($H162:$AL162)=1),1,0)","v":0},{"$f":"IF(AND(AL$141-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AL162:OFFSET(AL162,,-$B$136+1))=0,SUM($G163:AK163)=0,SUM($AL162:AM162)=0,SUM($H162:$AL162)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H144:H163)+H165","v":1},{"$f":"SUM(I144:I163)+I165","v":2},2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,{"$f":"SUM(AK144:AK163)+AK165","v":11}]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H141","v":0},{"$f":"I141","v":1505804.6447952725},{"$f":"J141-I141+I170","v":3011609.289590545},3772663.7374104923,5171368.9665672611,6570074.195724031,6766269.8351568459,8164975.0643136157,9563680.2934703827,9616188.5494309869,11014893.778587759,12413599.007744521,12471472.29246434,13870177.521621106,15268882.75077788,15744117.034744708,17142822.26390148,18541527.493058253,18353659.795448024,19752365.024604794,21151070.253761567,20274519.374743354,21673224.603900127,23071929.833056893,22658876.85837933,24057582.0875361,25456287.316692863,24542779.818761423,25941485.0479182,27340190.277074978,27731676.681610223]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G144:G163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H144:H163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I144:I163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(J144:J163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(K144:K163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L144:L163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(M144:M163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N144:N163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(O144:O163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(P144:P163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q144:Q163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(R144:R163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(S144:S163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T144:T163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U144:U163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(V144:V163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W144:W163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X144:X163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(Y144:Y163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z144:Z163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA144:AA163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AB144:AB163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AC144:AC163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD144:AD163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1811758.2038343411},{"$f":"IF(SUM(AE144:AE163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF144:AF163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG144:AG163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2312212.7270882111},{"$f":"IF(SUM(AH144:AH163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI144:AI163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AJ144:AJ163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1007218.8246215086},{"$f":"IF(SUM(AK144:AK163)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK165,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":1505804.6447952725},{"$f":"J168-J169","v":2373958.5082537225},{"$f":"K168-K169","v":3772663.7374104923},{"$f":"L168-L169","v":5171368.9665672611},{"$f":"M168-M169","v":5367564.606000077},{"$f":"N168-N169","v":6766269.8351568459},8164975.0643136157,{"$f":"P168-P169","v":8217483.3202742152},{"$f":"Q168-Q169","v":9616188.5494309869},{"$f":"R168-R169","v":11014893.778587759},{"$f":"S168-S169","v":11072767.063307567},12471472.29246434,13870177.521621106,{"$f":"V168-V169","v":14345411.805587946},15744117.034744708,17142822.26390148,16954954.566291258,18353659.795448024,19752365.024604794,18875814.145586595,20274519.374743354,21673224.603900127,{"$f":"AE168-AE169","v":21260171.629222553},22658876.85837933,24057582.0875361,23144074.589604653,24542779.818761423,25941485.0479182,26332971.452453468,27731676.681610223]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H169,'7. Council Development Timing'!$G$6:$G$25,0))+G171,G171)","v":0},{"$f":"IF(I169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I169,'7. Council Development Timing'!$G$6:$G$25,0))+H171,H171)","v":0},{"$f":"IF(J169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J169,'7. Council Development Timing'!$G$6:$G$25,0))+I171,I171)","v":109},{"$f":"IF(K169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K169,'7. Council Development Timing'!$G$6:$G$25,0))+J171,J171)","v":109},{"$f":"IF(L169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L169,'7. Council Development Timing'!$G$6:$G$25,0))+K171,K171)","v":109},{"$f":"IF(M169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M169,'7. Council Development Timing'!$G$6:$G$25,0))+L171,L171)","v":539},{"$f":"IF(N169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N169,'7. Council Development Timing'!$G$6:$G$25,0))+M171,M171)","v":539},{"$f":"IF(O169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O169,'7. Council Development Timing'!$G$6:$G$25,0))+N171,N171)","v":539},{"$f":"IF(P169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P169,'7. Council Development Timing'!$G$6:$G$25,0))+O171,O171)","v":919},{"$f":"IF(Q169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q169,'7. Council Development Timing'!$G$6:$G$25,0))+P171,P171)","v":919},{"$f":"IF(R169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R169,'7. Council Development Timing'!$G$6:$G$25,0))+Q171,Q171)","v":919},{"$f":"IF(S169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S169,'7. Council Development Timing'!$G$6:$G$25,0))+R171,R171)","v":1145},{"$f":"IF(T169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T169,'7. Council Development Timing'!$G$6:$G$25,0))+S171,S171)","v":1145},{"$f":"IF(U169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U169,'7. Council Development Timing'!$G$6:$G$25,0))+T171,T171)","v":1145},{"$f":"IF(V169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V169,'7. Council Development Timing'!$G$6:$G$25,0))+U171,U171)","v":1257},{"$f":"IF(W169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W169,'7. Council Development Timing'!$G$6:$G$25,0))+V171,V171)","v":1257},{"$f":"IF(X169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X169,'7. Council Development Timing'!$G$6:$G$25,0))+W171,W171)","v":1257},{"$f":"IF(Y169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y169,'7. Council Development Timing'!$G$6:$G$25,0))+X171,X171)","v":1357},{"$f":"IF(Z169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z169,'7. Council Development Timing'!$G$6:$G$25,0))+Y171,Y171)","v":1357},{"$f":"IF(AA169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA169,'7. Council Development Timing'!$G$6:$G$25,0))+Z171,Z171)","v":1357},{"$f":"IF(AB169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB169,'7. Council Development Timing'!$G$6:$G$25,0))+AA171,AA171)","v":1435},{"$f":"IF(AC169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC169,'7. Council Development Timing'!$G$6:$G$25,0))+AB171,AB171)","v":1435},{"$f":"IF(AD169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD169,'7. Council Development Timing'!$G$6:$G$25,0))+AC171,AC171)","v":1435},{"$f":"IF(AE169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE169,'7. Council Development Timing'!$G$6:$G$25,0))+AD171,AD171)","v":1495},{"$f":"IF(AF169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF169,'7. Council Development Timing'!$G$6:$G$25,0))+AE171,AE171)","v":1495},{"$f":"IF(AG169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG169,'7. Council Development Timing'!$G$6:$G$25,0))+AF171,AF171)","v":1495},{"$f":"IF(AH169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH169,'7. Council Development Timing'!$G$6:$G$25,0))+AG171,AG171)","v":1565},{"$f":"IF(AI169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI169,'7. Council Development Timing'!$G$6:$G$25,0))+AH171,AH171)","v":1565},{"$f":"IF(AJ169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ169,'7. Council Development Timing'!$G$6:$G$25,0))+AI171,AI171)","v":1565},{"$f":"IF(AK169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK169,'7. Council Development Timing'!$G$6:$G$25,0))+AJ171,AJ171)","v":1669},{"$f":"IF(AL169<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL169,'7. Council Development Timing'!$G$6:$G$25,0))+AK171,AK171)","v":1669}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(K169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(L169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(N169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(P169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(Q169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(S169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(T169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(W169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(Z169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AC169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AD169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 8"},{"$f":"IF(AF169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 9"},{"$f":"IF(AI169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AK169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 10"},{"$f":"IF(AL169<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK165,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]
[null,"20% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (40%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$127","v":0},{"$f":"I$127","v":3011609.289590545},{"$f":"J$127","v":6023218.57918109},8820629.0374946296,11618039.495808167,14415449.954121707,17212860.412435245,20010270.870748784,22807681.32906232,25605091.787375864,28402502.245689407,31199912.704002932,33997323.162316479,36794733.620630011,39592144.078943558,42389554.537257083,45186964.99557063,47984375.453884177,50781785.912197709,53579196.370511249,56376606.828824796,59174017.287138313,61971427.74545186,64768838.203765392,67566248.662078947,70363659.120392486,73161069.578706011,75958480.037019551,78755890.495333105,81553300.95364666,84350711.41196017]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:G178)=0),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:H178)=0),1,0)","v":1},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:I178)=0),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:J178)=0),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:K178)=0),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:L178)=0),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:M178)=0),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:N178)=0),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:O178)=0),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:P178)=0),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:Q178)=0),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:R178)=0),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:S178)=0),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:T178)=0),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:U178)=0),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:V178)=0),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:W178)=0),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:X178)=0),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:Y178)=0),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:Z178)=0),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AA178)=0),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AB178)=0),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AC178)=0),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AD178)=0),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AE178)=0),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AF178)=0),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AG178)=0),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AH178)=0),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AI178)=0),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AJ178)=0),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G178:AK178)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H178:OFFSET(H178,,-$B$136+1))=0,SUM($G179:G179)=0,SUM(I178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I178:OFFSET(I178,,-$B$136+1))=0,SUM($G179:H179)=0,SUM(J178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J178:OFFSET(J178,,-$B$136+1))=0,SUM($G179:I179)=0,SUM(K178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K178:OFFSET(K178,,-$B$136+1))=0,SUM($G179:J179)=0,SUM(L178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L178:OFFSET(L178,,-$B$136+1))=0,SUM($G179:K179)=0,SUM(M178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":1},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M178:OFFSET(M178,,-$B$136+1))=0,SUM($G179:L179)=0,SUM(N178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N178:OFFSET(N178,,-$B$136+1))=0,SUM($G179:M179)=0,SUM(O178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O178:OFFSET(O178,,-$B$136+1))=0,SUM($G179:N179)=0,SUM(P178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P178:OFFSET(P178,,-$B$136+1))=0,SUM($G179:O179)=0,SUM(Q178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q178:OFFSET(Q178,,-$B$136+1))=0,SUM($G179:P179)=0,SUM(R178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R178:OFFSET(R178,,-$B$136+1))=0,SUM($G179:Q179)=0,SUM(S178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S178:OFFSET(S178,,-$B$136+1))=0,SUM($G179:R179)=0,SUM(T178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T178:OFFSET(T178,,-$B$136+1))=0,SUM($G179:S179)=0,SUM(U178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U178:OFFSET(U178,,-$B$136+1))=0,SUM($G179:T179)=0,SUM(V178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V178:OFFSET(V178,,-$B$136+1))=0,SUM($G179:U179)=0,SUM(W178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W178:OFFSET(W178,,-$B$136+1))=0,SUM($G179:V179)=0,SUM(X178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X178:OFFSET(X178,,-$B$136+1))=0,SUM($G179:W179)=0,SUM(Y178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y178:OFFSET(Y178,,-$B$136+1))=0,SUM($G179:X179)=0,SUM(Z178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z178:OFFSET(Z178,,-$B$136+1))=0,SUM($G179:Y179)=0,SUM(AA178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA178:OFFSET(AA178,,-$B$136+1))=0,SUM($G179:Z179)=0,SUM(AB178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB178:OFFSET(AB178,,-$B$136+1))=0,SUM($G179:AA179)=0,SUM(AC178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC178:OFFSET(AC178,,-$B$136+1))=0,SUM($G179:AB179)=0,SUM(AD178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD178:OFFSET(AD178,,-$B$136+1))=0,SUM($G179:AC179)=0,SUM(AE178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE178:OFFSET(AE178,,-$B$136+1))=0,SUM($G179:AD179)=0,SUM(AF178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF178:OFFSET(AF178,,-$B$136+1))=0,SUM($G179:AE179)=0,SUM(AG178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG178:OFFSET(AG178,,-$B$136+1))=0,SUM($G179:AF179)=0,SUM(AH178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH178:OFFSET(AH178,,-$B$136+1))=0,SUM($G179:AG179)=0,SUM(AI178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI178:OFFSET(AI178,,-$B$136+1))=0,SUM($G179:AH179)=0,SUM(AJ178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ178:OFFSET(AJ178,,-$B$136+1))=0,SUM($G179:AI179)=0,SUM(AK178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK178:OFFSET(AK178,,-$B$136+1))=0,SUM($G179:AJ179)=0,SUM(AL178:$AL178)=0,SUM($H178:$AL178)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL178:OFFSET(AL178,,-$B$136+1))=0,SUM($G179:AK179)=0,SUM($AL178:AM178)=0,SUM($H178:$AL178)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H179:OFFSET(H179,,-$B$136+1))=0,SUM($G180:G180)=0,SUM(I179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I179:OFFSET(I179,,-$B$136+1))=0,SUM($G180:H180)=0,SUM(J179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J179:OFFSET(J179,,-$B$136+1))=0,SUM($G180:I180)=0,SUM(K179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K179:OFFSET(K179,,-$B$136+1))=0,SUM($G180:J180)=0,SUM(L179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L179:OFFSET(L179,,-$B$136+1))=0,SUM($G180:K180)=0,SUM(M179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M179:OFFSET(M179,,-$B$136+1))=0,SUM($G180:L180)=0,SUM(N179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N179:OFFSET(N179,,-$B$136+1))=0,SUM($G180:M180)=0,SUM(O179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O179:OFFSET(O179,,-$B$136+1))=0,SUM($G180:N180)=0,SUM(P179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":1},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P179:OFFSET(P179,,-$B$136+1))=0,SUM($G180:O180)=0,SUM(Q179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q179:OFFSET(Q179,,-$B$136+1))=0,SUM($G180:P180)=0,SUM(R179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R179:OFFSET(R179,,-$B$136+1))=0,SUM($G180:Q180)=0,SUM(S179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S179:OFFSET(S179,,-$B$136+1))=0,SUM($G180:R180)=0,SUM(T179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T179:OFFSET(T179,,-$B$136+1))=0,SUM($G180:S180)=0,SUM(U179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U179:OFFSET(U179,,-$B$136+1))=0,SUM($G180:T180)=0,SUM(V179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V179:OFFSET(V179,,-$B$136+1))=0,SUM($G180:U180)=0,SUM(W179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W179:OFFSET(W179,,-$B$136+1))=0,SUM($G180:V180)=0,SUM(X179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X179:OFFSET(X179,,-$B$136+1))=0,SUM($G180:W180)=0,SUM(Y179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y179:OFFSET(Y179,,-$B$136+1))=0,SUM($G180:X180)=0,SUM(Z179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z179:OFFSET(Z179,,-$B$136+1))=0,SUM($G180:Y180)=0,SUM(AA179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA179:OFFSET(AA179,,-$B$136+1))=0,SUM($G180:Z180)=0,SUM(AB179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB179:OFFSET(AB179,,-$B$136+1))=0,SUM($G180:AA180)=0,SUM(AC179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC179:OFFSET(AC179,,-$B$136+1))=0,SUM($G180:AB180)=0,SUM(AD179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD179:OFFSET(AD179,,-$B$136+1))=0,SUM($G180:AC180)=0,SUM(AE179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE179:OFFSET(AE179,,-$B$136+1))=0,SUM($G180:AD180)=0,SUM(AF179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF179:OFFSET(AF179,,-$B$136+1))=0,SUM($G180:AE180)=0,SUM(AG179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG179:OFFSET(AG179,,-$B$136+1))=0,SUM($G180:AF180)=0,SUM(AH179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH179:OFFSET(AH179,,-$B$136+1))=0,SUM($G180:AG180)=0,SUM(AI179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI179:OFFSET(AI179,,-$B$136+1))=0,SUM($G180:AH180)=0,SUM(AJ179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ179:OFFSET(AJ179,,-$B$136+1))=0,SUM($G180:AI180)=0,SUM(AK179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK179:OFFSET(AK179,,-$B$136+1))=0,SUM($G180:AJ180)=0,SUM(AL179:$AL179)=0,SUM($H179:$AL179)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL179:OFFSET(AL179,,-$B$136+1))=0,SUM($G180:AK180)=0,SUM($AL179:AM179)=0,SUM($H179:$AL179)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H180:OFFSET(H180,,-$B$136+1))=0,SUM($G181:G181)=0,SUM(I180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I180:OFFSET(I180,,-$B$136+1))=0,SUM($G181:H181)=0,SUM(J180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J180:OFFSET(J180,,-$B$136+1))=0,SUM($G181:I181)=0,SUM(K180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K180:OFFSET(K180,,-$B$136+1))=0,SUM($G181:J181)=0,SUM(L180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L180:OFFSET(L180,,-$B$136+1))=0,SUM($G181:K181)=0,SUM(M180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M180:OFFSET(M180,,-$B$136+1))=0,SUM($G181:L181)=0,SUM(N180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N180:OFFSET(N180,,-$B$136+1))=0,SUM($G181:M181)=0,SUM(O180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O180:OFFSET(O180,,-$B$136+1))=0,SUM($G181:N181)=0,SUM(P180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P180:OFFSET(P180,,-$B$136+1))=0,SUM($G181:O181)=0,SUM(Q180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q180:OFFSET(Q180,,-$B$136+1))=0,SUM($G181:P181)=0,SUM(R180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R180:OFFSET(R180,,-$B$136+1))=0,SUM($G181:Q181)=0,SUM(S180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":1},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S180:OFFSET(S180,,-$B$136+1))=0,SUM($G181:R181)=0,SUM(T180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T180:OFFSET(T180,,-$B$136+1))=0,SUM($G181:S181)=0,SUM(U180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U180:OFFSET(U180,,-$B$136+1))=0,SUM($G181:T181)=0,SUM(V180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V180:OFFSET(V180,,-$B$136+1))=0,SUM($G181:U181)=0,SUM(W180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W180:OFFSET(W180,,-$B$136+1))=0,SUM($G181:V181)=0,SUM(X180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X180:OFFSET(X180,,-$B$136+1))=0,SUM($G181:W181)=0,SUM(Y180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y180:OFFSET(Y180,,-$B$136+1))=0,SUM($G181:X181)=0,SUM(Z180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z180:OFFSET(Z180,,-$B$136+1))=0,SUM($G181:Y181)=0,SUM(AA180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA180:OFFSET(AA180,,-$B$136+1))=0,SUM($G181:Z181)=0,SUM(AB180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB180:OFFSET(AB180,,-$B$136+1))=0,SUM($G181:AA181)=0,SUM(AC180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC180:OFFSET(AC180,,-$B$136+1))=0,SUM($G181:AB181)=0,SUM(AD180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD180:OFFSET(AD180,,-$B$136+1))=0,SUM($G181:AC181)=0,SUM(AE180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE180:OFFSET(AE180,,-$B$136+1))=0,SUM($G181:AD181)=0,SUM(AF180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF180:OFFSET(AF180,,-$B$136+1))=0,SUM($G181:AE181)=0,SUM(AG180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG180:OFFSET(AG180,,-$B$136+1))=0,SUM($G181:AF181)=0,SUM(AH180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH180:OFFSET(AH180,,-$B$136+1))=0,SUM($G181:AG181)=0,SUM(AI180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI180:OFFSET(AI180,,-$B$136+1))=0,SUM($G181:AH181)=0,SUM(AJ180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ180:OFFSET(AJ180,,-$B$136+1))=0,SUM($G181:AI181)=0,SUM(AK180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK180:OFFSET(AK180,,-$B$136+1))=0,SUM($G181:AJ181)=0,SUM(AL180:$AL180)=0,SUM($H180:$AL180)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL180:OFFSET(AL180,,-$B$136+1))=0,SUM($G181:AK181)=0,SUM($AL180:AM180)=0,SUM($H180:$AL180)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H181:OFFSET(H181,,-$B$136+1))=0,SUM($G182:G182)=0,SUM(I181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I181:OFFSET(I181,,-$B$136+1))=0,SUM($G182:H182)=0,SUM(J181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J181:OFFSET(J181,,-$B$136+1))=0,SUM($G182:I182)=0,SUM(K181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K181:OFFSET(K181,,-$B$136+1))=0,SUM($G182:J182)=0,SUM(L181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L181:OFFSET(L181,,-$B$136+1))=0,SUM($G182:K182)=0,SUM(M181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M181:OFFSET(M181,,-$B$136+1))=0,SUM($G182:L182)=0,SUM(N181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N181:OFFSET(N181,,-$B$136+1))=0,SUM($G182:M182)=0,SUM(O181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O181:OFFSET(O181,,-$B$136+1))=0,SUM($G182:N182)=0,SUM(P181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P181:OFFSET(P181,,-$B$136+1))=0,SUM($G182:O182)=0,SUM(Q181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q181:OFFSET(Q181,,-$B$136+1))=0,SUM($G182:P182)=0,SUM(R181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R181:OFFSET(R181,,-$B$136+1))=0,SUM($G182:Q182)=0,SUM(S181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S181:OFFSET(S181,,-$B$136+1))=0,SUM($G182:R182)=0,SUM(T181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T181:OFFSET(T181,,-$B$136+1))=0,SUM($G182:S182)=0,SUM(U181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U181:OFFSET(U181,,-$B$136+1))=0,SUM($G182:T182)=0,SUM(V181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":1},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V181:OFFSET(V181,,-$B$136+1))=0,SUM($G182:U182)=0,SUM(W181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W181:OFFSET(W181,,-$B$136+1))=0,SUM($G182:V182)=0,SUM(X181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X181:OFFSET(X181,,-$B$136+1))=0,SUM($G182:W182)=0,SUM(Y181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y181:OFFSET(Y181,,-$B$136+1))=0,SUM($G182:X182)=0,SUM(Z181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z181:OFFSET(Z181,,-$B$136+1))=0,SUM($G182:Y182)=0,SUM(AA181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA181:OFFSET(AA181,,-$B$136+1))=0,SUM($G182:Z182)=0,SUM(AB181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB181:OFFSET(AB181,,-$B$136+1))=0,SUM($G182:AA182)=0,SUM(AC181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC181:OFFSET(AC181,,-$B$136+1))=0,SUM($G182:AB182)=0,SUM(AD181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD181:OFFSET(AD181,,-$B$136+1))=0,SUM($G182:AC182)=0,SUM(AE181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE181:OFFSET(AE181,,-$B$136+1))=0,SUM($G182:AD182)=0,SUM(AF181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF181:OFFSET(AF181,,-$B$136+1))=0,SUM($G182:AE182)=0,SUM(AG181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG181:OFFSET(AG181,,-$B$136+1))=0,SUM($G182:AF182)=0,SUM(AH181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH181:OFFSET(AH181,,-$B$136+1))=0,SUM($G182:AG182)=0,SUM(AI181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI181:OFFSET(AI181,,-$B$136+1))=0,SUM($G182:AH182)=0,SUM(AJ181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ181:OFFSET(AJ181,,-$B$136+1))=0,SUM($G182:AI182)=0,SUM(AK181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK181:OFFSET(AK181,,-$B$136+1))=0,SUM($G182:AJ182)=0,SUM(AL181:$AL181)=0,SUM($H181:$AL181)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL181:OFFSET(AL181,,-$B$136+1))=0,SUM($G182:AK182)=0,SUM($AL181:AM181)=0,SUM($H181:$AL181)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H182:OFFSET(H182,,-$B$136+1))=0,SUM($G183:G183)=0,SUM(I182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I182:OFFSET(I182,,-$B$136+1))=0,SUM($G183:H183)=0,SUM(J182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J182:OFFSET(J182,,-$B$136+1))=0,SUM($G183:I183)=0,SUM(K182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K182:OFFSET(K182,,-$B$136+1))=0,SUM($G183:J183)=0,SUM(L182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L182:OFFSET(L182,,-$B$136+1))=0,SUM($G183:K183)=0,SUM(M182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M182:OFFSET(M182,,-$B$136+1))=0,SUM($G183:L183)=0,SUM(N182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N182:OFFSET(N182,,-$B$136+1))=0,SUM($G183:M183)=0,SUM(O182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O182:OFFSET(O182,,-$B$136+1))=0,SUM($G183:N183)=0,SUM(P182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P182:OFFSET(P182,,-$B$136+1))=0,SUM($G183:O183)=0,SUM(Q182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q182:OFFSET(Q182,,-$B$136+1))=0,SUM($G183:P183)=0,SUM(R182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R182:OFFSET(R182,,-$B$136+1))=0,SUM($G183:Q183)=0,SUM(S182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S182:OFFSET(S182,,-$B$136+1))=0,SUM($G183:R183)=0,SUM(T182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T182:OFFSET(T182,,-$B$136+1))=0,SUM($G183:S183)=0,SUM(U182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U182:OFFSET(U182,,-$B$136+1))=0,SUM($G183:T183)=0,SUM(V182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V182:OFFSET(V182,,-$B$136+1))=0,SUM($G183:U183)=0,SUM(W182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W182:OFFSET(W182,,-$B$136+1))=0,SUM($G183:V183)=0,SUM(X182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X182:OFFSET(X182,,-$B$136+1))=0,SUM($G183:W183)=0,SUM(Y182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":1},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y182:OFFSET(Y182,,-$B$136+1))=0,SUM($G183:X183)=0,SUM(Z182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z182:OFFSET(Z182,,-$B$136+1))=0,SUM($G183:Y183)=0,SUM(AA182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA182:OFFSET(AA182,,-$B$136+1))=0,SUM($G183:Z183)=0,SUM(AB182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB182:OFFSET(AB182,,-$B$136+1))=0,SUM($G183:AA183)=0,SUM(AC182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC182:OFFSET(AC182,,-$B$136+1))=0,SUM($G183:AB183)=0,SUM(AD182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD182:OFFSET(AD182,,-$B$136+1))=0,SUM($G183:AC183)=0,SUM(AE182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE182:OFFSET(AE182,,-$B$136+1))=0,SUM($G183:AD183)=0,SUM(AF182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF182:OFFSET(AF182,,-$B$136+1))=0,SUM($G183:AE183)=0,SUM(AG182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG182:OFFSET(AG182,,-$B$136+1))=0,SUM($G183:AF183)=0,SUM(AH182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH182:OFFSET(AH182,,-$B$136+1))=0,SUM($G183:AG183)=0,SUM(AI182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI182:OFFSET(AI182,,-$B$136+1))=0,SUM($G183:AH183)=0,SUM(AJ182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ182:OFFSET(AJ182,,-$B$136+1))=0,SUM($G183:AI183)=0,SUM(AK182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK182:OFFSET(AK182,,-$B$136+1))=0,SUM($G183:AJ183)=0,SUM(AL182:$AL182)=0,SUM($H182:$AL182)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL182:OFFSET(AL182,,-$B$136+1))=0,SUM($G183:AK183)=0,SUM($AL182:AM182)=0,SUM($H182:$AL182)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H183:OFFSET(H183,,-$B$136+1))=0,SUM($G184:G184)=0,SUM(I183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I183:OFFSET(I183,,-$B$136+1))=0,SUM($G184:H184)=0,SUM(J183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J183:OFFSET(J183,,-$B$136+1))=0,SUM($G184:I184)=0,SUM(K183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K183:OFFSET(K183,,-$B$136+1))=0,SUM($G184:J184)=0,SUM(L183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L183:OFFSET(L183,,-$B$136+1))=0,SUM($G184:K184)=0,SUM(M183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M183:OFFSET(M183,,-$B$136+1))=0,SUM($G184:L184)=0,SUM(N183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N183:OFFSET(N183,,-$B$136+1))=0,SUM($G184:M184)=0,SUM(O183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O183:OFFSET(O183,,-$B$136+1))=0,SUM($G184:N184)=0,SUM(P183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P183:OFFSET(P183,,-$B$136+1))=0,SUM($G184:O184)=0,SUM(Q183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q183:OFFSET(Q183,,-$B$136+1))=0,SUM($G184:P184)=0,SUM(R183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R183:OFFSET(R183,,-$B$136+1))=0,SUM($G184:Q184)=0,SUM(S183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S183:OFFSET(S183,,-$B$136+1))=0,SUM($G184:R184)=0,SUM(T183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T183:OFFSET(T183,,-$B$136+1))=0,SUM($G184:S184)=0,SUM(U183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U183:OFFSET(U183,,-$B$136+1))=0,SUM($G184:T184)=0,SUM(V183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V183:OFFSET(V183,,-$B$136+1))=0,SUM($G184:U184)=0,SUM(W183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W183:OFFSET(W183,,-$B$136+1))=0,SUM($G184:V184)=0,SUM(X183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X183:OFFSET(X183,,-$B$136+1))=0,SUM($G184:W184)=0,SUM(Y183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y183:OFFSET(Y183,,-$B$136+1))=0,SUM($G184:X184)=0,SUM(Z183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z183:OFFSET(Z183,,-$B$136+1))=0,SUM($G184:Y184)=0,SUM(AA183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA183:OFFSET(AA183,,-$B$136+1))=0,SUM($G184:Z184)=0,SUM(AB183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":1},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB183:OFFSET(AB183,,-$B$136+1))=0,SUM($G184:AA184)=0,SUM(AC183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC183:OFFSET(AC183,,-$B$136+1))=0,SUM($G184:AB184)=0,SUM(AD183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD183:OFFSET(AD183,,-$B$136+1))=0,SUM($G184:AC184)=0,SUM(AE183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE183:OFFSET(AE183,,-$B$136+1))=0,SUM($G184:AD184)=0,SUM(AF183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF183:OFFSET(AF183,,-$B$136+1))=0,SUM($G184:AE184)=0,SUM(AG183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG183:OFFSET(AG183,,-$B$136+1))=0,SUM($G184:AF184)=0,SUM(AH183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH183:OFFSET(AH183,,-$B$136+1))=0,SUM($G184:AG184)=0,SUM(AI183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI183:OFFSET(AI183,,-$B$136+1))=0,SUM($G184:AH184)=0,SUM(AJ183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ183:OFFSET(AJ183,,-$B$136+1))=0,SUM($G184:AI184)=0,SUM(AK183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK183:OFFSET(AK183,,-$B$136+1))=0,SUM($G184:AJ184)=0,SUM(AL183:$AL183)=0,SUM($H183:$AL183)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL183:OFFSET(AL183,,-$B$136+1))=0,SUM($G184:AK184)=0,SUM($AL183:AM183)=0,SUM($H183:$AL183)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H184:OFFSET(H184,,-$B$136+1))=0,SUM($G185:G185)=0,SUM(I184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I184:OFFSET(I184,,-$B$136+1))=0,SUM($G185:H185)=0,SUM(J184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J184:OFFSET(J184,,-$B$136+1))=0,SUM($G185:I185)=0,SUM(K184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K184:OFFSET(K184,,-$B$136+1))=0,SUM($G185:J185)=0,SUM(L184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L184:OFFSET(L184,,-$B$136+1))=0,SUM($G185:K185)=0,SUM(M184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M184:OFFSET(M184,,-$B$136+1))=0,SUM($G185:L185)=0,SUM(N184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N184:OFFSET(N184,,-$B$136+1))=0,SUM($G185:M185)=0,SUM(O184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O184:OFFSET(O184,,-$B$136+1))=0,SUM($G185:N185)=0,SUM(P184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P184:OFFSET(P184,,-$B$136+1))=0,SUM($G185:O185)=0,SUM(Q184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q184:OFFSET(Q184,,-$B$136+1))=0,SUM($G185:P185)=0,SUM(R184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R184:OFFSET(R184,,-$B$136+1))=0,SUM($G185:Q185)=0,SUM(S184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S184:OFFSET(S184,,-$B$136+1))=0,SUM($G185:R185)=0,SUM(T184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T184:OFFSET(T184,,-$B$136+1))=0,SUM($G185:S185)=0,SUM(U184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U184:OFFSET(U184,,-$B$136+1))=0,SUM($G185:T185)=0,SUM(V184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V184:OFFSET(V184,,-$B$136+1))=0,SUM($G185:U185)=0,SUM(W184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W184:OFFSET(W184,,-$B$136+1))=0,SUM($G185:V185)=0,SUM(X184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X184:OFFSET(X184,,-$B$136+1))=0,SUM($G185:W185)=0,SUM(Y184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y184:OFFSET(Y184,,-$B$136+1))=0,SUM($G185:X185)=0,SUM(Z184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z184:OFFSET(Z184,,-$B$136+1))=0,SUM($G185:Y185)=0,SUM(AA184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA184:OFFSET(AA184,,-$B$136+1))=0,SUM($G185:Z185)=0,SUM(AB184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB184:OFFSET(AB184,,-$B$136+1))=0,SUM($G185:AA185)=0,SUM(AC184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC184:OFFSET(AC184,,-$B$136+1))=0,SUM($G185:AB185)=0,SUM(AD184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD184:OFFSET(AD184,,-$B$136+1))=0,SUM($G185:AC185)=0,SUM(AE184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":1},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE184:OFFSET(AE184,,-$B$136+1))=0,SUM($G185:AD185)=0,SUM(AF184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF184:OFFSET(AF184,,-$B$136+1))=0,SUM($G185:AE185)=0,SUM(AG184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG184:OFFSET(AG184,,-$B$136+1))=0,SUM($G185:AF185)=0,SUM(AH184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH184:OFFSET(AH184,,-$B$136+1))=0,SUM($G185:AG185)=0,SUM(AI184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI184:OFFSET(AI184,,-$B$136+1))=0,SUM($G185:AH185)=0,SUM(AJ184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ184:OFFSET(AJ184,,-$B$136+1))=0,SUM($G185:AI185)=0,SUM(AK184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK184:OFFSET(AK184,,-$B$136+1))=0,SUM($G185:AJ185)=0,SUM(AL184:$AL184)=0,SUM($H184:$AL184)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL184:OFFSET(AL184,,-$B$136+1))=0,SUM($G185:AK185)=0,SUM($AL184:AM184)=0,SUM($H184:$AL184)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H185:OFFSET(H185,,-$B$136+1))=0,SUM($G186:G186)=0,SUM(I185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I185:OFFSET(I185,,-$B$136+1))=0,SUM($G186:H186)=0,SUM(J185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J185:OFFSET(J185,,-$B$136+1))=0,SUM($G186:I186)=0,SUM(K185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K185:OFFSET(K185,,-$B$136+1))=0,SUM($G186:J186)=0,SUM(L185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L185:OFFSET(L185,,-$B$136+1))=0,SUM($G186:K186)=0,SUM(M185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M185:OFFSET(M185,,-$B$136+1))=0,SUM($G186:L186)=0,SUM(N185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N185:OFFSET(N185,,-$B$136+1))=0,SUM($G186:M186)=0,SUM(O185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O185:OFFSET(O185,,-$B$136+1))=0,SUM($G186:N186)=0,SUM(P185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P185:OFFSET(P185,,-$B$136+1))=0,SUM($G186:O186)=0,SUM(Q185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q185:OFFSET(Q185,,-$B$136+1))=0,SUM($G186:P186)=0,SUM(R185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R185:OFFSET(R185,,-$B$136+1))=0,SUM($G186:Q186)=0,SUM(S185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S185:OFFSET(S185,,-$B$136+1))=0,SUM($G186:R186)=0,SUM(T185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T185:OFFSET(T185,,-$B$136+1))=0,SUM($G186:S186)=0,SUM(U185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U185:OFFSET(U185,,-$B$136+1))=0,SUM($G186:T186)=0,SUM(V185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V185:OFFSET(V185,,-$B$136+1))=0,SUM($G186:U186)=0,SUM(W185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W185:OFFSET(W185,,-$B$136+1))=0,SUM($G186:V186)=0,SUM(X185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X185:OFFSET(X185,,-$B$136+1))=0,SUM($G186:W186)=0,SUM(Y185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y185:OFFSET(Y185,,-$B$136+1))=0,SUM($G186:X186)=0,SUM(Z185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z185:OFFSET(Z185,,-$B$136+1))=0,SUM($G186:Y186)=0,SUM(AA185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA185:OFFSET(AA185,,-$B$136+1))=0,SUM($G186:Z186)=0,SUM(AB185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB185:OFFSET(AB185,,-$B$136+1))=0,SUM($G186:AA186)=0,SUM(AC185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC185:OFFSET(AC185,,-$B$136+1))=0,SUM($G186:AB186)=0,SUM(AD185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD185:OFFSET(AD185,,-$B$136+1))=0,SUM($G186:AC186)=0,SUM(AE185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE185:OFFSET(AE185,,-$B$136+1))=0,SUM($G186:AD186)=0,SUM(AF185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF185:OFFSET(AF185,,-$B$136+1))=0,SUM($G186:AE186)=0,SUM(AG185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG185:OFFSET(AG185,,-$B$136+1))=0,SUM($G186:AF186)=0,SUM(AH185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":1},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH185:OFFSET(AH185,,-$B$136+1))=0,SUM($G186:AG186)=0,SUM(AI185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI185:OFFSET(AI185,,-$B$136+1))=0,SUM($G186:AH186)=0,SUM(AJ185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ185:OFFSET(AJ185,,-$B$136+1))=0,SUM($G186:AI186)=0,SUM(AK185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK185:OFFSET(AK185,,-$B$136+1))=0,SUM($G186:AJ186)=0,SUM(AL185:$AL185)=0,SUM($H185:$AL185)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL185:OFFSET(AL185,,-$B$136+1))=0,SUM($G186:AK186)=0,SUM($AL185:AM185)=0,SUM($H185:$AL185)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H175-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H186:OFFSET(H186,,-$B$136+1))=0,SUM($G187:G187)=0,SUM(I186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(I175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I186:OFFSET(I186,,-$B$136+1))=0,SUM($G187:H187)=0,SUM(J186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(J175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J186:OFFSET(J186,,-$B$136+1))=0,SUM($G187:I187)=0,SUM(K186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(K175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K186:OFFSET(K186,,-$B$136+1))=0,SUM($G187:J187)=0,SUM(L186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(L175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L186:OFFSET(L186,,-$B$136+1))=0,SUM($G187:K187)=0,SUM(M186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(M175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M186:OFFSET(M186,,-$B$136+1))=0,SUM($G187:L187)=0,SUM(N186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(N175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N186:OFFSET(N186,,-$B$136+1))=0,SUM($G187:M187)=0,SUM(O186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(O175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O186:OFFSET(O186,,-$B$136+1))=0,SUM($G187:N187)=0,SUM(P186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(P175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P186:OFFSET(P186,,-$B$136+1))=0,SUM($G187:O187)=0,SUM(Q186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(Q175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q186:OFFSET(Q186,,-$B$136+1))=0,SUM($G187:P187)=0,SUM(R186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(R175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R186:OFFSET(R186,,-$B$136+1))=0,SUM($G187:Q187)=0,SUM(S186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(S175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S186:OFFSET(S186,,-$B$136+1))=0,SUM($G187:R187)=0,SUM(T186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(T175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T186:OFFSET(T186,,-$B$136+1))=0,SUM($G187:S187)=0,SUM(U186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(U175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U186:OFFSET(U186,,-$B$136+1))=0,SUM($G187:T187)=0,SUM(V186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(V175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V186:OFFSET(V186,,-$B$136+1))=0,SUM($G187:U187)=0,SUM(W186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(W175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W186:OFFSET(W186,,-$B$136+1))=0,SUM($G187:V187)=0,SUM(X186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(X175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X186:OFFSET(X186,,-$B$136+1))=0,SUM($G187:W187)=0,SUM(Y186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(Y175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y186:OFFSET(Y186,,-$B$136+1))=0,SUM($G187:X187)=0,SUM(Z186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(Z175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z186:OFFSET(Z186,,-$B$136+1))=0,SUM($G187:Y187)=0,SUM(AA186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AA175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA186:OFFSET(AA186,,-$B$136+1))=0,SUM($G187:Z187)=0,SUM(AB186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AB175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB186:OFFSET(AB186,,-$B$136+1))=0,SUM($G187:AA187)=0,SUM(AC186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AC175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC186:OFFSET(AC186,,-$B$136+1))=0,SUM($G187:AB187)=0,SUM(AD186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AD175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD186:OFFSET(AD186,,-$B$136+1))=0,SUM($G187:AC187)=0,SUM(AE186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AE175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE186:OFFSET(AE186,,-$B$136+1))=0,SUM($G187:AD187)=0,SUM(AF186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AF175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF186:OFFSET(AF186,,-$B$136+1))=0,SUM($G187:AE187)=0,SUM(AG186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AG175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG186:OFFSET(AG186,,-$B$136+1))=0,SUM($G187:AF187)=0,SUM(AH186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AH175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH186:OFFSET(AH186,,-$B$136+1))=0,SUM($G187:AG187)=0,SUM(AI186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AI175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI186:OFFSET(AI186,,-$B$136+1))=0,SUM($G187:AH187)=0,SUM(AJ186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AJ175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ186:OFFSET(AJ186,,-$B$136+1))=0,SUM($G187:AI187)=0,SUM(AK186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":1},{"$f":"IF(AND(AK175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK186:OFFSET(AK186,,-$B$136+1))=0,SUM($G187:AJ187)=0,SUM(AL186:$AL186)=0,SUM($H186:$AL186)=1),1,0)","v":0},{"$f":"IF(AND(AL175-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL186:OFFSET(AL186,,-$B$136+1))=0,SUM($G187:AK187)=0,SUM($AL186:AM186)=0,SUM($H186:$AL186)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H187:OFFSET(H187,,-$B$136+1))=0,SUM($G188:G188)=0,SUM(I187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I187:OFFSET(I187,,-$B$136+1))=0,SUM($G188:H188)=0,SUM(J187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J187:OFFSET(J187,,-$B$136+1))=0,SUM($G188:I188)=0,SUM(K187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K187:OFFSET(K187,,-$B$136+1))=0,SUM($G188:J188)=0,SUM(L187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L187:OFFSET(L187,,-$B$136+1))=0,SUM($G188:K188)=0,SUM(M187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M187:OFFSET(M187,,-$B$136+1))=0,SUM($G188:L188)=0,SUM(N187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N187:OFFSET(N187,,-$B$136+1))=0,SUM($G188:M188)=0,SUM(O187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O187:OFFSET(O187,,-$B$136+1))=0,SUM($G188:N188)=0,SUM(P187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P187:OFFSET(P187,,-$B$136+1))=0,SUM($G188:O188)=0,SUM(Q187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q187:OFFSET(Q187,,-$B$136+1))=0,SUM($G188:P188)=0,SUM(R187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R187:OFFSET(R187,,-$B$136+1))=0,SUM($G188:Q188)=0,SUM(S187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S187:OFFSET(S187,,-$B$136+1))=0,SUM($G188:R188)=0,SUM(T187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T187:OFFSET(T187,,-$B$136+1))=0,SUM($G188:S188)=0,SUM(U187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U187:OFFSET(U187,,-$B$136+1))=0,SUM($G188:T188)=0,SUM(V187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V187:OFFSET(V187,,-$B$136+1))=0,SUM($G188:U188)=0,SUM(W187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W187:OFFSET(W187,,-$B$136+1))=0,SUM($G188:V188)=0,SUM(X187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X187:OFFSET(X187,,-$B$136+1))=0,SUM($G188:W188)=0,SUM(Y187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y187:OFFSET(Y187,,-$B$136+1))=0,SUM($G188:X188)=0,SUM(Z187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z187:OFFSET(Z187,,-$B$136+1))=0,SUM($G188:Y188)=0,SUM(AA187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA187:OFFSET(AA187,,-$B$136+1))=0,SUM($G188:Z188)=0,SUM(AB187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB187:OFFSET(AB187,,-$B$136+1))=0,SUM($G188:AA188)=0,SUM(AC187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC187:OFFSET(AC187,,-$B$136+1))=0,SUM($G188:AB188)=0,SUM(AD187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD187:OFFSET(AD187,,-$B$136+1))=0,SUM($G188:AC188)=0,SUM(AE187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE187:OFFSET(AE187,,-$B$136+1))=0,SUM($G188:AD188)=0,SUM(AF187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF187:OFFSET(AF187,,-$B$136+1))=0,SUM($G188:AE188)=0,SUM(AG187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG187:OFFSET(AG187,,-$B$136+1))=0,SUM($G188:AF188)=0,SUM(AH187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH187:OFFSET(AH187,,-$B$136+1))=0,SUM($G188:AG188)=0,SUM(AI187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI187:OFFSET(AI187,,-$B$136+1))=0,SUM($G188:AH188)=0,SUM(AJ187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ187:OFFSET(AJ187,,-$B$136+1))=0,SUM($G188:AI188)=0,SUM(AK187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK187:OFFSET(AK187,,-$B$136+1))=0,SUM($G188:AJ188)=0,SUM(AL187:$AL187)=0,SUM($H187:$AL187)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL187:OFFSET(AL187,,-$B$136+1))=0,SUM($G188:AK188)=0,SUM($AL187:AM187)=0,SUM($H187:$AL187)=1),1,0)","v":0}]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H188:OFFSET(H188,,-$B$136+1))=0,SUM($G189:G189)=0,SUM(I188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I188:OFFSET(I188,,-$B$136+1))=0,SUM($G189:H189)=0,SUM(J188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J188:OFFSET(J188,,-$B$136+1))=0,SUM($G189:I189)=0,SUM(K188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K188:OFFSET(K188,,-$B$136+1))=0,SUM($G189:J189)=0,SUM(L188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L188:OFFSET(L188,,-$B$136+1))=0,SUM($G189:K189)=0,SUM(M188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M188:OFFSET(M188,,-$B$136+1))=0,SUM($G189:L189)=0,SUM(N188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N188:OFFSET(N188,,-$B$136+1))=0,SUM($G189:M189)=0,SUM(O188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O188:OFFSET(O188,,-$B$136+1))=0,SUM($G189:N189)=0,SUM(P188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P188:OFFSET(P188,,-$B$136+1))=0,SUM($G189:O189)=0,SUM(Q188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q188:OFFSET(Q188,,-$B$136+1))=0,SUM($G189:P189)=0,SUM(R188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R188:OFFSET(R188,,-$B$136+1))=0,SUM($G189:Q189)=0,SUM(S188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S188:OFFSET(S188,,-$B$136+1))=0,SUM($G189:R189)=0,SUM(T188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T188:OFFSET(T188,,-$B$136+1))=0,SUM($G189:S189)=0,SUM(U188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U188:OFFSET(U188,,-$B$136+1))=0,SUM($G189:T189)=0,SUM(V188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V188:OFFSET(V188,,-$B$136+1))=0,SUM($G189:U189)=0,SUM(W188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W188:OFFSET(W188,,-$B$136+1))=0,SUM($G189:V189)=0,SUM(X188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X188:OFFSET(X188,,-$B$136+1))=0,SUM($G189:W189)=0,SUM(Y188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y188:OFFSET(Y188,,-$B$136+1))=0,SUM($G189:X189)=0,SUM(Z188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z188:OFFSET(Z188,,-$B$136+1))=0,SUM($G189:Y189)=0,SUM(AA188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA188:OFFSET(AA188,,-$B$136+1))=0,SUM($G189:Z189)=0,SUM(AB188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB188:OFFSET(AB188,,-$B$136+1))=0,SUM($G189:AA189)=0,SUM(AC188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC188:OFFSET(AC188,,-$B$136+1))=0,SUM($G189:AB189)=0,SUM(AD188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD188:OFFSET(AD188,,-$B$136+1))=0,SUM($G189:AC189)=0,SUM(AE188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE188:OFFSET(AE188,,-$B$136+1))=0,SUM($G189:AD189)=0,SUM(AF188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF188:OFFSET(AF188,,-$B$136+1))=0,SUM($G189:AE189)=0,SUM(AG188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG188:OFFSET(AG188,,-$B$136+1))=0,SUM($G189:AF189)=0,SUM(AH188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH188:OFFSET(AH188,,-$B$136+1))=0,SUM($G189:AG189)=0,SUM(AI188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI188:OFFSET(AI188,,-$B$136+1))=0,SUM($G189:AH189)=0,SUM(AJ188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ188:OFFSET(AJ188,,-$B$136+1))=0,SUM($G189:AI189)=0,SUM(AK188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK188:OFFSET(AK188,,-$B$136+1))=0,SUM($G189:AJ189)=0,SUM(AL188:$AL188)=0,SUM($H188:$AL188)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL188:OFFSET(AL188,,-$B$136+1))=0,SUM($G189:AK189)=0,SUM($AL188:AM188)=0,SUM($H188:$AL188)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H189:OFFSET(H189,,-$B$136+1))=0,SUM($G190:G190)=0,SUM(I189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I189:OFFSET(I189,,-$B$136+1))=0,SUM($G190:H190)=0,SUM(J189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J189:OFFSET(J189,,-$B$136+1))=0,SUM($G190:I190)=0,SUM(K189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K189:OFFSET(K189,,-$B$136+1))=0,SUM($G190:J190)=0,SUM(L189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L189:OFFSET(L189,,-$B$136+1))=0,SUM($G190:K190)=0,SUM(M189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M189:OFFSET(M189,,-$B$136+1))=0,SUM($G190:L190)=0,SUM(N189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N189:OFFSET(N189,,-$B$136+1))=0,SUM($G190:M190)=0,SUM(O189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O189:OFFSET(O189,,-$B$136+1))=0,SUM($G190:N190)=0,SUM(P189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P189:OFFSET(P189,,-$B$136+1))=0,SUM($G190:O190)=0,SUM(Q189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q189:OFFSET(Q189,,-$B$136+1))=0,SUM($G190:P190)=0,SUM(R189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R189:OFFSET(R189,,-$B$136+1))=0,SUM($G190:Q190)=0,SUM(S189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S189:OFFSET(S189,,-$B$136+1))=0,SUM($G190:R190)=0,SUM(T189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T189:OFFSET(T189,,-$B$136+1))=0,SUM($G190:S190)=0,SUM(U189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U189:OFFSET(U189,,-$B$136+1))=0,SUM($G190:T190)=0,SUM(V189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V189:OFFSET(V189,,-$B$136+1))=0,SUM($G190:U190)=0,SUM(W189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W189:OFFSET(W189,,-$B$136+1))=0,SUM($G190:V190)=0,SUM(X189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X189:OFFSET(X189,,-$B$136+1))=0,SUM($G190:W190)=0,SUM(Y189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y189:OFFSET(Y189,,-$B$136+1))=0,SUM($G190:X190)=0,SUM(Z189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z189:OFFSET(Z189,,-$B$136+1))=0,SUM($G190:Y190)=0,SUM(AA189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA189:OFFSET(AA189,,-$B$136+1))=0,SUM($G190:Z190)=0,SUM(AB189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB189:OFFSET(AB189,,-$B$136+1))=0,SUM($G190:AA190)=0,SUM(AC189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC189:OFFSET(AC189,,-$B$136+1))=0,SUM($G190:AB190)=0,SUM(AD189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD189:OFFSET(AD189,,-$B$136+1))=0,SUM($G190:AC190)=0,SUM(AE189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE189:OFFSET(AE189,,-$B$136+1))=0,SUM($G190:AD190)=0,SUM(AF189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF189:OFFSET(AF189,,-$B$136+1))=0,SUM($G190:AE190)=0,SUM(AG189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG189:OFFSET(AG189,,-$B$136+1))=0,SUM($G190:AF190)=0,SUM(AH189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH189:OFFSET(AH189,,-$B$136+1))=0,SUM($G190:AG190)=0,SUM(AI189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI189:OFFSET(AI189,,-$B$136+1))=0,SUM($G190:AH190)=0,SUM(AJ189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ189:OFFSET(AJ189,,-$B$136+1))=0,SUM($G190:AI190)=0,SUM(AK189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK189:OFFSET(AK189,,-$B$136+1))=0,SUM($G190:AJ190)=0,SUM(AL189:$AL189)=0,SUM($H189:$AL189)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL189:OFFSET(AL189,,-$B$136+1))=0,SUM($G190:AK190)=0,SUM($AL189:AM189)=0,SUM($H189:$AL189)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H190:OFFSET(H190,,-$B$136+1))=0,SUM($G191:G191)=0,SUM(I190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I190:OFFSET(I190,,-$B$136+1))=0,SUM($G191:H191)=0,SUM(J190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J190:OFFSET(J190,,-$B$136+1))=0,SUM($G191:I191)=0,SUM(K190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K190:OFFSET(K190,,-$B$136+1))=0,SUM($G191:J191)=0,SUM(L190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L190:OFFSET(L190,,-$B$136+1))=0,SUM($G191:K191)=0,SUM(M190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M190:OFFSET(M190,,-$B$136+1))=0,SUM($G191:L191)=0,SUM(N190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N190:OFFSET(N190,,-$B$136+1))=0,SUM($G191:M191)=0,SUM(O190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O190:OFFSET(O190,,-$B$136+1))=0,SUM($G191:N191)=0,SUM(P190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P190:OFFSET(P190,,-$B$136+1))=0,SUM($G191:O191)=0,SUM(Q190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q190:OFFSET(Q190,,-$B$136+1))=0,SUM($G191:P191)=0,SUM(R190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R190:OFFSET(R190,,-$B$136+1))=0,SUM($G191:Q191)=0,SUM(S190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S190:OFFSET(S190,,-$B$136+1))=0,SUM($G191:R191)=0,SUM(T190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T190:OFFSET(T190,,-$B$136+1))=0,SUM($G191:S191)=0,SUM(U190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U190:OFFSET(U190,,-$B$136+1))=0,SUM($G191:T191)=0,SUM(V190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V190:OFFSET(V190,,-$B$136+1))=0,SUM($G191:U191)=0,SUM(W190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W190:OFFSET(W190,,-$B$136+1))=0,SUM($G191:V191)=0,SUM(X190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X190:OFFSET(X190,,-$B$136+1))=0,SUM($G191:W191)=0,SUM(Y190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y190:OFFSET(Y190,,-$B$136+1))=0,SUM($G191:X191)=0,SUM(Z190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z190:OFFSET(Z190,,-$B$136+1))=0,SUM($G191:Y191)=0,SUM(AA190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA190:OFFSET(AA190,,-$B$136+1))=0,SUM($G191:Z191)=0,SUM(AB190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB190:OFFSET(AB190,,-$B$136+1))=0,SUM($G191:AA191)=0,SUM(AC190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC190:OFFSET(AC190,,-$B$136+1))=0,SUM($G191:AB191)=0,SUM(AD190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD190:OFFSET(AD190,,-$B$136+1))=0,SUM($G191:AC191)=0,SUM(AE190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE190:OFFSET(AE190,,-$B$136+1))=0,SUM($G191:AD191)=0,SUM(AF190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF190:OFFSET(AF190,,-$B$136+1))=0,SUM($G191:AE191)=0,SUM(AG190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG190:OFFSET(AG190,,-$B$136+1))=0,SUM($G191:AF191)=0,SUM(AH190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH190:OFFSET(AH190,,-$B$136+1))=0,SUM($G191:AG191)=0,SUM(AI190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI190:OFFSET(AI190,,-$B$136+1))=0,SUM($G191:AH191)=0,SUM(AJ190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ190:OFFSET(AJ190,,-$B$136+1))=0,SUM($G191:AI191)=0,SUM(AK190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK190:OFFSET(AK190,,-$B$136+1))=0,SUM($G191:AJ191)=0,SUM(AL190:$AL190)=0,SUM($H190:$AL190)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL190:OFFSET(AL190,,-$B$136+1))=0,SUM($G191:AK191)=0,SUM($AL190:AM190)=0,SUM($H190:$AL190)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H191:OFFSET(H191,,-$B$136+1))=0,SUM($G192:G192)=0,SUM(I191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I191:OFFSET(I191,,-$B$136+1))=0,SUM($G192:H192)=0,SUM(J191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J191:OFFSET(J191,,-$B$136+1))=0,SUM($G192:I192)=0,SUM(K191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K191:OFFSET(K191,,-$B$136+1))=0,SUM($G192:J192)=0,SUM(L191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L191:OFFSET(L191,,-$B$136+1))=0,SUM($G192:K192)=0,SUM(M191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M191:OFFSET(M191,,-$B$136+1))=0,SUM($G192:L192)=0,SUM(N191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N191:OFFSET(N191,,-$B$136+1))=0,SUM($G192:M192)=0,SUM(O191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O191:OFFSET(O191,,-$B$136+1))=0,SUM($G192:N192)=0,SUM(P191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P191:OFFSET(P191,,-$B$136+1))=0,SUM($G192:O192)=0,SUM(Q191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q191:OFFSET(Q191,,-$B$136+1))=0,SUM($G192:P192)=0,SUM(R191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R191:OFFSET(R191,,-$B$136+1))=0,SUM($G192:Q192)=0,SUM(S191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S191:OFFSET(S191,,-$B$136+1))=0,SUM($G192:R192)=0,SUM(T191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T191:OFFSET(T191,,-$B$136+1))=0,SUM($G192:S192)=0,SUM(U191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U191:OFFSET(U191,,-$B$136+1))=0,SUM($G192:T192)=0,SUM(V191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V191:OFFSET(V191,,-$B$136+1))=0,SUM($G192:U192)=0,SUM(W191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W191:OFFSET(W191,,-$B$136+1))=0,SUM($G192:V192)=0,SUM(X191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X191:OFFSET(X191,,-$B$136+1))=0,SUM($G192:W192)=0,SUM(Y191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y191:OFFSET(Y191,,-$B$136+1))=0,SUM($G192:X192)=0,SUM(Z191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z191:OFFSET(Z191,,-$B$136+1))=0,SUM($G192:Y192)=0,SUM(AA191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA191:OFFSET(AA191,,-$B$136+1))=0,SUM($G192:Z192)=0,SUM(AB191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB191:OFFSET(AB191,,-$B$136+1))=0,SUM($G192:AA192)=0,SUM(AC191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC191:OFFSET(AC191,,-$B$136+1))=0,SUM($G192:AB192)=0,SUM(AD191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD191:OFFSET(AD191,,-$B$136+1))=0,SUM($G192:AC192)=0,SUM(AE191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE191:OFFSET(AE191,,-$B$136+1))=0,SUM($G192:AD192)=0,SUM(AF191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF191:OFFSET(AF191,,-$B$136+1))=0,SUM($G192:AE192)=0,SUM(AG191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG191:OFFSET(AG191,,-$B$136+1))=0,SUM($G192:AF192)=0,SUM(AH191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH191:OFFSET(AH191,,-$B$136+1))=0,SUM($G192:AG192)=0,SUM(AI191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI191:OFFSET(AI191,,-$B$136+1))=0,SUM($G192:AH192)=0,SUM(AJ191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ191:OFFSET(AJ191,,-$B$136+1))=0,SUM($G192:AI192)=0,SUM(AK191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK191:OFFSET(AK191,,-$B$136+1))=0,SUM($G192:AJ192)=0,SUM(AL191:$AL191)=0,SUM($H191:$AL191)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL191:OFFSET(AL191,,-$B$136+1))=0,SUM($G192:AK192)=0,SUM($AL191:AM191)=0,SUM($H191:$AL191)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H192:OFFSET(H192,,-$B$136+1))=0,SUM($G193:G193)=0,SUM(I192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I192:OFFSET(I192,,-$B$136+1))=0,SUM($G193:H193)=0,SUM(J192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J192:OFFSET(J192,,-$B$136+1))=0,SUM($G193:I193)=0,SUM(K192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K192:OFFSET(K192,,-$B$136+1))=0,SUM($G193:J193)=0,SUM(L192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L192:OFFSET(L192,,-$B$136+1))=0,SUM($G193:K193)=0,SUM(M192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M192:OFFSET(M192,,-$B$136+1))=0,SUM($G193:L193)=0,SUM(N192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N192:OFFSET(N192,,-$B$136+1))=0,SUM($G193:M193)=0,SUM(O192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O192:OFFSET(O192,,-$B$136+1))=0,SUM($G193:N193)=0,SUM(P192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P192:OFFSET(P192,,-$B$136+1))=0,SUM($G193:O193)=0,SUM(Q192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q192:OFFSET(Q192,,-$B$136+1))=0,SUM($G193:P193)=0,SUM(R192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R192:OFFSET(R192,,-$B$136+1))=0,SUM($G193:Q193)=0,SUM(S192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S192:OFFSET(S192,,-$B$136+1))=0,SUM($G193:R193)=0,SUM(T192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T192:OFFSET(T192,,-$B$136+1))=0,SUM($G193:S193)=0,SUM(U192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U192:OFFSET(U192,,-$B$136+1))=0,SUM($G193:T193)=0,SUM(V192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V192:OFFSET(V192,,-$B$136+1))=0,SUM($G193:U193)=0,SUM(W192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W192:OFFSET(W192,,-$B$136+1))=0,SUM($G193:V193)=0,SUM(X192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X192:OFFSET(X192,,-$B$136+1))=0,SUM($G193:W193)=0,SUM(Y192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y192:OFFSET(Y192,,-$B$136+1))=0,SUM($G193:X193)=0,SUM(Z192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z192:OFFSET(Z192,,-$B$136+1))=0,SUM($G193:Y193)=0,SUM(AA192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA192:OFFSET(AA192,,-$B$136+1))=0,SUM($G193:Z193)=0,SUM(AB192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB192:OFFSET(AB192,,-$B$136+1))=0,SUM($G193:AA193)=0,SUM(AC192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC192:OFFSET(AC192,,-$B$136+1))=0,SUM($G193:AB193)=0,SUM(AD192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD192:OFFSET(AD192,,-$B$136+1))=0,SUM($G193:AC193)=0,SUM(AE192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE192:OFFSET(AE192,,-$B$136+1))=0,SUM($G193:AD193)=0,SUM(AF192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF192:OFFSET(AF192,,-$B$136+1))=0,SUM($G193:AE193)=0,SUM(AG192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG192:OFFSET(AG192,,-$B$136+1))=0,SUM($G193:AF193)=0,SUM(AH192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH192:OFFSET(AH192,,-$B$136+1))=0,SUM($G193:AG193)=0,SUM(AI192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI192:OFFSET(AI192,,-$B$136+1))=0,SUM($G193:AH193)=0,SUM(AJ192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ192:OFFSET(AJ192,,-$B$136+1))=0,SUM($G193:AI193)=0,SUM(AK192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK192:OFFSET(AK192,,-$B$136+1))=0,SUM($G193:AJ193)=0,SUM(AL192:$AL192)=0,SUM($H192:$AL192)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL192:OFFSET(AL192,,-$B$136+1))=0,SUM($G193:AK193)=0,SUM($AL192:AM192)=0,SUM($H192:$AL192)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H193:OFFSET(H193,,-$B$136+1))=0,SUM($G194:G194)=0,SUM(I193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I193:OFFSET(I193,,-$B$136+1))=0,SUM($G194:H194)=0,SUM(J193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J193:OFFSET(J193,,-$B$136+1))=0,SUM($G194:I194)=0,SUM(K193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K193:OFFSET(K193,,-$B$136+1))=0,SUM($G194:J194)=0,SUM(L193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L193:OFFSET(L193,,-$B$136+1))=0,SUM($G194:K194)=0,SUM(M193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M193:OFFSET(M193,,-$B$136+1))=0,SUM($G194:L194)=0,SUM(N193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N193:OFFSET(N193,,-$B$136+1))=0,SUM($G194:M194)=0,SUM(O193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O193:OFFSET(O193,,-$B$136+1))=0,SUM($G194:N194)=0,SUM(P193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P193:OFFSET(P193,,-$B$136+1))=0,SUM($G194:O194)=0,SUM(Q193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q193:OFFSET(Q193,,-$B$136+1))=0,SUM($G194:P194)=0,SUM(R193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R193:OFFSET(R193,,-$B$136+1))=0,SUM($G194:Q194)=0,SUM(S193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S193:OFFSET(S193,,-$B$136+1))=0,SUM($G194:R194)=0,SUM(T193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T193:OFFSET(T193,,-$B$136+1))=0,SUM($G194:S194)=0,SUM(U193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U193:OFFSET(U193,,-$B$136+1))=0,SUM($G194:T194)=0,SUM(V193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V193:OFFSET(V193,,-$B$136+1))=0,SUM($G194:U194)=0,SUM(W193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W193:OFFSET(W193,,-$B$136+1))=0,SUM($G194:V194)=0,SUM(X193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X193:OFFSET(X193,,-$B$136+1))=0,SUM($G194:W194)=0,SUM(Y193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y193:OFFSET(Y193,,-$B$136+1))=0,SUM($G194:X194)=0,SUM(Z193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z193:OFFSET(Z193,,-$B$136+1))=0,SUM($G194:Y194)=0,SUM(AA193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA193:OFFSET(AA193,,-$B$136+1))=0,SUM($G194:Z194)=0,SUM(AB193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB193:OFFSET(AB193,,-$B$136+1))=0,SUM($G194:AA194)=0,SUM(AC193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC193:OFFSET(AC193,,-$B$136+1))=0,SUM($G194:AB194)=0,SUM(AD193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD193:OFFSET(AD193,,-$B$136+1))=0,SUM($G194:AC194)=0,SUM(AE193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE193:OFFSET(AE193,,-$B$136+1))=0,SUM($G194:AD194)=0,SUM(AF193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF193:OFFSET(AF193,,-$B$136+1))=0,SUM($G194:AE194)=0,SUM(AG193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG193:OFFSET(AG193,,-$B$136+1))=0,SUM($G194:AF194)=0,SUM(AH193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH193:OFFSET(AH193,,-$B$136+1))=0,SUM($G194:AG194)=0,SUM(AI193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI193:OFFSET(AI193,,-$B$136+1))=0,SUM($G194:AH194)=0,SUM(AJ193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ193:OFFSET(AJ193,,-$B$136+1))=0,SUM($G194:AI194)=0,SUM(AK193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK193:OFFSET(AK193,,-$B$136+1))=0,SUM($G194:AJ194)=0,SUM(AL193:$AL193)=0,SUM($H193:$AL193)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL193:OFFSET(AL193,,-$B$136+1))=0,SUM($G194:AK194)=0,SUM($AL193:AM193)=0,SUM($H193:$AL193)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H194:OFFSET(H194,,-$B$136+1))=0,SUM($G195:G195)=0,SUM(I194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I194:OFFSET(I194,,-$B$136+1))=0,SUM($G195:H195)=0,SUM(J194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J194:OFFSET(J194,,-$B$136+1))=0,SUM($G195:I195)=0,SUM(K194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K194:OFFSET(K194,,-$B$136+1))=0,SUM($G195:J195)=0,SUM(L194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L194:OFFSET(L194,,-$B$136+1))=0,SUM($G195:K195)=0,SUM(M194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M194:OFFSET(M194,,-$B$136+1))=0,SUM($G195:L195)=0,SUM(N194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N194:OFFSET(N194,,-$B$136+1))=0,SUM($G195:M195)=0,SUM(O194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O194:OFFSET(O194,,-$B$136+1))=0,SUM($G195:N195)=0,SUM(P194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P194:OFFSET(P194,,-$B$136+1))=0,SUM($G195:O195)=0,SUM(Q194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q194:OFFSET(Q194,,-$B$136+1))=0,SUM($G195:P195)=0,SUM(R194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R194:OFFSET(R194,,-$B$136+1))=0,SUM($G195:Q195)=0,SUM(S194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S194:OFFSET(S194,,-$B$136+1))=0,SUM($G195:R195)=0,SUM(T194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T194:OFFSET(T194,,-$B$136+1))=0,SUM($G195:S195)=0,SUM(U194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U194:OFFSET(U194,,-$B$136+1))=0,SUM($G195:T195)=0,SUM(V194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V194:OFFSET(V194,,-$B$136+1))=0,SUM($G195:U195)=0,SUM(W194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W194:OFFSET(W194,,-$B$136+1))=0,SUM($G195:V195)=0,SUM(X194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X194:OFFSET(X194,,-$B$136+1))=0,SUM($G195:W195)=0,SUM(Y194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y194:OFFSET(Y194,,-$B$136+1))=0,SUM($G195:X195)=0,SUM(Z194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z194:OFFSET(Z194,,-$B$136+1))=0,SUM($G195:Y195)=0,SUM(AA194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA194:OFFSET(AA194,,-$B$136+1))=0,SUM($G195:Z195)=0,SUM(AB194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB194:OFFSET(AB194,,-$B$136+1))=0,SUM($G195:AA195)=0,SUM(AC194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC194:OFFSET(AC194,,-$B$136+1))=0,SUM($G195:AB195)=0,SUM(AD194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD194:OFFSET(AD194,,-$B$136+1))=0,SUM($G195:AC195)=0,SUM(AE194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE194:OFFSET(AE194,,-$B$136+1))=0,SUM($G195:AD195)=0,SUM(AF194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF194:OFFSET(AF194,,-$B$136+1))=0,SUM($G195:AE195)=0,SUM(AG194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG194:OFFSET(AG194,,-$B$136+1))=0,SUM($G195:AF195)=0,SUM(AH194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH194:OFFSET(AH194,,-$B$136+1))=0,SUM($G195:AG195)=0,SUM(AI194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI194:OFFSET(AI194,,-$B$136+1))=0,SUM($G195:AH195)=0,SUM(AJ194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ194:OFFSET(AJ194,,-$B$136+1))=0,SUM($G195:AI195)=0,SUM(AK194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK194:OFFSET(AK194,,-$B$136+1))=0,SUM($G195:AJ195)=0,SUM(AL194:$AL194)=0,SUM($H194:$AL194)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL194:OFFSET(AL194,,-$B$136+1))=0,SUM($G195:AK195)=0,SUM($AL194:AM194)=0,SUM($H194:$AL194)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H195:OFFSET(H195,,-$B$136+1))=0,SUM($G196:G196)=0,SUM(I195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I195:OFFSET(I195,,-$B$136+1))=0,SUM($G196:H196)=0,SUM(J195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J195:OFFSET(J195,,-$B$136+1))=0,SUM($G196:I196)=0,SUM(K195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K195:OFFSET(K195,,-$B$136+1))=0,SUM($G196:J196)=0,SUM(L195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L195:OFFSET(L195,,-$B$136+1))=0,SUM($G196:K196)=0,SUM(M195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M195:OFFSET(M195,,-$B$136+1))=0,SUM($G196:L196)=0,SUM(N195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N195:OFFSET(N195,,-$B$136+1))=0,SUM($G196:M196)=0,SUM(O195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O195:OFFSET(O195,,-$B$136+1))=0,SUM($G196:N196)=0,SUM(P195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P195:OFFSET(P195,,-$B$136+1))=0,SUM($G196:O196)=0,SUM(Q195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q195:OFFSET(Q195,,-$B$136+1))=0,SUM($G196:P196)=0,SUM(R195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R195:OFFSET(R195,,-$B$136+1))=0,SUM($G196:Q196)=0,SUM(S195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S195:OFFSET(S195,,-$B$136+1))=0,SUM($G196:R196)=0,SUM(T195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T195:OFFSET(T195,,-$B$136+1))=0,SUM($G196:S196)=0,SUM(U195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U195:OFFSET(U195,,-$B$136+1))=0,SUM($G196:T196)=0,SUM(V195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V195:OFFSET(V195,,-$B$136+1))=0,SUM($G196:U196)=0,SUM(W195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W195:OFFSET(W195,,-$B$136+1))=0,SUM($G196:V196)=0,SUM(X195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X195:OFFSET(X195,,-$B$136+1))=0,SUM($G196:W196)=0,SUM(Y195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y195:OFFSET(Y195,,-$B$136+1))=0,SUM($G196:X196)=0,SUM(Z195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z195:OFFSET(Z195,,-$B$136+1))=0,SUM($G196:Y196)=0,SUM(AA195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA195:OFFSET(AA195,,-$B$136+1))=0,SUM($G196:Z196)=0,SUM(AB195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB195:OFFSET(AB195,,-$B$136+1))=0,SUM($G196:AA196)=0,SUM(AC195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC195:OFFSET(AC195,,-$B$136+1))=0,SUM($G196:AB196)=0,SUM(AD195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD195:OFFSET(AD195,,-$B$136+1))=0,SUM($G196:AC196)=0,SUM(AE195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE195:OFFSET(AE195,,-$B$136+1))=0,SUM($G196:AD196)=0,SUM(AF195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF195:OFFSET(AF195,,-$B$136+1))=0,SUM($G196:AE196)=0,SUM(AG195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG195:OFFSET(AG195,,-$B$136+1))=0,SUM($G196:AF196)=0,SUM(AH195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH195:OFFSET(AH195,,-$B$136+1))=0,SUM($G196:AG196)=0,SUM(AI195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI195:OFFSET(AI195,,-$B$136+1))=0,SUM($G196:AH196)=0,SUM(AJ195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ195:OFFSET(AJ195,,-$B$136+1))=0,SUM($G196:AI196)=0,SUM(AK195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK195:OFFSET(AK195,,-$B$136+1))=0,SUM($G196:AJ196)=0,SUM(AL195:$AL195)=0,SUM($H195:$AL195)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL195:OFFSET(AL195,,-$B$136+1))=0,SUM($G196:AK196)=0,SUM($AL195:AM195)=0,SUM($H195:$AL195)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(H196:OFFSET(H196,,-$B$136+1))=0,SUM($G197:G197)=0,SUM(I196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(I$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(I196:OFFSET(I196,,-$B$136+1))=0,SUM($G197:H197)=0,SUM(J196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(J$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(J196:OFFSET(J196,,-$B$136+1))=0,SUM($G197:I197)=0,SUM(K196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(K$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(K196:OFFSET(K196,,-$B$136+1))=0,SUM($G197:J197)=0,SUM(L196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(L$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(L196:OFFSET(L196,,-$B$136+1))=0,SUM($G197:K197)=0,SUM(M196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(M$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(M196:OFFSET(M196,,-$B$136+1))=0,SUM($G197:L197)=0,SUM(N196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(N$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(N196:OFFSET(N196,,-$B$136+1))=0,SUM($G197:M197)=0,SUM(O196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(O$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(O196:OFFSET(O196,,-$B$136+1))=0,SUM($G197:N197)=0,SUM(P196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(P$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(P196:OFFSET(P196,,-$B$136+1))=0,SUM($G197:O197)=0,SUM(Q196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(Q$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Q196:OFFSET(Q196,,-$B$136+1))=0,SUM($G197:P197)=0,SUM(R196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(R$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(R196:OFFSET(R196,,-$B$136+1))=0,SUM($G197:Q197)=0,SUM(S196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(S$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(S196:OFFSET(S196,,-$B$136+1))=0,SUM($G197:R197)=0,SUM(T196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(T$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(T196:OFFSET(T196,,-$B$136+1))=0,SUM($G197:S197)=0,SUM(U196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(U$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(U196:OFFSET(U196,,-$B$136+1))=0,SUM($G197:T197)=0,SUM(V196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(V$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(V196:OFFSET(V196,,-$B$136+1))=0,SUM($G197:U197)=0,SUM(W196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(W$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(W196:OFFSET(W196,,-$B$136+1))=0,SUM($G197:V197)=0,SUM(X196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(X$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(X196:OFFSET(X196,,-$B$136+1))=0,SUM($G197:W197)=0,SUM(Y196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(Y$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Y196:OFFSET(Y196,,-$B$136+1))=0,SUM($G197:X197)=0,SUM(Z196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(Z$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(Z196:OFFSET(Z196,,-$B$136+1))=0,SUM($G197:Y197)=0,SUM(AA196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AA$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AA196:OFFSET(AA196,,-$B$136+1))=0,SUM($G197:Z197)=0,SUM(AB196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AB$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AB196:OFFSET(AB196,,-$B$136+1))=0,SUM($G197:AA197)=0,SUM(AC196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AC$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AC196:OFFSET(AC196,,-$B$136+1))=0,SUM($G197:AB197)=0,SUM(AD196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AD$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AD196:OFFSET(AD196,,-$B$136+1))=0,SUM($G197:AC197)=0,SUM(AE196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AE$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AE196:OFFSET(AE196,,-$B$136+1))=0,SUM($G197:AD197)=0,SUM(AF196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AF$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AF196:OFFSET(AF196,,-$B$136+1))=0,SUM($G197:AE197)=0,SUM(AG196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AG$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AG196:OFFSET(AG196,,-$B$136+1))=0,SUM($G197:AF197)=0,SUM(AH196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AH$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AH196:OFFSET(AH196,,-$B$136+1))=0,SUM($G197:AG197)=0,SUM(AI196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AI$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AI196:OFFSET(AI196,,-$B$136+1))=0,SUM($G197:AH197)=0,SUM(AJ196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AJ$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AJ196:OFFSET(AJ196,,-$B$136+1))=0,SUM($G197:AI197)=0,SUM(AK196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AK$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AK196:OFFSET(AK196,,-$B$136+1))=0,SUM($G197:AJ197)=0,SUM(AL196:$AL196)=0,SUM($H196:$AL196)=1),1,0)","v":0},{"$f":"IF(AND(AL$175-'7. Council Development Timing'!$C25>='7. Council Development Timing'!$G25,SUM(AL196:OFFSET(AL196,,-$B$136+1))=0,SUM($G197:AK197)=0,SUM($AL196:AM196)=0,SUM($H196:$AL196)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H178:H197)+H199","v":1},{"$f":"SUM(I178:I197)+I199","v":2},2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H175","v":0},{"$f":"I175","v":3011609.289590545},{"$f":"J175-I175+I204","v":6023218.57918109},8182978.2561578071,10980388.714471344,13777799.172784884,15372700.041374467,18170110.499688007,20967520.958001543,22418734.443118919,25216144.901432462,28013555.359745987,29470133.873622581,32267544.331936114,35064954.790249661,36938894.303373255,39736304.761686802,42533715.220000349,43744552.751546882,46541963.209860422,49339373.668173969,49861528.018312514,52658938.476626061,55456348.934939593,56442001.189418808,59239411.647732347,62036822.106045872,62522019.837271199,65319430.295584753,68116840.753898308,69907032.387590304]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G178:G197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H178:H197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I178:I197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(J178:J197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(K178:K197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L178:L197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(M178:M197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N178:N197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(O178:O197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(P178:P197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q178:Q197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(R178:R197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(S178:S197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T178:T197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U178:U197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(V178:V197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W178:W197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X178:X197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(Y178:Y197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z178:Z197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA178:AA197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AB178:AB197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AC178:AC197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD178:AD197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1811758.2038343411},{"$f":"IF(SUM(AE178:AE197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF178:AF197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG178:AG197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2312212.7270882111},{"$f":"IF(SUM(AH178:AH197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI178:AI197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AJ178:AJ197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1007218.8246215086},{"$f":"IF(SUM(AK178:AK197)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK199,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H202-H203","v":0},{"$f":"I202-I203","v":3011609.289590545},{"$f":"J202-J203","v":5385567.7978442675},{"$f":"K202-K203","v":8182978.2561578071},{"$f":"L202-L203","v":10980388.714471344},{"$f":"M202-M203","v":12575289.58306093},{"$f":"N202-N203","v":15372700.041374467},18170110.499688007,{"$f":"P202-P203","v":19621323.984805375},{"$f":"Q202-Q203","v":22418734.443118919},{"$f":"R202-R203","v":25216144.901432462},{"$f":"S202-S203","v":26672723.415309034},29470133.873622581,32267544.331936114,34141483.84505973,36938894.303373255,39736304.761686802,40947142.29323335,43744552.751546882,46541963.209860422,47064117.559998997,49861528.018312514,52658938.476626061,53644590.731105253,56442001.189418808,59239411.647732347,59724609.378957659,62522019.837271199,65319430.295584753,67109621.929276794,69907032.387590304]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H203,'7. Council Development Timing'!$G$6:$G$25,0))+G205,G205)","v":0},{"$f":"IF(I203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I203,'7. Council Development Timing'!$G$6:$G$25,0))+H205,H205)","v":0},{"$f":"IF(J203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J203,'7. Council Development Timing'!$G$6:$G$25,0))+I205,I205)","v":109},{"$f":"IF(K203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K203,'7. Council Development Timing'!$G$6:$G$25,0))+J205,J205)","v":109},{"$f":"IF(L203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L203,'7. Council Development Timing'!$G$6:$G$25,0))+K205,K205)","v":109},{"$f":"IF(M203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M203,'7. Council Development Timing'!$G$6:$G$25,0))+L205,L205)","v":539},{"$f":"IF(N203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N203,'7. Council Development Timing'!$G$6:$G$25,0))+M205,M205)","v":539},{"$f":"IF(O203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O203,'7. Council Development Timing'!$G$6:$G$25,0))+N205,N205)","v":539},{"$f":"IF(P203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P203,'7. Council Development Timing'!$G$6:$G$25,0))+O205,O205)","v":919},{"$f":"IF(Q203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q203,'7. Council Development Timing'!$G$6:$G$25,0))+P205,P205)","v":919},{"$f":"IF(R203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R203,'7. Council Development Timing'!$G$6:$G$25,0))+Q205,Q205)","v":919},{"$f":"IF(S203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S203,'7. Council Development Timing'!$G$6:$G$25,0))+R205,R205)","v":1145},{"$f":"IF(T203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T203,'7. Council Development Timing'!$G$6:$G$25,0))+S205,S205)","v":1145},{"$f":"IF(U203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U203,'7. Council Development Timing'!$G$6:$G$25,0))+T205,T205)","v":1145},{"$f":"IF(V203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V203,'7. Council Development Timing'!$G$6:$G$25,0))+U205,U205)","v":1257},{"$f":"IF(W203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W203,'7. Council Development Timing'!$G$6:$G$25,0))+V205,V205)","v":1257},{"$f":"IF(X203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X203,'7. Council Development Timing'!$G$6:$G$25,0))+W205,W205)","v":1257},{"$f":"IF(Y203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y203,'7. Council Development Timing'!$G$6:$G$25,0))+X205,X205)","v":1357},{"$f":"IF(Z203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z203,'7. Council Development Timing'!$G$6:$G$25,0))+Y205,Y205)","v":1357},{"$f":"IF(AA203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA203,'7. Council Development Timing'!$G$6:$G$25,0))+Z205,Z205)","v":1357},{"$f":"IF(AB203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB203,'7. Council Development Timing'!$G$6:$G$25,0))+AA205,AA205)","v":1435},{"$f":"IF(AC203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC203,'7. Council Development Timing'!$G$6:$G$25,0))+AB205,AB205)","v":1435},{"$f":"IF(AD203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD203,'7. Council Development Timing'!$G$6:$G$25,0))+AC205,AC205)","v":1435},{"$f":"IF(AE203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE203,'7. Council Development Timing'!$G$6:$G$25,0))+AD205,AD205)","v":1495},{"$f":"IF(AF203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF203,'7. Council Development Timing'!$G$6:$G$25,0))+AE205,AE205)","v":1495},{"$f":"IF(AG203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG203,'7. Council Development Timing'!$G$6:$G$25,0))+AF205,AF205)","v":1495},{"$f":"IF(AH203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH203,'7. Council Development Timing'!$G$6:$G$25,0))+AG205,AG205)","v":1565},{"$f":"IF(AI203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI203,'7. Council Development Timing'!$G$6:$G$25,0))+AH205,AH205)","v":1565},{"$f":"IF(AJ203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ203,'7. Council Development Timing'!$G$6:$G$25,0))+AI205,AI205)","v":1565},{"$f":"IF(AK203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK203,'7. Council Development Timing'!$G$6:$G$25,0))+AJ205,AJ205)","v":1669},{"$f":"IF(AL203<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL203,'7. Council Development Timing'!$G$6:$G$25,0))+AK205,AK205)","v":1669}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(K203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(L203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(N203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(P203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(Q203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(S203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(T203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(W203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(Z203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AC203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AD203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 8"},{"$f":"IF(AF203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 9"},{"$f":"IF(AI203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AK203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 10"},{"$f":"IF(AL203<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK199,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]
[null,"20% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (5%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$128","v":0},{"$f":"I$128","v":376451.16119881812},752902.32239763625,1102578.6296868287,1452254.9369760209,{"$f":"M$128","v":1801931.2442652134},2151607.5515544056,2501283.858843598,2850960.16613279,3200636.473421983,3550312.7807111759,3899989.0880003665,4249665.3952895598,4599341.7025787514,4949018.0098679448,5298694.3171571353,5648370.6244463287,5998046.9317355221,6347723.2390247136,6697399.5463139061,7047075.8536030995,7396752.1608922891,7746428.4681814825,8096104.775470674,8445781.0827598684,8795457.3900490608,9145133.6973382514,9494810.0046274439,9844486.3119166382,10194162.619205832,10543838.926495021]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:G212)=0),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:H212)=0),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:I212)=0),1,0)","v":1},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:J212)=0),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:K212)=0),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:L212)=0),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:M212)=0),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:N212)=0),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:O212)=0),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:P212)=0),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:Q212)=0),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:R212)=0),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:S212)=0),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:T212)=0),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:U212)=0),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:V212)=0),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:W212)=0),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:X212)=0),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:Y212)=0),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:Z212)=0),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AA212)=0),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AB212)=0),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AC212)=0),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AD212)=0),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AE212)=0),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AF212)=0),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AG212)=0),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AH212)=0),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AI212)=0),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AJ212)=0),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G212:AK212)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H212:OFFSET(H212,,-$B$136+1))=0,SUM($G213:G213)=0,SUM(I212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I212:OFFSET(I212,,-$B$136+1))=0,SUM($G213:H213)=0,SUM(J212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J212:OFFSET(J212,,-$B$136+1))=0,SUM($G213:I213)=0,SUM(K212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K212:OFFSET(K212,,-$B$136+1))=0,SUM($G213:J213)=0,SUM(L212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L212:OFFSET(L212,,-$B$136+1))=0,SUM($G213:K213)=0,SUM(M212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M212:OFFSET(M212,,-$B$136+1))=0,SUM($G213:L213)=0,SUM(N212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N212:OFFSET(N212,,-$B$136+1))=0,SUM($G213:M213)=0,SUM(O212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":1},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O212:OFFSET(O212,,-$B$136+1))=0,SUM($G213:N213)=0,SUM(P212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P212:OFFSET(P212,,-$B$136+1))=0,SUM($G213:O213)=0,SUM(Q212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q212:OFFSET(Q212,,-$B$136+1))=0,SUM($G213:P213)=0,SUM(R212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R212:OFFSET(R212,,-$B$136+1))=0,SUM($G213:Q213)=0,SUM(S212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S212:OFFSET(S212,,-$B$136+1))=0,SUM($G213:R213)=0,SUM(T212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T212:OFFSET(T212,,-$B$136+1))=0,SUM($G213:S213)=0,SUM(U212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U212:OFFSET(U212,,-$B$136+1))=0,SUM($G213:T213)=0,SUM(V212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V212:OFFSET(V212,,-$B$136+1))=0,SUM($G213:U213)=0,SUM(W212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W212:OFFSET(W212,,-$B$136+1))=0,SUM($G213:V213)=0,SUM(X212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X212:OFFSET(X212,,-$B$136+1))=0,SUM($G213:W213)=0,SUM(Y212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y212:OFFSET(Y212,,-$B$136+1))=0,SUM($G213:X213)=0,SUM(Z212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z212:OFFSET(Z212,,-$B$136+1))=0,SUM($G213:Y213)=0,SUM(AA212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA212:OFFSET(AA212,,-$B$136+1))=0,SUM($G213:Z213)=0,SUM(AB212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB212:OFFSET(AB212,,-$B$136+1))=0,SUM($G213:AA213)=0,SUM(AC212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC212:OFFSET(AC212,,-$B$136+1))=0,SUM($G213:AB213)=0,SUM(AD212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD212:OFFSET(AD212,,-$B$136+1))=0,SUM($G213:AC213)=0,SUM(AE212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE212:OFFSET(AE212,,-$B$136+1))=0,SUM($G213:AD213)=0,SUM(AF212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF212:OFFSET(AF212,,-$B$136+1))=0,SUM($G213:AE213)=0,SUM(AG212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG212:OFFSET(AG212,,-$B$136+1))=0,SUM($G213:AF213)=0,SUM(AH212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH212:OFFSET(AH212,,-$B$136+1))=0,SUM($G213:AG213)=0,SUM(AI212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI212:OFFSET(AI212,,-$B$136+1))=0,SUM($G213:AH213)=0,SUM(AJ212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ212:OFFSET(AJ212,,-$B$136+1))=0,SUM($G213:AI213)=0,SUM(AK212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK212:OFFSET(AK212,,-$B$136+1))=0,SUM($G213:AJ213)=0,SUM(AL212:$AL212)=0,SUM($H212:$AL212)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL212:OFFSET(AL212,,-$B$136+1))=0,SUM($G213:AK213)=0,SUM($AL212:AM212)=0,SUM($H212:$AL212)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H213:OFFSET(H213,,-$B$136+1))=0,SUM($G214:G214)=0,SUM(I213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I213:OFFSET(I213,,-$B$136+1))=0,SUM($G214:H214)=0,SUM(J213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J213:OFFSET(J213,,-$B$136+1))=0,SUM($G214:I214)=0,SUM(K213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K213:OFFSET(K213,,-$B$136+1))=0,SUM($G214:J214)=0,SUM(L213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L213:OFFSET(L213,,-$B$136+1))=0,SUM($G214:K214)=0,SUM(M213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M213:OFFSET(M213,,-$B$136+1))=0,SUM($G214:L214)=0,SUM(N213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N213:OFFSET(N213,,-$B$136+1))=0,SUM($G214:M214)=0,SUM(O213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O213:OFFSET(O213,,-$B$136+1))=0,SUM($G214:N214)=0,SUM(P213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P213:OFFSET(P213,,-$B$136+1))=0,SUM($G214:O214)=0,SUM(Q213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q213:OFFSET(Q213,,-$B$136+1))=0,SUM($G214:P214)=0,SUM(R213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":1},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R213:OFFSET(R213,,-$B$136+1))=0,SUM($G214:Q214)=0,SUM(S213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S213:OFFSET(S213,,-$B$136+1))=0,SUM($G214:R214)=0,SUM(T213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T213:OFFSET(T213,,-$B$136+1))=0,SUM($G214:S214)=0,SUM(U213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U213:OFFSET(U213,,-$B$136+1))=0,SUM($G214:T214)=0,SUM(V213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V213:OFFSET(V213,,-$B$136+1))=0,SUM($G214:U214)=0,SUM(W213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W213:OFFSET(W213,,-$B$136+1))=0,SUM($G214:V214)=0,SUM(X213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X213:OFFSET(X213,,-$B$136+1))=0,SUM($G214:W214)=0,SUM(Y213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y213:OFFSET(Y213,,-$B$136+1))=0,SUM($G214:X214)=0,SUM(Z213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z213:OFFSET(Z213,,-$B$136+1))=0,SUM($G214:Y214)=0,SUM(AA213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA213:OFFSET(AA213,,-$B$136+1))=0,SUM($G214:Z214)=0,SUM(AB213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB213:OFFSET(AB213,,-$B$136+1))=0,SUM($G214:AA214)=0,SUM(AC213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC213:OFFSET(AC213,,-$B$136+1))=0,SUM($G214:AB214)=0,SUM(AD213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD213:OFFSET(AD213,,-$B$136+1))=0,SUM($G214:AC214)=0,SUM(AE213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE213:OFFSET(AE213,,-$B$136+1))=0,SUM($G214:AD214)=0,SUM(AF213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF213:OFFSET(AF213,,-$B$136+1))=0,SUM($G214:AE214)=0,SUM(AG213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG213:OFFSET(AG213,,-$B$136+1))=0,SUM($G214:AF214)=0,SUM(AH213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH213:OFFSET(AH213,,-$B$136+1))=0,SUM($G214:AG214)=0,SUM(AI213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI213:OFFSET(AI213,,-$B$136+1))=0,SUM($G214:AH214)=0,SUM(AJ213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ213:OFFSET(AJ213,,-$B$136+1))=0,SUM($G214:AI214)=0,SUM(AK213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK213:OFFSET(AK213,,-$B$136+1))=0,SUM($G214:AJ214)=0,SUM(AL213:$AL213)=0,SUM($H213:$AL213)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL213:OFFSET(AL213,,-$B$136+1))=0,SUM($G214:AK214)=0,SUM($AL213:AM213)=0,SUM($H213:$AL213)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H214:OFFSET(H214,,-$B$136+1))=0,SUM($G215:G215)=0,SUM(I214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I214:OFFSET(I214,,-$B$136+1))=0,SUM($G215:H215)=0,SUM(J214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J214:OFFSET(J214,,-$B$136+1))=0,SUM($G215:I215)=0,SUM(K214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K214:OFFSET(K214,,-$B$136+1))=0,SUM($G215:J215)=0,SUM(L214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L214:OFFSET(L214,,-$B$136+1))=0,SUM($G215:K215)=0,SUM(M214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M214:OFFSET(M214,,-$B$136+1))=0,SUM($G215:L215)=0,SUM(N214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N214:OFFSET(N214,,-$B$136+1))=0,SUM($G215:M215)=0,SUM(O214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O214:OFFSET(O214,,-$B$136+1))=0,SUM($G215:N215)=0,SUM(P214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P214:OFFSET(P214,,-$B$136+1))=0,SUM($G215:O215)=0,SUM(Q214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q214:OFFSET(Q214,,-$B$136+1))=0,SUM($G215:P215)=0,SUM(R214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R214:OFFSET(R214,,-$B$136+1))=0,SUM($G215:Q215)=0,SUM(S214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S214:OFFSET(S214,,-$B$136+1))=0,SUM($G215:R215)=0,SUM(T214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T214:OFFSET(T214,,-$B$136+1))=0,SUM($G215:S215)=0,SUM(U214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U214:OFFSET(U214,,-$B$136+1))=0,SUM($G215:T215)=0,SUM(V214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":1},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V214:OFFSET(V214,,-$B$136+1))=0,SUM($G215:U215)=0,SUM(W214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W214:OFFSET(W214,,-$B$136+1))=0,SUM($G215:V215)=0,SUM(X214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X214:OFFSET(X214,,-$B$136+1))=0,SUM($G215:W215)=0,SUM(Y214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y214:OFFSET(Y214,,-$B$136+1))=0,SUM($G215:X215)=0,SUM(Z214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z214:OFFSET(Z214,,-$B$136+1))=0,SUM($G215:Y215)=0,SUM(AA214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA214:OFFSET(AA214,,-$B$136+1))=0,SUM($G215:Z215)=0,SUM(AB214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB214:OFFSET(AB214,,-$B$136+1))=0,SUM($G215:AA215)=0,SUM(AC214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC214:OFFSET(AC214,,-$B$136+1))=0,SUM($G215:AB215)=0,SUM(AD214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD214:OFFSET(AD214,,-$B$136+1))=0,SUM($G215:AC215)=0,SUM(AE214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE214:OFFSET(AE214,,-$B$136+1))=0,SUM($G215:AD215)=0,SUM(AF214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF214:OFFSET(AF214,,-$B$136+1))=0,SUM($G215:AE215)=0,SUM(AG214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG214:OFFSET(AG214,,-$B$136+1))=0,SUM($G215:AF215)=0,SUM(AH214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH214:OFFSET(AH214,,-$B$136+1))=0,SUM($G215:AG215)=0,SUM(AI214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI214:OFFSET(AI214,,-$B$136+1))=0,SUM($G215:AH215)=0,SUM(AJ214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ214:OFFSET(AJ214,,-$B$136+1))=0,SUM($G215:AI215)=0,SUM(AK214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK214:OFFSET(AK214,,-$B$136+1))=0,SUM($G215:AJ215)=0,SUM(AL214:$AL214)=0,SUM($H214:$AL214)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL214:OFFSET(AL214,,-$B$136+1))=0,SUM($G215:AK215)=0,SUM($AL214:AM214)=0,SUM($H214:$AL214)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H215:OFFSET(H215,,-$B$136+1))=0,SUM($G216:G216)=0,SUM(I215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I215:OFFSET(I215,,-$B$136+1))=0,SUM($G216:H216)=0,SUM(J215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J215:OFFSET(J215,,-$B$136+1))=0,SUM($G216:I216)=0,SUM(K215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K215:OFFSET(K215,,-$B$136+1))=0,SUM($G216:J216)=0,SUM(L215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L215:OFFSET(L215,,-$B$136+1))=0,SUM($G216:K216)=0,SUM(M215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M215:OFFSET(M215,,-$B$136+1))=0,SUM($G216:L216)=0,SUM(N215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N215:OFFSET(N215,,-$B$136+1))=0,SUM($G216:M216)=0,SUM(O215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O215:OFFSET(O215,,-$B$136+1))=0,SUM($G216:N216)=0,SUM(P215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P215:OFFSET(P215,,-$B$136+1))=0,SUM($G216:O216)=0,SUM(Q215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q215:OFFSET(Q215,,-$B$136+1))=0,SUM($G216:P216)=0,SUM(R215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R215:OFFSET(R215,,-$B$136+1))=0,SUM($G216:Q216)=0,SUM(S215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S215:OFFSET(S215,,-$B$136+1))=0,SUM($G216:R216)=0,SUM(T215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T215:OFFSET(T215,,-$B$136+1))=0,SUM($G216:S216)=0,SUM(U215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U215:OFFSET(U215,,-$B$136+1))=0,SUM($G216:T216)=0,SUM(V215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V215:OFFSET(V215,,-$B$136+1))=0,SUM($G216:U216)=0,SUM(W215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W215:OFFSET(W215,,-$B$136+1))=0,SUM($G216:V216)=0,SUM(X215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X215:OFFSET(X215,,-$B$136+1))=0,SUM($G216:W216)=0,SUM(Y215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":1},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y215:OFFSET(Y215,,-$B$136+1))=0,SUM($G216:X216)=0,SUM(Z215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z215:OFFSET(Z215,,-$B$136+1))=0,SUM($G216:Y216)=0,SUM(AA215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA215:OFFSET(AA215,,-$B$136+1))=0,SUM($G216:Z216)=0,SUM(AB215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB215:OFFSET(AB215,,-$B$136+1))=0,SUM($G216:AA216)=0,SUM(AC215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC215:OFFSET(AC215,,-$B$136+1))=0,SUM($G216:AB216)=0,SUM(AD215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD215:OFFSET(AD215,,-$B$136+1))=0,SUM($G216:AC216)=0,SUM(AE215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE215:OFFSET(AE215,,-$B$136+1))=0,SUM($G216:AD216)=0,SUM(AF215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF215:OFFSET(AF215,,-$B$136+1))=0,SUM($G216:AE216)=0,SUM(AG215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG215:OFFSET(AG215,,-$B$136+1))=0,SUM($G216:AF216)=0,SUM(AH215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH215:OFFSET(AH215,,-$B$136+1))=0,SUM($G216:AG216)=0,SUM(AI215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI215:OFFSET(AI215,,-$B$136+1))=0,SUM($G216:AH216)=0,SUM(AJ215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ215:OFFSET(AJ215,,-$B$136+1))=0,SUM($G216:AI216)=0,SUM(AK215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK215:OFFSET(AK215,,-$B$136+1))=0,SUM($G216:AJ216)=0,SUM(AL215:$AL215)=0,SUM($H215:$AL215)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL215:OFFSET(AL215,,-$B$136+1))=0,SUM($G216:AK216)=0,SUM($AL215:AM215)=0,SUM($H215:$AL215)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H216:OFFSET(H216,,-$B$136+1))=0,SUM($G217:G217)=0,SUM(I216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I216:OFFSET(I216,,-$B$136+1))=0,SUM($G217:H217)=0,SUM(J216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J216:OFFSET(J216,,-$B$136+1))=0,SUM($G217:I217)=0,SUM(K216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K216:OFFSET(K216,,-$B$136+1))=0,SUM($G217:J217)=0,SUM(L216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L216:OFFSET(L216,,-$B$136+1))=0,SUM($G217:K217)=0,SUM(M216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M216:OFFSET(M216,,-$B$136+1))=0,SUM($G217:L217)=0,SUM(N216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N216:OFFSET(N216,,-$B$136+1))=0,SUM($G217:M217)=0,SUM(O216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O216:OFFSET(O216,,-$B$136+1))=0,SUM($G217:N217)=0,SUM(P216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P216:OFFSET(P216,,-$B$136+1))=0,SUM($G217:O217)=0,SUM(Q216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q216:OFFSET(Q216,,-$B$136+1))=0,SUM($G217:P217)=0,SUM(R216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R216:OFFSET(R216,,-$B$136+1))=0,SUM($G217:Q217)=0,SUM(S216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S216:OFFSET(S216,,-$B$136+1))=0,SUM($G217:R217)=0,SUM(T216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T216:OFFSET(T216,,-$B$136+1))=0,SUM($G217:S217)=0,SUM(U216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U216:OFFSET(U216,,-$B$136+1))=0,SUM($G217:T217)=0,SUM(V216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V216:OFFSET(V216,,-$B$136+1))=0,SUM($G217:U217)=0,SUM(W216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W216:OFFSET(W216,,-$B$136+1))=0,SUM($G217:V217)=0,SUM(X216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X216:OFFSET(X216,,-$B$136+1))=0,SUM($G217:W217)=0,SUM(Y216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y216:OFFSET(Y216,,-$B$136+1))=0,SUM($G217:X217)=0,SUM(Z216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z216:OFFSET(Z216,,-$B$136+1))=0,SUM($G217:Y217)=0,SUM(AA216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA216:OFFSET(AA216,,-$B$136+1))=0,SUM($G217:Z217)=0,SUM(AB216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB216:OFFSET(AB216,,-$B$136+1))=0,SUM($G217:AA217)=0,SUM(AC216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":1},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC216:OFFSET(AC216,,-$B$136+1))=0,SUM($G217:AB217)=0,SUM(AD216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD216:OFFSET(AD216,,-$B$136+1))=0,SUM($G217:AC217)=0,SUM(AE216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE216:OFFSET(AE216,,-$B$136+1))=0,SUM($G217:AD217)=0,SUM(AF216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF216:OFFSET(AF216,,-$B$136+1))=0,SUM($G217:AE217)=0,SUM(AG216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG216:OFFSET(AG216,,-$B$136+1))=0,SUM($G217:AF217)=0,SUM(AH216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH216:OFFSET(AH216,,-$B$136+1))=0,SUM($G217:AG217)=0,SUM(AI216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI216:OFFSET(AI216,,-$B$136+1))=0,SUM($G217:AH217)=0,SUM(AJ216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ216:OFFSET(AJ216,,-$B$136+1))=0,SUM($G217:AI217)=0,SUM(AK216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK216:OFFSET(AK216,,-$B$136+1))=0,SUM($G217:AJ217)=0,SUM(AL216:$AL216)=0,SUM($H216:$AL216)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL216:OFFSET(AL216,,-$B$136+1))=0,SUM($G217:AK217)=0,SUM($AL216:AM216)=0,SUM($H216:$AL216)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H217:OFFSET(H217,,-$B$136+1))=0,SUM($G218:G218)=0,SUM(I217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I217:OFFSET(I217,,-$B$136+1))=0,SUM($G218:H218)=0,SUM(J217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J217:OFFSET(J217,,-$B$136+1))=0,SUM($G218:I218)=0,SUM(K217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K217:OFFSET(K217,,-$B$136+1))=0,SUM($G218:J218)=0,SUM(L217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L217:OFFSET(L217,,-$B$136+1))=0,SUM($G218:K218)=0,SUM(M217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M217:OFFSET(M217,,-$B$136+1))=0,SUM($G218:L218)=0,SUM(N217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N217:OFFSET(N217,,-$B$136+1))=0,SUM($G218:M218)=0,SUM(O217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O217:OFFSET(O217,,-$B$136+1))=0,SUM($G218:N218)=0,SUM(P217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P217:OFFSET(P217,,-$B$136+1))=0,SUM($G218:O218)=0,SUM(Q217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q217:OFFSET(Q217,,-$B$136+1))=0,SUM($G218:P218)=0,SUM(R217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R217:OFFSET(R217,,-$B$136+1))=0,SUM($G218:Q218)=0,SUM(S217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S217:OFFSET(S217,,-$B$136+1))=0,SUM($G218:R218)=0,SUM(T217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T217:OFFSET(T217,,-$B$136+1))=0,SUM($G218:S218)=0,SUM(U217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U217:OFFSET(U217,,-$B$136+1))=0,SUM($G218:T218)=0,SUM(V217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V217:OFFSET(V217,,-$B$136+1))=0,SUM($G218:U218)=0,SUM(W217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W217:OFFSET(W217,,-$B$136+1))=0,SUM($G218:V218)=0,SUM(X217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X217:OFFSET(X217,,-$B$136+1))=0,SUM($G218:W218)=0,SUM(Y217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y217:OFFSET(Y217,,-$B$136+1))=0,SUM($G218:X218)=0,SUM(Z217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z217:OFFSET(Z217,,-$B$136+1))=0,SUM($G218:Y218)=0,SUM(AA217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA217:OFFSET(AA217,,-$B$136+1))=0,SUM($G218:Z218)=0,SUM(AB217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB217:OFFSET(AB217,,-$B$136+1))=0,SUM($G218:AA218)=0,SUM(AC217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC217:OFFSET(AC217,,-$B$136+1))=0,SUM($G218:AB218)=0,SUM(AD217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD217:OFFSET(AD217,,-$B$136+1))=0,SUM($G218:AC218)=0,SUM(AE217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE217:OFFSET(AE217,,-$B$136+1))=0,SUM($G218:AD218)=0,SUM(AF217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF217:OFFSET(AF217,,-$B$136+1))=0,SUM($G218:AE218)=0,SUM(AG217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG217:OFFSET(AG217,,-$B$136+1))=0,SUM($G218:AF218)=0,SUM(AH217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH217:OFFSET(AH217,,-$B$136+1))=0,SUM($G218:AG218)=0,SUM(AI217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI217:OFFSET(AI217,,-$B$136+1))=0,SUM($G218:AH218)=0,SUM(AJ217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":1},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ217:OFFSET(AJ217,,-$B$136+1))=0,SUM($G218:AI218)=0,SUM(AK217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK217:OFFSET(AK217,,-$B$136+1))=0,SUM($G218:AJ218)=0,SUM(AL217:$AL217)=0,SUM($H217:$AL217)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL217:OFFSET(AL217,,-$B$136+1))=0,SUM($G218:AK218)=0,SUM($AL217:AM217)=0,SUM($H217:$AL217)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H218:OFFSET(H218,,-$B$136+1))=0,SUM($G219:G219)=0,SUM(I218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I218:OFFSET(I218,,-$B$136+1))=0,SUM($G219:H219)=0,SUM(J218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J218:OFFSET(J218,,-$B$136+1))=0,SUM($G219:I219)=0,SUM(K218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K218:OFFSET(K218,,-$B$136+1))=0,SUM($G219:J219)=0,SUM(L218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L218:OFFSET(L218,,-$B$136+1))=0,SUM($G219:K219)=0,SUM(M218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M218:OFFSET(M218,,-$B$136+1))=0,SUM($G219:L219)=0,SUM(N218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N218:OFFSET(N218,,-$B$136+1))=0,SUM($G219:M219)=0,SUM(O218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O218:OFFSET(O218,,-$B$136+1))=0,SUM($G219:N219)=0,SUM(P218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P218:OFFSET(P218,,-$B$136+1))=0,SUM($G219:O219)=0,SUM(Q218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q218:OFFSET(Q218,,-$B$136+1))=0,SUM($G219:P219)=0,SUM(R218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R218:OFFSET(R218,,-$B$136+1))=0,SUM($G219:Q219)=0,SUM(S218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S218:OFFSET(S218,,-$B$136+1))=0,SUM($G219:R219)=0,SUM(T218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T218:OFFSET(T218,,-$B$136+1))=0,SUM($G219:S219)=0,SUM(U218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U218:OFFSET(U218,,-$B$136+1))=0,SUM($G219:T219)=0,SUM(V218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V218:OFFSET(V218,,-$B$136+1))=0,SUM($G219:U219)=0,SUM(W218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W218:OFFSET(W218,,-$B$136+1))=0,SUM($G219:V219)=0,SUM(X218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X218:OFFSET(X218,,-$B$136+1))=0,SUM($G219:W219)=0,SUM(Y218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y218:OFFSET(Y218,,-$B$136+1))=0,SUM($G219:X219)=0,SUM(Z218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z218:OFFSET(Z218,,-$B$136+1))=0,SUM($G219:Y219)=0,SUM(AA218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA218:OFFSET(AA218,,-$B$136+1))=0,SUM($G219:Z219)=0,SUM(AB218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB218:OFFSET(AB218,,-$B$136+1))=0,SUM($G219:AA219)=0,SUM(AC218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC218:OFFSET(AC218,,-$B$136+1))=0,SUM($G219:AB219)=0,SUM(AD218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD218:OFFSET(AD218,,-$B$136+1))=0,SUM($G219:AC219)=0,SUM(AE218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE218:OFFSET(AE218,,-$B$136+1))=0,SUM($G219:AD219)=0,SUM(AF218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF218:OFFSET(AF218,,-$B$136+1))=0,SUM($G219:AE219)=0,SUM(AG218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG218:OFFSET(AG218,,-$B$136+1))=0,SUM($G219:AF219)=0,SUM(AH218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH218:OFFSET(AH218,,-$B$136+1))=0,SUM($G219:AG219)=0,SUM(AI218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI218:OFFSET(AI218,,-$B$136+1))=0,SUM($G219:AH219)=0,SUM(AJ218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ218:OFFSET(AJ218,,-$B$136+1))=0,SUM($G219:AI219)=0,SUM(AK218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK218:OFFSET(AK218,,-$B$136+1))=0,SUM($G219:AJ219)=0,SUM(AL218:$AL218)=0,SUM($H218:$AL218)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL218:OFFSET(AL218,,-$B$136+1))=0,SUM($G219:AK219)=0,SUM($AL218:AM218)=0,SUM($H218:$AL218)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H219:OFFSET(H219,,-$B$136+1))=0,SUM($G220:G220)=0,SUM(I219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I219:OFFSET(I219,,-$B$136+1))=0,SUM($G220:H220)=0,SUM(J219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J219:OFFSET(J219,,-$B$136+1))=0,SUM($G220:I220)=0,SUM(K219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K219:OFFSET(K219,,-$B$136+1))=0,SUM($G220:J220)=0,SUM(L219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L219:OFFSET(L219,,-$B$136+1))=0,SUM($G220:K220)=0,SUM(M219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M219:OFFSET(M219,,-$B$136+1))=0,SUM($G220:L220)=0,SUM(N219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N219:OFFSET(N219,,-$B$136+1))=0,SUM($G220:M220)=0,SUM(O219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O219:OFFSET(O219,,-$B$136+1))=0,SUM($G220:N220)=0,SUM(P219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P219:OFFSET(P219,,-$B$136+1))=0,SUM($G220:O220)=0,SUM(Q219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q219:OFFSET(Q219,,-$B$136+1))=0,SUM($G220:P220)=0,SUM(R219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R219:OFFSET(R219,,-$B$136+1))=0,SUM($G220:Q220)=0,SUM(S219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S219:OFFSET(S219,,-$B$136+1))=0,SUM($G220:R220)=0,SUM(T219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T219:OFFSET(T219,,-$B$136+1))=0,SUM($G220:S220)=0,SUM(U219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U219:OFFSET(U219,,-$B$136+1))=0,SUM($G220:T220)=0,SUM(V219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V219:OFFSET(V219,,-$B$136+1))=0,SUM($G220:U220)=0,SUM(W219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W219:OFFSET(W219,,-$B$136+1))=0,SUM($G220:V220)=0,SUM(X219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X219:OFFSET(X219,,-$B$136+1))=0,SUM($G220:W220)=0,SUM(Y219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y219:OFFSET(Y219,,-$B$136+1))=0,SUM($G220:X220)=0,SUM(Z219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z219:OFFSET(Z219,,-$B$136+1))=0,SUM($G220:Y220)=0,SUM(AA219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA219:OFFSET(AA219,,-$B$136+1))=0,SUM($G220:Z220)=0,SUM(AB219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB219:OFFSET(AB219,,-$B$136+1))=0,SUM($G220:AA220)=0,SUM(AC219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC219:OFFSET(AC219,,-$B$136+1))=0,SUM($G220:AB220)=0,SUM(AD219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD219:OFFSET(AD219,,-$B$136+1))=0,SUM($G220:AC220)=0,SUM(AE219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE219:OFFSET(AE219,,-$B$136+1))=0,SUM($G220:AD220)=0,SUM(AF219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF219:OFFSET(AF219,,-$B$136+1))=0,SUM($G220:AE220)=0,SUM(AG219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG219:OFFSET(AG219,,-$B$136+1))=0,SUM($G220:AF220)=0,SUM(AH219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH219:OFFSET(AH219,,-$B$136+1))=0,SUM($G220:AG220)=0,SUM(AI219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI219:OFFSET(AI219,,-$B$136+1))=0,SUM($G220:AH220)=0,SUM(AJ219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ219:OFFSET(AJ219,,-$B$136+1))=0,SUM($G220:AI220)=0,SUM(AK219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK219:OFFSET(AK219,,-$B$136+1))=0,SUM($G220:AJ220)=0,SUM(AL219:$AL219)=0,SUM($H219:$AL219)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL219:OFFSET(AL219,,-$B$136+1))=0,SUM($G220:AK220)=0,SUM($AL219:AM219)=0,SUM($H219:$AL219)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(H220:OFFSET(H220,,-$B$136+1))=0,SUM($G221:G221)=0,SUM(I220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(I209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I220:OFFSET(I220,,-$B$136+1))=0,SUM($G221:H221)=0,SUM(J220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(J209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J220:OFFSET(J220,,-$B$136+1))=0,SUM($G221:I221)=0,SUM(K220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(K209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K220:OFFSET(K220,,-$B$136+1))=0,SUM($G221:J221)=0,SUM(L220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(L209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L220:OFFSET(L220,,-$B$136+1))=0,SUM($G221:K221)=0,SUM(M220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(M209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M220:OFFSET(M220,,-$B$136+1))=0,SUM($G221:L221)=0,SUM(N220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(N209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N220:OFFSET(N220,,-$B$136+1))=0,SUM($G221:M221)=0,SUM(O220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(O209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O220:OFFSET(O220,,-$B$136+1))=0,SUM($G221:N221)=0,SUM(P220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(P209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P220:OFFSET(P220,,-$B$136+1))=0,SUM($G221:O221)=0,SUM(Q220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(Q209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q220:OFFSET(Q220,,-$B$136+1))=0,SUM($G221:P221)=0,SUM(R220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(R209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R220:OFFSET(R220,,-$B$136+1))=0,SUM($G221:Q221)=0,SUM(S220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(S209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S220:OFFSET(S220,,-$B$136+1))=0,SUM($G221:R221)=0,SUM(T220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(T209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T220:OFFSET(T220,,-$B$136+1))=0,SUM($G221:S221)=0,SUM(U220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(U209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U220:OFFSET(U220,,-$B$136+1))=0,SUM($G221:T221)=0,SUM(V220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(V209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V220:OFFSET(V220,,-$B$136+1))=0,SUM($G221:U221)=0,SUM(W220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(W209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W220:OFFSET(W220,,-$B$136+1))=0,SUM($G221:V221)=0,SUM(X220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(X209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X220:OFFSET(X220,,-$B$136+1))=0,SUM($G221:W221)=0,SUM(Y220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(Y209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y220:OFFSET(Y220,,-$B$136+1))=0,SUM($G221:X221)=0,SUM(Z220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(Z209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z220:OFFSET(Z220,,-$B$136+1))=0,SUM($G221:Y221)=0,SUM(AA220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AA209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA220:OFFSET(AA220,,-$B$136+1))=0,SUM($G221:Z221)=0,SUM(AB220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AB209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB220:OFFSET(AB220,,-$B$136+1))=0,SUM($G221:AA221)=0,SUM(AC220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AC209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC220:OFFSET(AC220,,-$B$136+1))=0,SUM($G221:AB221)=0,SUM(AD220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AD209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD220:OFFSET(AD220,,-$B$136+1))=0,SUM($G221:AC221)=0,SUM(AE220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AE209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE220:OFFSET(AE220,,-$B$136+1))=0,SUM($G221:AD221)=0,SUM(AF220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AF209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF220:OFFSET(AF220,,-$B$136+1))=0,SUM($G221:AE221)=0,SUM(AG220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AG209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG220:OFFSET(AG220,,-$B$136+1))=0,SUM($G221:AF221)=0,SUM(AH220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AH209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH220:OFFSET(AH220,,-$B$136+1))=0,SUM($G221:AG221)=0,SUM(AI220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AI209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI220:OFFSET(AI220,,-$B$136+1))=0,SUM($G221:AH221)=0,SUM(AJ220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AJ209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ220:OFFSET(AJ220,,-$B$136+1))=0,SUM($G221:AI221)=0,SUM(AK220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AK209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK220:OFFSET(AK220,,-$B$136+1))=0,SUM($G221:AJ221)=0,SUM(AL220:$AL220)=0,SUM($H220:$AL220)=1),1,0)","v":0},{"$f":"IF(AND(AL209-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL220:OFFSET(AL220,,-$B$136+1))=0,SUM($G221:AK221)=0,SUM($AL220:AM220)=0,SUM($H220:$AL220)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H221:OFFSET(H221,,-$B$136+1))=0,SUM($G222:G222)=0,SUM(I221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(I221:OFFSET(I221,,-$B$136+1))=0,SUM($G222:H222)=0,SUM(J221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(J221:OFFSET(J221,,-$B$136+1))=0,SUM($G222:I222)=0,SUM(K221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(K221:OFFSET(K221,,-$B$136+1))=0,SUM($G222:J222)=0,SUM(L221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(L221:OFFSET(L221,,-$B$136+1))=0,SUM($G222:K222)=0,SUM(M221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(M221:OFFSET(M221,,-$B$136+1))=0,SUM($G222:L222)=0,SUM(N221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(N221:OFFSET(N221,,-$B$136+1))=0,SUM($G222:M222)=0,SUM(O221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(O221:OFFSET(O221,,-$B$136+1))=0,SUM($G222:N222)=0,SUM(P221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(P221:OFFSET(P221,,-$B$136+1))=0,SUM($G222:O222)=0,SUM(Q221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Q221:OFFSET(Q221,,-$B$136+1))=0,SUM($G222:P222)=0,SUM(R221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(R221:OFFSET(R221,,-$B$136+1))=0,SUM($G222:Q222)=0,SUM(S221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(S221:OFFSET(S221,,-$B$136+1))=0,SUM($G222:R222)=0,SUM(T221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(T221:OFFSET(T221,,-$B$136+1))=0,SUM($G222:S222)=0,SUM(U221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(U221:OFFSET(U221,,-$B$136+1))=0,SUM($G222:T222)=0,SUM(V221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(V221:OFFSET(V221,,-$B$136+1))=0,SUM($G222:U222)=0,SUM(W221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(W221:OFFSET(W221,,-$B$136+1))=0,SUM($G222:V222)=0,SUM(X221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(X221:OFFSET(X221,,-$B$136+1))=0,SUM($G222:W222)=0,SUM(Y221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Y221:OFFSET(Y221,,-$B$136+1))=0,SUM($G222:X222)=0,SUM(Z221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Z221:OFFSET(Z221,,-$B$136+1))=0,SUM($G222:Y222)=0,SUM(AA221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AA221:OFFSET(AA221,,-$B$136+1))=0,SUM($G222:Z222)=0,SUM(AB221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AB221:OFFSET(AB221,,-$B$136+1))=0,SUM($G222:AA222)=0,SUM(AC221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AC221:OFFSET(AC221,,-$B$136+1))=0,SUM($G222:AB222)=0,SUM(AD221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AD221:OFFSET(AD221,,-$B$136+1))=0,SUM($G222:AC222)=0,SUM(AE221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AE221:OFFSET(AE221,,-$B$136+1))=0,SUM($G222:AD222)=0,SUM(AF221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AF221:OFFSET(AF221,,-$B$136+1))=0,SUM($G222:AE222)=0,SUM(AG221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AG221:OFFSET(AG221,,-$B$136+1))=0,SUM($G222:AF222)=0,SUM(AH221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AH221:OFFSET(AH221,,-$B$136+1))=0,SUM($G222:AG222)=0,SUM(AI221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AI221:OFFSET(AI221,,-$B$136+1))=0,SUM($G222:AH222)=0,SUM(AJ221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AJ221:OFFSET(AJ221,,-$B$136+1))=0,SUM($G222:AI222)=0,SUM(AK221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AK221:OFFSET(AK221,,-$B$136+1))=0,SUM($G222:AJ222)=0,SUM(AL221:$AL221)=0,SUM($H221:$AL221)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AL221:OFFSET(AL221,,-$B$136+1))=0,SUM($G222:AK222)=0,SUM($AL221:AM221)=0,SUM($H221:$AL221)=1),1,0)","v":0}]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H222:OFFSET(H222,,-$B$136+1))=0,SUM($G223:G223)=0,SUM(I222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I222:OFFSET(I222,,-$B$136+1))=0,SUM($G223:H223)=0,SUM(J222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J222:OFFSET(J222,,-$B$136+1))=0,SUM($G223:I223)=0,SUM(K222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K222:OFFSET(K222,,-$B$136+1))=0,SUM($G223:J223)=0,SUM(L222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L222:OFFSET(L222,,-$B$136+1))=0,SUM($G223:K223)=0,SUM(M222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M222:OFFSET(M222,,-$B$136+1))=0,SUM($G223:L223)=0,SUM(N222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N222:OFFSET(N222,,-$B$136+1))=0,SUM($G223:M223)=0,SUM(O222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O222:OFFSET(O222,,-$B$136+1))=0,SUM($G223:N223)=0,SUM(P222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P222:OFFSET(P222,,-$B$136+1))=0,SUM($G223:O223)=0,SUM(Q222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q222:OFFSET(Q222,,-$B$136+1))=0,SUM($G223:P223)=0,SUM(R222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R222:OFFSET(R222,,-$B$136+1))=0,SUM($G223:Q223)=0,SUM(S222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S222:OFFSET(S222,,-$B$136+1))=0,SUM($G223:R223)=0,SUM(T222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T222:OFFSET(T222,,-$B$136+1))=0,SUM($G223:S223)=0,SUM(U222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U222:OFFSET(U222,,-$B$136+1))=0,SUM($G223:T223)=0,SUM(V222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V222:OFFSET(V222,,-$B$136+1))=0,SUM($G223:U223)=0,SUM(W222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W222:OFFSET(W222,,-$B$136+1))=0,SUM($G223:V223)=0,SUM(X222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X222:OFFSET(X222,,-$B$136+1))=0,SUM($G223:W223)=0,SUM(Y222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y222:OFFSET(Y222,,-$B$136+1))=0,SUM($G223:X223)=0,SUM(Z222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z222:OFFSET(Z222,,-$B$136+1))=0,SUM($G223:Y223)=0,SUM(AA222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA222:OFFSET(AA222,,-$B$136+1))=0,SUM($G223:Z223)=0,SUM(AB222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB222:OFFSET(AB222,,-$B$136+1))=0,SUM($G223:AA223)=0,SUM(AC222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC222:OFFSET(AC222,,-$B$136+1))=0,SUM($G223:AB223)=0,SUM(AD222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD222:OFFSET(AD222,,-$B$136+1))=0,SUM($G223:AC223)=0,SUM(AE222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE222:OFFSET(AE222,,-$B$136+1))=0,SUM($G223:AD223)=0,SUM(AF222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF222:OFFSET(AF222,,-$B$136+1))=0,SUM($G223:AE223)=0,SUM(AG222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG222:OFFSET(AG222,,-$B$136+1))=0,SUM($G223:AF223)=0,SUM(AH222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH222:OFFSET(AH222,,-$B$136+1))=0,SUM($G223:AG223)=0,SUM(AI222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI222:OFFSET(AI222,,-$B$136+1))=0,SUM($G223:AH223)=0,SUM(AJ222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ222:OFFSET(AJ222,,-$B$136+1))=0,SUM($G223:AI223)=0,SUM(AK222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK222:OFFSET(AK222,,-$B$136+1))=0,SUM($G223:AJ223)=0,SUM(AL222:$AL222)=0,SUM($H222:$AL222)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL222:OFFSET(AL222,,-$B$136+1))=0,SUM($G223:AK223)=0,SUM($AL222:AM222)=0,SUM($H222:$AL222)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H223:OFFSET(H223,,-$B$136+1))=0,SUM($G224:G224)=0,SUM(I223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I223:OFFSET(I223,,-$B$136+1))=0,SUM($G224:H224)=0,SUM(J223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J223:OFFSET(J223,,-$B$136+1))=0,SUM($G224:I224)=0,SUM(K223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K223:OFFSET(K223,,-$B$136+1))=0,SUM($G224:J224)=0,SUM(L223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L223:OFFSET(L223,,-$B$136+1))=0,SUM($G224:K224)=0,SUM(M223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M223:OFFSET(M223,,-$B$136+1))=0,SUM($G224:L224)=0,SUM(N223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N223:OFFSET(N223,,-$B$136+1))=0,SUM($G224:M224)=0,SUM(O223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O223:OFFSET(O223,,-$B$136+1))=0,SUM($G224:N224)=0,SUM(P223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P223:OFFSET(P223,,-$B$136+1))=0,SUM($G224:O224)=0,SUM(Q223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q223:OFFSET(Q223,,-$B$136+1))=0,SUM($G224:P224)=0,SUM(R223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R223:OFFSET(R223,,-$B$136+1))=0,SUM($G224:Q224)=0,SUM(S223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S223:OFFSET(S223,,-$B$136+1))=0,SUM($G224:R224)=0,SUM(T223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T223:OFFSET(T223,,-$B$136+1))=0,SUM($G224:S224)=0,SUM(U223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U223:OFFSET(U223,,-$B$136+1))=0,SUM($G224:T224)=0,SUM(V223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V223:OFFSET(V223,,-$B$136+1))=0,SUM($G224:U224)=0,SUM(W223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W223:OFFSET(W223,,-$B$136+1))=0,SUM($G224:V224)=0,SUM(X223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X223:OFFSET(X223,,-$B$136+1))=0,SUM($G224:W224)=0,SUM(Y223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y223:OFFSET(Y223,,-$B$136+1))=0,SUM($G224:X224)=0,SUM(Z223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z223:OFFSET(Z223,,-$B$136+1))=0,SUM($G224:Y224)=0,SUM(AA223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA223:OFFSET(AA223,,-$B$136+1))=0,SUM($G224:Z224)=0,SUM(AB223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB223:OFFSET(AB223,,-$B$136+1))=0,SUM($G224:AA224)=0,SUM(AC223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC223:OFFSET(AC223,,-$B$136+1))=0,SUM($G224:AB224)=0,SUM(AD223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD223:OFFSET(AD223,,-$B$136+1))=0,SUM($G224:AC224)=0,SUM(AE223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE223:OFFSET(AE223,,-$B$136+1))=0,SUM($G224:AD224)=0,SUM(AF223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF223:OFFSET(AF223,,-$B$136+1))=0,SUM($G224:AE224)=0,SUM(AG223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG223:OFFSET(AG223,,-$B$136+1))=0,SUM($G224:AF224)=0,SUM(AH223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH223:OFFSET(AH223,,-$B$136+1))=0,SUM($G224:AG224)=0,SUM(AI223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI223:OFFSET(AI223,,-$B$136+1))=0,SUM($G224:AH224)=0,SUM(AJ223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ223:OFFSET(AJ223,,-$B$136+1))=0,SUM($G224:AI224)=0,SUM(AK223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK223:OFFSET(AK223,,-$B$136+1))=0,SUM($G224:AJ224)=0,SUM(AL223:$AL223)=0,SUM($H223:$AL223)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL223:OFFSET(AL223,,-$B$136+1))=0,SUM($G224:AK224)=0,SUM($AL223:AM223)=0,SUM($H223:$AL223)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H224:OFFSET(H224,,-$B$136+1))=0,SUM($G225:G225)=0,SUM(I224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I224:OFFSET(I224,,-$B$136+1))=0,SUM($G225:H225)=0,SUM(J224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J224:OFFSET(J224,,-$B$136+1))=0,SUM($G225:I225)=0,SUM(K224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K224:OFFSET(K224,,-$B$136+1))=0,SUM($G225:J225)=0,SUM(L224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L224:OFFSET(L224,,-$B$136+1))=0,SUM($G225:K225)=0,SUM(M224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M224:OFFSET(M224,,-$B$136+1))=0,SUM($G225:L225)=0,SUM(N224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N224:OFFSET(N224,,-$B$136+1))=0,SUM($G225:M225)=0,SUM(O224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O224:OFFSET(O224,,-$B$136+1))=0,SUM($G225:N225)=0,SUM(P224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P224:OFFSET(P224,,-$B$136+1))=0,SUM($G225:O225)=0,SUM(Q224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q224:OFFSET(Q224,,-$B$136+1))=0,SUM($G225:P225)=0,SUM(R224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R224:OFFSET(R224,,-$B$136+1))=0,SUM($G225:Q225)=0,SUM(S224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S224:OFFSET(S224,,-$B$136+1))=0,SUM($G225:R225)=0,SUM(T224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T224:OFFSET(T224,,-$B$136+1))=0,SUM($G225:S225)=0,SUM(U224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U224:OFFSET(U224,,-$B$136+1))=0,SUM($G225:T225)=0,SUM(V224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V224:OFFSET(V224,,-$B$136+1))=0,SUM($G225:U225)=0,SUM(W224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W224:OFFSET(W224,,-$B$136+1))=0,SUM($G225:V225)=0,SUM(X224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X224:OFFSET(X224,,-$B$136+1))=0,SUM($G225:W225)=0,SUM(Y224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y224:OFFSET(Y224,,-$B$136+1))=0,SUM($G225:X225)=0,SUM(Z224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z224:OFFSET(Z224,,-$B$136+1))=0,SUM($G225:Y225)=0,SUM(AA224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA224:OFFSET(AA224,,-$B$136+1))=0,SUM($G225:Z225)=0,SUM(AB224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB224:OFFSET(AB224,,-$B$136+1))=0,SUM($G225:AA225)=0,SUM(AC224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC224:OFFSET(AC224,,-$B$136+1))=0,SUM($G225:AB225)=0,SUM(AD224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD224:OFFSET(AD224,,-$B$136+1))=0,SUM($G225:AC225)=0,SUM(AE224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE224:OFFSET(AE224,,-$B$136+1))=0,SUM($G225:AD225)=0,SUM(AF224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF224:OFFSET(AF224,,-$B$136+1))=0,SUM($G225:AE225)=0,SUM(AG224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG224:OFFSET(AG224,,-$B$136+1))=0,SUM($G225:AF225)=0,SUM(AH224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH224:OFFSET(AH224,,-$B$136+1))=0,SUM($G225:AG225)=0,SUM(AI224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI224:OFFSET(AI224,,-$B$136+1))=0,SUM($G225:AH225)=0,SUM(AJ224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ224:OFFSET(AJ224,,-$B$136+1))=0,SUM($G225:AI225)=0,SUM(AK224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK224:OFFSET(AK224,,-$B$136+1))=0,SUM($G225:AJ225)=0,SUM(AL224:$AL224)=0,SUM($H224:$AL224)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL224:OFFSET(AL224,,-$B$136+1))=0,SUM($G225:AK225)=0,SUM($AL224:AM224)=0,SUM($H224:$AL224)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H225:OFFSET(H225,,-$B$136+1))=0,SUM($G226:G226)=0,SUM(I225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I225:OFFSET(I225,,-$B$136+1))=0,SUM($G226:H226)=0,SUM(J225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J225:OFFSET(J225,,-$B$136+1))=0,SUM($G226:I226)=0,SUM(K225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K225:OFFSET(K225,,-$B$136+1))=0,SUM($G226:J226)=0,SUM(L225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L225:OFFSET(L225,,-$B$136+1))=0,SUM($G226:K226)=0,SUM(M225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M225:OFFSET(M225,,-$B$136+1))=0,SUM($G226:L226)=0,SUM(N225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N225:OFFSET(N225,,-$B$136+1))=0,SUM($G226:M226)=0,SUM(O225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O225:OFFSET(O225,,-$B$136+1))=0,SUM($G226:N226)=0,SUM(P225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P225:OFFSET(P225,,-$B$136+1))=0,SUM($G226:O226)=0,SUM(Q225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q225:OFFSET(Q225,,-$B$136+1))=0,SUM($G226:P226)=0,SUM(R225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R225:OFFSET(R225,,-$B$136+1))=0,SUM($G226:Q226)=0,SUM(S225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S225:OFFSET(S225,,-$B$136+1))=0,SUM($G226:R226)=0,SUM(T225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T225:OFFSET(T225,,-$B$136+1))=0,SUM($G226:S226)=0,SUM(U225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U225:OFFSET(U225,,-$B$136+1))=0,SUM($G226:T226)=0,SUM(V225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V225:OFFSET(V225,,-$B$136+1))=0,SUM($G226:U226)=0,SUM(W225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W225:OFFSET(W225,,-$B$136+1))=0,SUM($G226:V226)=0,SUM(X225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X225:OFFSET(X225,,-$B$136+1))=0,SUM($G226:W226)=0,SUM(Y225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y225:OFFSET(Y225,,-$B$136+1))=0,SUM($G226:X226)=0,SUM(Z225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z225:OFFSET(Z225,,-$B$136+1))=0,SUM($G226:Y226)=0,SUM(AA225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA225:OFFSET(AA225,,-$B$136+1))=0,SUM($G226:Z226)=0,SUM(AB225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB225:OFFSET(AB225,,-$B$136+1))=0,SUM($G226:AA226)=0,SUM(AC225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC225:OFFSET(AC225,,-$B$136+1))=0,SUM($G226:AB226)=0,SUM(AD225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD225:OFFSET(AD225,,-$B$136+1))=0,SUM($G226:AC226)=0,SUM(AE225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE225:OFFSET(AE225,,-$B$136+1))=0,SUM($G226:AD226)=0,SUM(AF225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF225:OFFSET(AF225,,-$B$136+1))=0,SUM($G226:AE226)=0,SUM(AG225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG225:OFFSET(AG225,,-$B$136+1))=0,SUM($G226:AF226)=0,SUM(AH225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH225:OFFSET(AH225,,-$B$136+1))=0,SUM($G226:AG226)=0,SUM(AI225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI225:OFFSET(AI225,,-$B$136+1))=0,SUM($G226:AH226)=0,SUM(AJ225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ225:OFFSET(AJ225,,-$B$136+1))=0,SUM($G226:AI226)=0,SUM(AK225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK225:OFFSET(AK225,,-$B$136+1))=0,SUM($G226:AJ226)=0,SUM(AL225:$AL225)=0,SUM($H225:$AL225)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL225:OFFSET(AL225,,-$B$136+1))=0,SUM($G226:AK226)=0,SUM($AL225:AM225)=0,SUM($H225:$AL225)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H226:OFFSET(H226,,-$B$136+1))=0,SUM($G227:G227)=0,SUM(I226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I226:OFFSET(I226,,-$B$136+1))=0,SUM($G227:H227)=0,SUM(J226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J226:OFFSET(J226,,-$B$136+1))=0,SUM($G227:I227)=0,SUM(K226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K226:OFFSET(K226,,-$B$136+1))=0,SUM($G227:J227)=0,SUM(L226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L226:OFFSET(L226,,-$B$136+1))=0,SUM($G227:K227)=0,SUM(M226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M226:OFFSET(M226,,-$B$136+1))=0,SUM($G227:L227)=0,SUM(N226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N226:OFFSET(N226,,-$B$136+1))=0,SUM($G227:M227)=0,SUM(O226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O226:OFFSET(O226,,-$B$136+1))=0,SUM($G227:N227)=0,SUM(P226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P226:OFFSET(P226,,-$B$136+1))=0,SUM($G227:O227)=0,SUM(Q226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q226:OFFSET(Q226,,-$B$136+1))=0,SUM($G227:P227)=0,SUM(R226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R226:OFFSET(R226,,-$B$136+1))=0,SUM($G227:Q227)=0,SUM(S226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S226:OFFSET(S226,,-$B$136+1))=0,SUM($G227:R227)=0,SUM(T226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T226:OFFSET(T226,,-$B$136+1))=0,SUM($G227:S227)=0,SUM(U226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U226:OFFSET(U226,,-$B$136+1))=0,SUM($G227:T227)=0,SUM(V226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V226:OFFSET(V226,,-$B$136+1))=0,SUM($G227:U227)=0,SUM(W226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W226:OFFSET(W226,,-$B$136+1))=0,SUM($G227:V227)=0,SUM(X226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X226:OFFSET(X226,,-$B$136+1))=0,SUM($G227:W227)=0,SUM(Y226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y226:OFFSET(Y226,,-$B$136+1))=0,SUM($G227:X227)=0,SUM(Z226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z226:OFFSET(Z226,,-$B$136+1))=0,SUM($G227:Y227)=0,SUM(AA226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA226:OFFSET(AA226,,-$B$136+1))=0,SUM($G227:Z227)=0,SUM(AB226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB226:OFFSET(AB226,,-$B$136+1))=0,SUM($G227:AA227)=0,SUM(AC226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC226:OFFSET(AC226,,-$B$136+1))=0,SUM($G227:AB227)=0,SUM(AD226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD226:OFFSET(AD226,,-$B$136+1))=0,SUM($G227:AC227)=0,SUM(AE226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE226:OFFSET(AE226,,-$B$136+1))=0,SUM($G227:AD227)=0,SUM(AF226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF226:OFFSET(AF226,,-$B$136+1))=0,SUM($G227:AE227)=0,SUM(AG226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG226:OFFSET(AG226,,-$B$136+1))=0,SUM($G227:AF227)=0,SUM(AH226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH226:OFFSET(AH226,,-$B$136+1))=0,SUM($G227:AG227)=0,SUM(AI226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI226:OFFSET(AI226,,-$B$136+1))=0,SUM($G227:AH227)=0,SUM(AJ226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ226:OFFSET(AJ226,,-$B$136+1))=0,SUM($G227:AI227)=0,SUM(AK226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK226:OFFSET(AK226,,-$B$136+1))=0,SUM($G227:AJ227)=0,SUM(AL226:$AL226)=0,SUM($H226:$AL226)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL226:OFFSET(AL226,,-$B$136+1))=0,SUM($G227:AK227)=0,SUM($AL226:AM226)=0,SUM($H226:$AL226)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H227:OFFSET(H227,,-$B$136+1))=0,SUM($G228:G228)=0,SUM(I227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I227:OFFSET(I227,,-$B$136+1))=0,SUM($G228:H228)=0,SUM(J227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J227:OFFSET(J227,,-$B$136+1))=0,SUM($G228:I228)=0,SUM(K227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K227:OFFSET(K227,,-$B$136+1))=0,SUM($G228:J228)=0,SUM(L227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L227:OFFSET(L227,,-$B$136+1))=0,SUM($G228:K228)=0,SUM(M227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M227:OFFSET(M227,,-$B$136+1))=0,SUM($G228:L228)=0,SUM(N227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N227:OFFSET(N227,,-$B$136+1))=0,SUM($G228:M228)=0,SUM(O227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O227:OFFSET(O227,,-$B$136+1))=0,SUM($G228:N228)=0,SUM(P227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P227:OFFSET(P227,,-$B$136+1))=0,SUM($G228:O228)=0,SUM(Q227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q227:OFFSET(Q227,,-$B$136+1))=0,SUM($G228:P228)=0,SUM(R227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R227:OFFSET(R227,,-$B$136+1))=0,SUM($G228:Q228)=0,SUM(S227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S227:OFFSET(S227,,-$B$136+1))=0,SUM($G228:R228)=0,SUM(T227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T227:OFFSET(T227,,-$B$136+1))=0,SUM($G228:S228)=0,SUM(U227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U227:OFFSET(U227,,-$B$136+1))=0,SUM($G228:T228)=0,SUM(V227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V227:OFFSET(V227,,-$B$136+1))=0,SUM($G228:U228)=0,SUM(W227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W227:OFFSET(W227,,-$B$136+1))=0,SUM($G228:V228)=0,SUM(X227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X227:OFFSET(X227,,-$B$136+1))=0,SUM($G228:W228)=0,SUM(Y227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y227:OFFSET(Y227,,-$B$136+1))=0,SUM($G228:X228)=0,SUM(Z227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z227:OFFSET(Z227,,-$B$136+1))=0,SUM($G228:Y228)=0,SUM(AA227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA227:OFFSET(AA227,,-$B$136+1))=0,SUM($G228:Z228)=0,SUM(AB227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB227:OFFSET(AB227,,-$B$136+1))=0,SUM($G228:AA228)=0,SUM(AC227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC227:OFFSET(AC227,,-$B$136+1))=0,SUM($G228:AB228)=0,SUM(AD227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD227:OFFSET(AD227,,-$B$136+1))=0,SUM($G228:AC228)=0,SUM(AE227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE227:OFFSET(AE227,,-$B$136+1))=0,SUM($G228:AD228)=0,SUM(AF227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF227:OFFSET(AF227,,-$B$136+1))=0,SUM($G228:AE228)=0,SUM(AG227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG227:OFFSET(AG227,,-$B$136+1))=0,SUM($G228:AF228)=0,SUM(AH227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH227:OFFSET(AH227,,-$B$136+1))=0,SUM($G228:AG228)=0,SUM(AI227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI227:OFFSET(AI227,,-$B$136+1))=0,SUM($G228:AH228)=0,SUM(AJ227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ227:OFFSET(AJ227,,-$B$136+1))=0,SUM($G228:AI228)=0,SUM(AK227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK227:OFFSET(AK227,,-$B$136+1))=0,SUM($G228:AJ228)=0,SUM(AL227:$AL227)=0,SUM($H227:$AL227)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL227:OFFSET(AL227,,-$B$136+1))=0,SUM($G228:AK228)=0,SUM($AL227:AM227)=0,SUM($H227:$AL227)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H228:OFFSET(H228,,-$B$136+1))=0,SUM($G229:G229)=0,SUM(I228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I228:OFFSET(I228,,-$B$136+1))=0,SUM($G229:H229)=0,SUM(J228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J228:OFFSET(J228,,-$B$136+1))=0,SUM($G229:I229)=0,SUM(K228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K228:OFFSET(K228,,-$B$136+1))=0,SUM($G229:J229)=0,SUM(L228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L228:OFFSET(L228,,-$B$136+1))=0,SUM($G229:K229)=0,SUM(M228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M228:OFFSET(M228,,-$B$136+1))=0,SUM($G229:L229)=0,SUM(N228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N228:OFFSET(N228,,-$B$136+1))=0,SUM($G229:M229)=0,SUM(O228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O228:OFFSET(O228,,-$B$136+1))=0,SUM($G229:N229)=0,SUM(P228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P228:OFFSET(P228,,-$B$136+1))=0,SUM($G229:O229)=0,SUM(Q228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q228:OFFSET(Q228,,-$B$136+1))=0,SUM($G229:P229)=0,SUM(R228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R228:OFFSET(R228,,-$B$136+1))=0,SUM($G229:Q229)=0,SUM(S228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S228:OFFSET(S228,,-$B$136+1))=0,SUM($G229:R229)=0,SUM(T228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T228:OFFSET(T228,,-$B$136+1))=0,SUM($G229:S229)=0,SUM(U228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U228:OFFSET(U228,,-$B$136+1))=0,SUM($G229:T229)=0,SUM(V228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V228:OFFSET(V228,,-$B$136+1))=0,SUM($G229:U229)=0,SUM(W228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W228:OFFSET(W228,,-$B$136+1))=0,SUM($G229:V229)=0,SUM(X228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X228:OFFSET(X228,,-$B$136+1))=0,SUM($G229:W229)=0,SUM(Y228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y228:OFFSET(Y228,,-$B$136+1))=0,SUM($G229:X229)=0,SUM(Z228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z228:OFFSET(Z228,,-$B$136+1))=0,SUM($G229:Y229)=0,SUM(AA228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA228:OFFSET(AA228,,-$B$136+1))=0,SUM($G229:Z229)=0,SUM(AB228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB228:OFFSET(AB228,,-$B$136+1))=0,SUM($G229:AA229)=0,SUM(AC228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC228:OFFSET(AC228,,-$B$136+1))=0,SUM($G229:AB229)=0,SUM(AD228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD228:OFFSET(AD228,,-$B$136+1))=0,SUM($G229:AC229)=0,SUM(AE228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE228:OFFSET(AE228,,-$B$136+1))=0,SUM($G229:AD229)=0,SUM(AF228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF228:OFFSET(AF228,,-$B$136+1))=0,SUM($G229:AE229)=0,SUM(AG228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG228:OFFSET(AG228,,-$B$136+1))=0,SUM($G229:AF229)=0,SUM(AH228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH228:OFFSET(AH228,,-$B$136+1))=0,SUM($G229:AG229)=0,SUM(AI228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI228:OFFSET(AI228,,-$B$136+1))=0,SUM($G229:AH229)=0,SUM(AJ228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ228:OFFSET(AJ228,,-$B$136+1))=0,SUM($G229:AI229)=0,SUM(AK228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK228:OFFSET(AK228,,-$B$136+1))=0,SUM($G229:AJ229)=0,SUM(AL228:$AL228)=0,SUM($H228:$AL228)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL228:OFFSET(AL228,,-$B$136+1))=0,SUM($G229:AK229)=0,SUM($AL228:AM228)=0,SUM($H228:$AL228)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H229:OFFSET(H229,,-$B$136+1))=0,SUM($G230:G230)=0,SUM(I229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I229:OFFSET(I229,,-$B$136+1))=0,SUM($G230:H230)=0,SUM(J229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J229:OFFSET(J229,,-$B$136+1))=0,SUM($G230:I230)=0,SUM(K229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K229:OFFSET(K229,,-$B$136+1))=0,SUM($G230:J230)=0,SUM(L229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L229:OFFSET(L229,,-$B$136+1))=0,SUM($G230:K230)=0,SUM(M229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M229:OFFSET(M229,,-$B$136+1))=0,SUM($G230:L230)=0,SUM(N229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N229:OFFSET(N229,,-$B$136+1))=0,SUM($G230:M230)=0,SUM(O229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O229:OFFSET(O229,,-$B$136+1))=0,SUM($G230:N230)=0,SUM(P229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P229:OFFSET(P229,,-$B$136+1))=0,SUM($G230:O230)=0,SUM(Q229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q229:OFFSET(Q229,,-$B$136+1))=0,SUM($G230:P230)=0,SUM(R229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R229:OFFSET(R229,,-$B$136+1))=0,SUM($G230:Q230)=0,SUM(S229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S229:OFFSET(S229,,-$B$136+1))=0,SUM($G230:R230)=0,SUM(T229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T229:OFFSET(T229,,-$B$136+1))=0,SUM($G230:S230)=0,SUM(U229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U229:OFFSET(U229,,-$B$136+1))=0,SUM($G230:T230)=0,SUM(V229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V229:OFFSET(V229,,-$B$136+1))=0,SUM($G230:U230)=0,SUM(W229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W229:OFFSET(W229,,-$B$136+1))=0,SUM($G230:V230)=0,SUM(X229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X229:OFFSET(X229,,-$B$136+1))=0,SUM($G230:W230)=0,SUM(Y229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y229:OFFSET(Y229,,-$B$136+1))=0,SUM($G230:X230)=0,SUM(Z229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z229:OFFSET(Z229,,-$B$136+1))=0,SUM($G230:Y230)=0,SUM(AA229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA229:OFFSET(AA229,,-$B$136+1))=0,SUM($G230:Z230)=0,SUM(AB229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB229:OFFSET(AB229,,-$B$136+1))=0,SUM($G230:AA230)=0,SUM(AC229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC229:OFFSET(AC229,,-$B$136+1))=0,SUM($G230:AB230)=0,SUM(AD229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD229:OFFSET(AD229,,-$B$136+1))=0,SUM($G230:AC230)=0,SUM(AE229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE229:OFFSET(AE229,,-$B$136+1))=0,SUM($G230:AD230)=0,SUM(AF229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF229:OFFSET(AF229,,-$B$136+1))=0,SUM($G230:AE230)=0,SUM(AG229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG229:OFFSET(AG229,,-$B$136+1))=0,SUM($G230:AF230)=0,SUM(AH229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH229:OFFSET(AH229,,-$B$136+1))=0,SUM($G230:AG230)=0,SUM(AI229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI229:OFFSET(AI229,,-$B$136+1))=0,SUM($G230:AH230)=0,SUM(AJ229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ229:OFFSET(AJ229,,-$B$136+1))=0,SUM($G230:AI230)=0,SUM(AK229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK229:OFFSET(AK229,,-$B$136+1))=0,SUM($G230:AJ230)=0,SUM(AL229:$AL229)=0,SUM($H229:$AL229)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL229:OFFSET(AL229,,-$B$136+1))=0,SUM($G230:AK230)=0,SUM($AL229:AM229)=0,SUM($H229:$AL229)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H230:OFFSET(H230,,-$B$136+1))=0,SUM($G231:G231)=0,SUM(I230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(I$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I230:OFFSET(I230,,-$B$136+1))=0,SUM($G231:H231)=0,SUM(J230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(J$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J230:OFFSET(J230,,-$B$136+1))=0,SUM($G231:I231)=0,SUM(K230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(K$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K230:OFFSET(K230,,-$B$136+1))=0,SUM($G231:J231)=0,SUM(L230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(L$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L230:OFFSET(L230,,-$B$136+1))=0,SUM($G231:K231)=0,SUM(M230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(M$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M230:OFFSET(M230,,-$B$136+1))=0,SUM($G231:L231)=0,SUM(N230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(N$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N230:OFFSET(N230,,-$B$136+1))=0,SUM($G231:M231)=0,SUM(O230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(O$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O230:OFFSET(O230,,-$B$136+1))=0,SUM($G231:N231)=0,SUM(P230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(P$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P230:OFFSET(P230,,-$B$136+1))=0,SUM($G231:O231)=0,SUM(Q230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(Q$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q230:OFFSET(Q230,,-$B$136+1))=0,SUM($G231:P231)=0,SUM(R230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(R$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R230:OFFSET(R230,,-$B$136+1))=0,SUM($G231:Q231)=0,SUM(S230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(S$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S230:OFFSET(S230,,-$B$136+1))=0,SUM($G231:R231)=0,SUM(T230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(T$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T230:OFFSET(T230,,-$B$136+1))=0,SUM($G231:S231)=0,SUM(U230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(U$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U230:OFFSET(U230,,-$B$136+1))=0,SUM($G231:T231)=0,SUM(V230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(V$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V230:OFFSET(V230,,-$B$136+1))=0,SUM($G231:U231)=0,SUM(W230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(W$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W230:OFFSET(W230,,-$B$136+1))=0,SUM($G231:V231)=0,SUM(X230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(X$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X230:OFFSET(X230,,-$B$136+1))=0,SUM($G231:W231)=0,SUM(Y230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(Y$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y230:OFFSET(Y230,,-$B$136+1))=0,SUM($G231:X231)=0,SUM(Z230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(Z$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z230:OFFSET(Z230,,-$B$136+1))=0,SUM($G231:Y231)=0,SUM(AA230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AA$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA230:OFFSET(AA230,,-$B$136+1))=0,SUM($G231:Z231)=0,SUM(AB230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AB$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB230:OFFSET(AB230,,-$B$136+1))=0,SUM($G231:AA231)=0,SUM(AC230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AC$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC230:OFFSET(AC230,,-$B$136+1))=0,SUM($G231:AB231)=0,SUM(AD230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AD$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD230:OFFSET(AD230,,-$B$136+1))=0,SUM($G231:AC231)=0,SUM(AE230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AE$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE230:OFFSET(AE230,,-$B$136+1))=0,SUM($G231:AD231)=0,SUM(AF230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AF$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF230:OFFSET(AF230,,-$B$136+1))=0,SUM($G231:AE231)=0,SUM(AG230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AG$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG230:OFFSET(AG230,,-$B$136+1))=0,SUM($G231:AF231)=0,SUM(AH230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AH$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH230:OFFSET(AH230,,-$B$136+1))=0,SUM($G231:AG231)=0,SUM(AI230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AI$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI230:OFFSET(AI230,,-$B$136+1))=0,SUM($G231:AH231)=0,SUM(AJ230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AJ$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ230:OFFSET(AJ230,,-$B$136+1))=0,SUM($G231:AI231)=0,SUM(AK230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AK$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK230:OFFSET(AK230,,-$B$136+1))=0,SUM($G231:AJ231)=0,SUM(AL230:$AL230)=0,SUM($H230:$AL230)=1),1,0)","v":0},{"$f":"IF(AND(AL$209-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL230:OFFSET(AL230,,-$B$136+1))=0,SUM($G231:AK231)=0,SUM($AL230:AM230)=0,SUM($H230:$AL230)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H212:H231)+H233","v":1},{"$f":"SUM(I212:I231)+I233","v":1},2,2,2,2,3,3,3,4,4,4,4,5,5,5,6,6,6,6,7,7,7,7,7,7,7,8,8,8]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H209","v":0},{"$f":"I209","v":376451.16119881812},{"$f":"J209-I209+I238","v":752902.32239763625},1102578.6296868287,814604.15563919838,1164280.4629283908,1513956.770217583,1863633.0775067755,1010799.7950720137,1360476.1023612067,{"$f":"R209-Q209+Q238","v":1710152.4096503996},713631.74374342244,1063308.0510326158,1412984.3583218073,1762660.6656110007,771505.02846323699,1121181.3357524304,1470857.6430416238,897063.0051408814,1246739.312430074,1596415.6197192674,1946091.927008457,709195.30753065413,{"$f":"AE209-AD209+AD238","v":1058871.6148198457},1408547.92210904,1758224.2293982324,2107900.536687423,2457576.8439766155,2807253.1512658098,881673.35038002999,1231349.6576692187]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G212:G231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H212:H231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I212:I231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(J212:J231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(K212:K231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L212:L231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(M212:M231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N212:N231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(O212:O231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(P212:P231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q212:Q231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(R212:R231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(S212:S231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T212:T231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U212:U231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(V212:V231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W212:W231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X212:X231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(Y212:Y231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z212:Z231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA212:AA231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AB212:AB231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(AC212:AC231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD212:AD231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AE212:AE231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF212:AF231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG212:AG231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AH212:AH231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI212:AI231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AJ212:AJ231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AK212:AK231)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK233,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H236-H237","v":0},{"$f":"I236-I237","v":376451.16119881812},{"$f":"J236-J237","v":752902.32239763625},{"$f":"K236-K237","v":464927.84835000616},{"$f":"L236-L237","v":814604.15563919838},{"$f":"M236-M237","v":1164280.4629283908},{"$f":"N236-N237","v":1513956.770217583},661123.48778282176,{"$f":"P236-P237","v":1010799.7950720137},{"$f":"Q236-Q237","v":1360476.1023612067},{"$f":"R236-R237","v":363955.43645423185},{"$f":"S236-S237","v":713631.74374342244},1063308.0510326158,1412984.3583218073,421828.7211740464,771505.02846323699,1121181.3357524304,547386.69785168988,897063.0051408814,1246739.312430074,1596415.6197192674,359519.00024146074,709195.30753065413,1058871.6148198457,1408547.92210904,1758224.2293982324,2107900.536687423,2457576.8439766155,531997.04309083568,881673.35038002999,1231349.6576692187]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H237,'7. Council Development Timing'!$G$6:$G$25,0))+G239,G239)","v":0},{"$f":"IF(I237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I237,'7. Council Development Timing'!$G$6:$G$25,0))+H239,H239)","v":0},{"$f":"IF(J237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J237,'7. Council Development Timing'!$G$6:$G$25,0))+I239,I239)","v":0},{"$f":"IF(K237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K237,'7. Council Development Timing'!$G$6:$G$25,0))+J239,J239)","v":109},{"$f":"IF(L237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L237,'7. Council Development Timing'!$G$6:$G$25,0))+K239,K239)","v":109},{"$f":"IF(M237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M237,'7. Council Development Timing'!$G$6:$G$25,0))+L239,L239)","v":109},{"$f":"IF(N237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N237,'7. Council Development Timing'!$G$6:$G$25,0))+M239,M239)","v":109},{"$f":"IF(O237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O237,'7. Council Development Timing'!$G$6:$G$25,0))+N239,N239)","v":539},{"$f":"IF(P237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P237,'7. Council Development Timing'!$G$6:$G$25,0))+O239,O239)","v":539},{"$f":"IF(Q237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q237,'7. Council Development Timing'!$G$6:$G$25,0))+P239,P239)","v":539},{"$f":"IF(R237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R237,'7. Council Development Timing'!$G$6:$G$25,0))+Q239,Q239)","v":919},{"$f":"IF(S237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S237,'7. Council Development Timing'!$G$6:$G$25,0))+R239,R239)","v":919},{"$f":"IF(T237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T237,'7. Council Development Timing'!$G$6:$G$25,0))+S239,S239)","v":919},{"$f":"IF(U237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U237,'7. Council Development Timing'!$G$6:$G$25,0))+T239,T239)","v":919},{"$f":"IF(V237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V237,'7. Council Development Timing'!$G$6:$G$25,0))+U239,U239)","v":1145},{"$f":"IF(W237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W237,'7. Council Development Timing'!$G$6:$G$25,0))+V239,V239)","v":1145},{"$f":"IF(X237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X237,'7. Council Development Timing'!$G$6:$G$25,0))+W239,W239)","v":1145},{"$f":"IF(Y237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y237,'7. Council Development Timing'!$G$6:$G$25,0))+X239,X239)","v":1257},{"$f":"IF(Z237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z237,'7. Council Development Timing'!$G$6:$G$25,0))+Y239,Y239)","v":1257},{"$f":"IF(AA237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA237,'7. Council Development Timing'!$G$6:$G$25,0))+Z239,Z239)","v":1257},{"$f":"IF(AB237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB237,'7. Council Development Timing'!$G$6:$G$25,0))+AA239,AA239)","v":1257},{"$f":"IF(AC237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC237,'7. Council Development Timing'!$G$6:$G$25,0))+AB239,AB239)","v":1357},{"$f":"IF(AD237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD237,'7. Council Development Timing'!$G$6:$G$25,0))+AC239,AC239)","v":1357},{"$f":"IF(AE237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE237,'7. Council Development Timing'!$G$6:$G$25,0))+AD239,AD239)","v":1357},{"$f":"IF(AF237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF237,'7. Council Development Timing'!$G$6:$G$25,0))+AE239,AE239)","v":1357},{"$f":"IF(AG237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG237,'7. Council Development Timing'!$G$6:$G$25,0))+AF239,AF239)","v":1357},{"$f":"IF(AH237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH237,'7. Council Development Timing'!$G$6:$G$25,0))+AG239,AG239)","v":1357},{"$f":"IF(AI237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI237,'7. Council Development Timing'!$G$6:$G$25,0))+AH239,AH239)","v":1357},{"$f":"IF(AJ237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ237,'7. Council Development Timing'!$G$6:$G$25,0))+AI239,AI239)","v":1435},{"$f":"IF(AK237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK237,'7. Council Development Timing'!$G$6:$G$25,0))+AJ239,AJ239)","v":1435},{"$f":"IF(AL237<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL237,'7. Council Development Timing'!$G$6:$G$25,0))+AK239,AK239)","v":1435}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(K237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(L237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(N237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(P237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Q237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(S237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(T237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(W237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(Z237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AC237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(AD237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AF237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AI237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AK237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AL237<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK233,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]
[null,"100% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (20%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$129","v":0},{"$f":"I$129","v":7529023.2239763625},15058046.447952725,22051572.593736574,29045098.739520416,36038624.885304265,43032151.031088114,50025677.176871955,57019203.322655797,64012729.468439654,71006255.61422351,77999781.760007322,84993307.905791193,91986834.05157502,98980360.197358891,105973886.3431427,112967412.48892656,119960938.63471043,126954464.78049427,133947990.92627811,140941517.07206199,147935043.21784577,154928569.36362964,161922095.50941348,168915621.65519735,175909147.80098119,182902673.94676504,189896200.09254888,196889726.23833275,203883252.38411662,210876778.5299004]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:G246)=0),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:H246)=0),1,0)","v":1},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:I246)=0),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:J246)=0),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:K246)=0),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:L246)=0),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:M246)=0),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:N246)=0),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:O246)=0),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:P246)=0),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:Q246)=0),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:R246)=0),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:S246)=0),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:T246)=0),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:U246)=0),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:V246)=0),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:W246)=0),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:X246)=0),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:Y246)=0),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:Z246)=0),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AA246)=0),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AB246)=0),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AC246)=0),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AD246)=0),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AE246)=0),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AF246)=0),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AG246)=0),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AH246)=0),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AI246)=0),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AJ246)=0),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G246:AK246)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H246:OFFSET(H246,,-$B$136+1))=0,SUM($G247:G247)=0,SUM(I246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I246:OFFSET(I246,,-$B$136+1))=0,SUM($G247:H247)=0,SUM(J246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J246:OFFSET(J246,,-$B$136+1))=0,SUM($G247:I247)=0,SUM(K246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K246:OFFSET(K246,,-$B$136+1))=0,SUM($G247:J247)=0,SUM(L246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L246:OFFSET(L246,,-$B$136+1))=0,SUM($G247:K247)=0,SUM(M246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":1},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M246:OFFSET(M246,,-$B$136+1))=0,SUM($G247:L247)=0,SUM(N246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N246:OFFSET(N246,,-$B$136+1))=0,SUM($G247:M247)=0,SUM(O246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O246:OFFSET(O246,,-$B$136+1))=0,SUM($G247:N247)=0,SUM(P246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P246:OFFSET(P246,,-$B$136+1))=0,SUM($G247:O247)=0,SUM(Q246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q246:OFFSET(Q246,,-$B$136+1))=0,SUM($G247:P247)=0,SUM(R246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R246:OFFSET(R246,,-$B$136+1))=0,SUM($G247:Q247)=0,SUM(S246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S246:OFFSET(S246,,-$B$136+1))=0,SUM($G247:R247)=0,SUM(T246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T246:OFFSET(T246,,-$B$136+1))=0,SUM($G247:S247)=0,SUM(U246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U246:OFFSET(U246,,-$B$136+1))=0,SUM($G247:T247)=0,SUM(V246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V246:OFFSET(V246,,-$B$136+1))=0,SUM($G247:U247)=0,SUM(W246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W246:OFFSET(W246,,-$B$136+1))=0,SUM($G247:V247)=0,SUM(X246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X246:OFFSET(X246,,-$B$136+1))=0,SUM($G247:W247)=0,SUM(Y246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y246:OFFSET(Y246,,-$B$136+1))=0,SUM($G247:X247)=0,SUM(Z246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z246:OFFSET(Z246,,-$B$136+1))=0,SUM($G247:Y247)=0,SUM(AA246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA246:OFFSET(AA246,,-$B$136+1))=0,SUM($G247:Z247)=0,SUM(AB246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB246:OFFSET(AB246,,-$B$136+1))=0,SUM($G247:AA247)=0,SUM(AC246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC246:OFFSET(AC246,,-$B$136+1))=0,SUM($G247:AB247)=0,SUM(AD246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD246:OFFSET(AD246,,-$B$136+1))=0,SUM($G247:AC247)=0,SUM(AE246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE246:OFFSET(AE246,,-$B$136+1))=0,SUM($G247:AD247)=0,SUM(AF246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF246:OFFSET(AF246,,-$B$136+1))=0,SUM($G247:AE247)=0,SUM(AG246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG246:OFFSET(AG246,,-$B$136+1))=0,SUM($G247:AF247)=0,SUM(AH246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH246:OFFSET(AH246,,-$B$136+1))=0,SUM($G247:AG247)=0,SUM(AI246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI246:OFFSET(AI246,,-$B$136+1))=0,SUM($G247:AH247)=0,SUM(AJ246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ246:OFFSET(AJ246,,-$B$136+1))=0,SUM($G247:AI247)=0,SUM(AK246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK246:OFFSET(AK246,,-$B$136+1))=0,SUM($G247:AJ247)=0,SUM(AL246:$AL246)=0,SUM($H246:$AL246)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL246:OFFSET(AL246,,-$B$136+1))=0,SUM($G247:AK247)=0,SUM($AL246:AM246)=0,SUM($H246:$AL246)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H247:OFFSET(H247,,-$B$136+1))=0,SUM($G248:G248)=0,SUM(I247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I247:OFFSET(I247,,-$B$136+1))=0,SUM($G248:H248)=0,SUM(J247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J247:OFFSET(J247,,-$B$136+1))=0,SUM($G248:I248)=0,SUM(K247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K247:OFFSET(K247,,-$B$136+1))=0,SUM($G248:J248)=0,SUM(L247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L247:OFFSET(L247,,-$B$136+1))=0,SUM($G248:K248)=0,SUM(M247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M247:OFFSET(M247,,-$B$136+1))=0,SUM($G248:L248)=0,SUM(N247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N247:OFFSET(N247,,-$B$136+1))=0,SUM($G248:M248)=0,SUM(O247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O247:OFFSET(O247,,-$B$136+1))=0,SUM($G248:N248)=0,SUM(P247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":1},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P247:OFFSET(P247,,-$B$136+1))=0,SUM($G248:O248)=0,SUM(Q247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q247:OFFSET(Q247,,-$B$136+1))=0,SUM($G248:P248)=0,SUM(R247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R247:OFFSET(R247,,-$B$136+1))=0,SUM($G248:Q248)=0,SUM(S247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S247:OFFSET(S247,,-$B$136+1))=0,SUM($G248:R248)=0,SUM(T247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T247:OFFSET(T247,,-$B$136+1))=0,SUM($G248:S248)=0,SUM(U247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U247:OFFSET(U247,,-$B$136+1))=0,SUM($G248:T248)=0,SUM(V247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V247:OFFSET(V247,,-$B$136+1))=0,SUM($G248:U248)=0,SUM(W247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W247:OFFSET(W247,,-$B$136+1))=0,SUM($G248:V248)=0,SUM(X247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X247:OFFSET(X247,,-$B$136+1))=0,SUM($G248:W248)=0,SUM(Y247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y247:OFFSET(Y247,,-$B$136+1))=0,SUM($G248:X248)=0,SUM(Z247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z247:OFFSET(Z247,,-$B$136+1))=0,SUM($G248:Y248)=0,SUM(AA247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA247:OFFSET(AA247,,-$B$136+1))=0,SUM($G248:Z248)=0,SUM(AB247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB247:OFFSET(AB247,,-$B$136+1))=0,SUM($G248:AA248)=0,SUM(AC247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC247:OFFSET(AC247,,-$B$136+1))=0,SUM($G248:AB248)=0,SUM(AD247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD247:OFFSET(AD247,,-$B$136+1))=0,SUM($G248:AC248)=0,SUM(AE247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE247:OFFSET(AE247,,-$B$136+1))=0,SUM($G248:AD248)=0,SUM(AF247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF247:OFFSET(AF247,,-$B$136+1))=0,SUM($G248:AE248)=0,SUM(AG247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG247:OFFSET(AG247,,-$B$136+1))=0,SUM($G248:AF248)=0,SUM(AH247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH247:OFFSET(AH247,,-$B$136+1))=0,SUM($G248:AG248)=0,SUM(AI247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI247:OFFSET(AI247,,-$B$136+1))=0,SUM($G248:AH248)=0,SUM(AJ247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ247:OFFSET(AJ247,,-$B$136+1))=0,SUM($G248:AI248)=0,SUM(AK247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK247:OFFSET(AK247,,-$B$136+1))=0,SUM($G248:AJ248)=0,SUM(AL247:$AL247)=0,SUM($H247:$AL247)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL247:OFFSET(AL247,,-$B$136+1))=0,SUM($G248:AK248)=0,SUM($AL247:AM247)=0,SUM($H247:$AL247)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H248:OFFSET(H248,,-$B$136+1))=0,SUM($G249:G249)=0,SUM(I248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I248:OFFSET(I248,,-$B$136+1))=0,SUM($G249:H249)=0,SUM(J248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J248:OFFSET(J248,,-$B$136+1))=0,SUM($G249:I249)=0,SUM(K248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K248:OFFSET(K248,,-$B$136+1))=0,SUM($G249:J249)=0,SUM(L248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L248:OFFSET(L248,,-$B$136+1))=0,SUM($G249:K249)=0,SUM(M248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M248:OFFSET(M248,,-$B$136+1))=0,SUM($G249:L249)=0,SUM(N248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N248:OFFSET(N248,,-$B$136+1))=0,SUM($G249:M249)=0,SUM(O248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O248:OFFSET(O248,,-$B$136+1))=0,SUM($G249:N249)=0,SUM(P248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P248:OFFSET(P248,,-$B$136+1))=0,SUM($G249:O249)=0,SUM(Q248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q248:OFFSET(Q248,,-$B$136+1))=0,SUM($G249:P249)=0,SUM(R248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R248:OFFSET(R248,,-$B$136+1))=0,SUM($G249:Q249)=0,SUM(S248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":1},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S248:OFFSET(S248,,-$B$136+1))=0,SUM($G249:R249)=0,SUM(T248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T248:OFFSET(T248,,-$B$136+1))=0,SUM($G249:S249)=0,SUM(U248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U248:OFFSET(U248,,-$B$136+1))=0,SUM($G249:T249)=0,SUM(V248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V248:OFFSET(V248,,-$B$136+1))=0,SUM($G249:U249)=0,SUM(W248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W248:OFFSET(W248,,-$B$136+1))=0,SUM($G249:V249)=0,SUM(X248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X248:OFFSET(X248,,-$B$136+1))=0,SUM($G249:W249)=0,SUM(Y248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y248:OFFSET(Y248,,-$B$136+1))=0,SUM($G249:X249)=0,SUM(Z248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z248:OFFSET(Z248,,-$B$136+1))=0,SUM($G249:Y249)=0,SUM(AA248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA248:OFFSET(AA248,,-$B$136+1))=0,SUM($G249:Z249)=0,SUM(AB248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB248:OFFSET(AB248,,-$B$136+1))=0,SUM($G249:AA249)=0,SUM(AC248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC248:OFFSET(AC248,,-$B$136+1))=0,SUM($G249:AB249)=0,SUM(AD248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD248:OFFSET(AD248,,-$B$136+1))=0,SUM($G249:AC249)=0,SUM(AE248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE248:OFFSET(AE248,,-$B$136+1))=0,SUM($G249:AD249)=0,SUM(AF248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF248:OFFSET(AF248,,-$B$136+1))=0,SUM($G249:AE249)=0,SUM(AG248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG248:OFFSET(AG248,,-$B$136+1))=0,SUM($G249:AF249)=0,SUM(AH248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH248:OFFSET(AH248,,-$B$136+1))=0,SUM($G249:AG249)=0,SUM(AI248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI248:OFFSET(AI248,,-$B$136+1))=0,SUM($G249:AH249)=0,SUM(AJ248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ248:OFFSET(AJ248,,-$B$136+1))=0,SUM($G249:AI249)=0,SUM(AK248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK248:OFFSET(AK248,,-$B$136+1))=0,SUM($G249:AJ249)=0,SUM(AL248:$AL248)=0,SUM($H248:$AL248)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL248:OFFSET(AL248,,-$B$136+1))=0,SUM($G249:AK249)=0,SUM($AL248:AM248)=0,SUM($H248:$AL248)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H249:OFFSET(H249,,-$B$136+1))=0,SUM($G250:G250)=0,SUM(I249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I249:OFFSET(I249,,-$B$136+1))=0,SUM($G250:H250)=0,SUM(J249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J249:OFFSET(J249,,-$B$136+1))=0,SUM($G250:I250)=0,SUM(K249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K249:OFFSET(K249,,-$B$136+1))=0,SUM($G250:J250)=0,SUM(L249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L249:OFFSET(L249,,-$B$136+1))=0,SUM($G250:K250)=0,SUM(M249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M249:OFFSET(M249,,-$B$136+1))=0,SUM($G250:L250)=0,SUM(N249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N249:OFFSET(N249,,-$B$136+1))=0,SUM($G250:M250)=0,SUM(O249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O249:OFFSET(O249,,-$B$136+1))=0,SUM($G250:N250)=0,SUM(P249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P249:OFFSET(P249,,-$B$136+1))=0,SUM($G250:O250)=0,SUM(Q249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q249:OFFSET(Q249,,-$B$136+1))=0,SUM($G250:P250)=0,SUM(R249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R249:OFFSET(R249,,-$B$136+1))=0,SUM($G250:Q250)=0,SUM(S249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S249:OFFSET(S249,,-$B$136+1))=0,SUM($G250:R250)=0,SUM(T249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T249:OFFSET(T249,,-$B$136+1))=0,SUM($G250:S250)=0,SUM(U249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U249:OFFSET(U249,,-$B$136+1))=0,SUM($G250:T250)=0,SUM(V249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":1},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V249:OFFSET(V249,,-$B$136+1))=0,SUM($G250:U250)=0,SUM(W249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W249:OFFSET(W249,,-$B$136+1))=0,SUM($G250:V250)=0,SUM(X249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X249:OFFSET(X249,,-$B$136+1))=0,SUM($G250:W250)=0,SUM(Y249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y249:OFFSET(Y249,,-$B$136+1))=0,SUM($G250:X250)=0,SUM(Z249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z249:OFFSET(Z249,,-$B$136+1))=0,SUM($G250:Y250)=0,SUM(AA249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA249:OFFSET(AA249,,-$B$136+1))=0,SUM($G250:Z250)=0,SUM(AB249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB249:OFFSET(AB249,,-$B$136+1))=0,SUM($G250:AA250)=0,SUM(AC249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC249:OFFSET(AC249,,-$B$136+1))=0,SUM($G250:AB250)=0,SUM(AD249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD249:OFFSET(AD249,,-$B$136+1))=0,SUM($G250:AC250)=0,SUM(AE249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE249:OFFSET(AE249,,-$B$136+1))=0,SUM($G250:AD250)=0,SUM(AF249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF249:OFFSET(AF249,,-$B$136+1))=0,SUM($G250:AE250)=0,SUM(AG249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG249:OFFSET(AG249,,-$B$136+1))=0,SUM($G250:AF250)=0,SUM(AH249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH249:OFFSET(AH249,,-$B$136+1))=0,SUM($G250:AG250)=0,SUM(AI249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI249:OFFSET(AI249,,-$B$136+1))=0,SUM($G250:AH250)=0,SUM(AJ249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ249:OFFSET(AJ249,,-$B$136+1))=0,SUM($G250:AI250)=0,SUM(AK249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK249:OFFSET(AK249,,-$B$136+1))=0,SUM($G250:AJ250)=0,SUM(AL249:$AL249)=0,SUM($H249:$AL249)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL249:OFFSET(AL249,,-$B$136+1))=0,SUM($G250:AK250)=0,SUM($AL249:AM249)=0,SUM($H249:$AL249)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H250:OFFSET(H250,,-$B$136+1))=0,SUM($G251:G251)=0,SUM(I250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I250:OFFSET(I250,,-$B$136+1))=0,SUM($G251:H251)=0,SUM(J250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J250:OFFSET(J250,,-$B$136+1))=0,SUM($G251:I251)=0,SUM(K250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K250:OFFSET(K250,,-$B$136+1))=0,SUM($G251:J251)=0,SUM(L250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L250:OFFSET(L250,,-$B$136+1))=0,SUM($G251:K251)=0,SUM(M250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M250:OFFSET(M250,,-$B$136+1))=0,SUM($G251:L251)=0,SUM(N250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N250:OFFSET(N250,,-$B$136+1))=0,SUM($G251:M251)=0,SUM(O250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O250:OFFSET(O250,,-$B$136+1))=0,SUM($G251:N251)=0,SUM(P250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P250:OFFSET(P250,,-$B$136+1))=0,SUM($G251:O251)=0,SUM(Q250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q250:OFFSET(Q250,,-$B$136+1))=0,SUM($G251:P251)=0,SUM(R250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R250:OFFSET(R250,,-$B$136+1))=0,SUM($G251:Q251)=0,SUM(S250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S250:OFFSET(S250,,-$B$136+1))=0,SUM($G251:R251)=0,SUM(T250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T250:OFFSET(T250,,-$B$136+1))=0,SUM($G251:S251)=0,SUM(U250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U250:OFFSET(U250,,-$B$136+1))=0,SUM($G251:T251)=0,SUM(V250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V250:OFFSET(V250,,-$B$136+1))=0,SUM($G251:U251)=0,SUM(W250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W250:OFFSET(W250,,-$B$136+1))=0,SUM($G251:V251)=0,SUM(X250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X250:OFFSET(X250,,-$B$136+1))=0,SUM($G251:W251)=0,SUM(Y250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":1},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y250:OFFSET(Y250,,-$B$136+1))=0,SUM($G251:X251)=0,SUM(Z250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z250:OFFSET(Z250,,-$B$136+1))=0,SUM($G251:Y251)=0,SUM(AA250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA250:OFFSET(AA250,,-$B$136+1))=0,SUM($G251:Z251)=0,SUM(AB250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB250:OFFSET(AB250,,-$B$136+1))=0,SUM($G251:AA251)=0,SUM(AC250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC250:OFFSET(AC250,,-$B$136+1))=0,SUM($G251:AB251)=0,SUM(AD250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD250:OFFSET(AD250,,-$B$136+1))=0,SUM($G251:AC251)=0,SUM(AE250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE250:OFFSET(AE250,,-$B$136+1))=0,SUM($G251:AD251)=0,SUM(AF250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF250:OFFSET(AF250,,-$B$136+1))=0,SUM($G251:AE251)=0,SUM(AG250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG250:OFFSET(AG250,,-$B$136+1))=0,SUM($G251:AF251)=0,SUM(AH250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH250:OFFSET(AH250,,-$B$136+1))=0,SUM($G251:AG251)=0,SUM(AI250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI250:OFFSET(AI250,,-$B$136+1))=0,SUM($G251:AH251)=0,SUM(AJ250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ250:OFFSET(AJ250,,-$B$136+1))=0,SUM($G251:AI251)=0,SUM(AK250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK250:OFFSET(AK250,,-$B$136+1))=0,SUM($G251:AJ251)=0,SUM(AL250:$AL250)=0,SUM($H250:$AL250)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL250:OFFSET(AL250,,-$B$136+1))=0,SUM($G251:AK251)=0,SUM($AL250:AM250)=0,SUM($H250:$AL250)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H251:OFFSET(H251,,-$B$136+1))=0,SUM($G252:G252)=0,SUM(I251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I251:OFFSET(I251,,-$B$136+1))=0,SUM($G252:H252)=0,SUM(J251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J251:OFFSET(J251,,-$B$136+1))=0,SUM($G252:I252)=0,SUM(K251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K251:OFFSET(K251,,-$B$136+1))=0,SUM($G252:J252)=0,SUM(L251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L251:OFFSET(L251,,-$B$136+1))=0,SUM($G252:K252)=0,SUM(M251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M251:OFFSET(M251,,-$B$136+1))=0,SUM($G252:L252)=0,SUM(N251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N251:OFFSET(N251,,-$B$136+1))=0,SUM($G252:M252)=0,SUM(O251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O251:OFFSET(O251,,-$B$136+1))=0,SUM($G252:N252)=0,SUM(P251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P251:OFFSET(P251,,-$B$136+1))=0,SUM($G252:O252)=0,SUM(Q251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q251:OFFSET(Q251,,-$B$136+1))=0,SUM($G252:P252)=0,SUM(R251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R251:OFFSET(R251,,-$B$136+1))=0,SUM($G252:Q252)=0,SUM(S251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S251:OFFSET(S251,,-$B$136+1))=0,SUM($G252:R252)=0,SUM(T251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T251:OFFSET(T251,,-$B$136+1))=0,SUM($G252:S252)=0,SUM(U251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U251:OFFSET(U251,,-$B$136+1))=0,SUM($G252:T252)=0,SUM(V251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V251:OFFSET(V251,,-$B$136+1))=0,SUM($G252:U252)=0,SUM(W251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W251:OFFSET(W251,,-$B$136+1))=0,SUM($G252:V252)=0,SUM(X251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X251:OFFSET(X251,,-$B$136+1))=0,SUM($G252:W252)=0,SUM(Y251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y251:OFFSET(Y251,,-$B$136+1))=0,SUM($G252:X252)=0,SUM(Z251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z251:OFFSET(Z251,,-$B$136+1))=0,SUM($G252:Y252)=0,SUM(AA251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA251:OFFSET(AA251,,-$B$136+1))=0,SUM($G252:Z252)=0,SUM(AB251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":1},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB251:OFFSET(AB251,,-$B$136+1))=0,SUM($G252:AA252)=0,SUM(AC251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC251:OFFSET(AC251,,-$B$136+1))=0,SUM($G252:AB252)=0,SUM(AD251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD251:OFFSET(AD251,,-$B$136+1))=0,SUM($G252:AC252)=0,SUM(AE251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE251:OFFSET(AE251,,-$B$136+1))=0,SUM($G252:AD252)=0,SUM(AF251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF251:OFFSET(AF251,,-$B$136+1))=0,SUM($G252:AE252)=0,SUM(AG251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG251:OFFSET(AG251,,-$B$136+1))=0,SUM($G252:AF252)=0,SUM(AH251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH251:OFFSET(AH251,,-$B$136+1))=0,SUM($G252:AG252)=0,SUM(AI251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI251:OFFSET(AI251,,-$B$136+1))=0,SUM($G252:AH252)=0,SUM(AJ251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ251:OFFSET(AJ251,,-$B$136+1))=0,SUM($G252:AI252)=0,SUM(AK251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK251:OFFSET(AK251,,-$B$136+1))=0,SUM($G252:AJ252)=0,SUM(AL251:$AL251)=0,SUM($H251:$AL251)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL251:OFFSET(AL251,,-$B$136+1))=0,SUM($G252:AK252)=0,SUM($AL251:AM251)=0,SUM($H251:$AL251)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H252:OFFSET(H252,,-$B$136+1))=0,SUM($G253:G253)=0,SUM(I252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I252:OFFSET(I252,,-$B$136+1))=0,SUM($G253:H253)=0,SUM(J252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J252:OFFSET(J252,,-$B$136+1))=0,SUM($G253:I253)=0,SUM(K252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K252:OFFSET(K252,,-$B$136+1))=0,SUM($G253:J253)=0,SUM(L252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L252:OFFSET(L252,,-$B$136+1))=0,SUM($G253:K253)=0,SUM(M252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M252:OFFSET(M252,,-$B$136+1))=0,SUM($G253:L253)=0,SUM(N252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N252:OFFSET(N252,,-$B$136+1))=0,SUM($G253:M253)=0,SUM(O252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O252:OFFSET(O252,,-$B$136+1))=0,SUM($G253:N253)=0,SUM(P252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P252:OFFSET(P252,,-$B$136+1))=0,SUM($G253:O253)=0,SUM(Q252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q252:OFFSET(Q252,,-$B$136+1))=0,SUM($G253:P253)=0,SUM(R252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R252:OFFSET(R252,,-$B$136+1))=0,SUM($G253:Q253)=0,SUM(S252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S252:OFFSET(S252,,-$B$136+1))=0,SUM($G253:R253)=0,SUM(T252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T252:OFFSET(T252,,-$B$136+1))=0,SUM($G253:S253)=0,SUM(U252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U252:OFFSET(U252,,-$B$136+1))=0,SUM($G253:T253)=0,SUM(V252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V252:OFFSET(V252,,-$B$136+1))=0,SUM($G253:U253)=0,SUM(W252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W252:OFFSET(W252,,-$B$136+1))=0,SUM($G253:V253)=0,SUM(X252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X252:OFFSET(X252,,-$B$136+1))=0,SUM($G253:W253)=0,SUM(Y252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y252:OFFSET(Y252,,-$B$136+1))=0,SUM($G253:X253)=0,SUM(Z252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z252:OFFSET(Z252,,-$B$136+1))=0,SUM($G253:Y253)=0,SUM(AA252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA252:OFFSET(AA252,,-$B$136+1))=0,SUM($G253:Z253)=0,SUM(AB252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB252:OFFSET(AB252,,-$B$136+1))=0,SUM($G253:AA253)=0,SUM(AC252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC252:OFFSET(AC252,,-$B$136+1))=0,SUM($G253:AB253)=0,SUM(AD252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD252:OFFSET(AD252,,-$B$136+1))=0,SUM($G253:AC253)=0,SUM(AE252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":1},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE252:OFFSET(AE252,,-$B$136+1))=0,SUM($G253:AD253)=0,SUM(AF252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF252:OFFSET(AF252,,-$B$136+1))=0,SUM($G253:AE253)=0,SUM(AG252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG252:OFFSET(AG252,,-$B$136+1))=0,SUM($G253:AF253)=0,SUM(AH252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH252:OFFSET(AH252,,-$B$136+1))=0,SUM($G253:AG253)=0,SUM(AI252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI252:OFFSET(AI252,,-$B$136+1))=0,SUM($G253:AH253)=0,SUM(AJ252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ252:OFFSET(AJ252,,-$B$136+1))=0,SUM($G253:AI253)=0,SUM(AK252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK252:OFFSET(AK252,,-$B$136+1))=0,SUM($G253:AJ253)=0,SUM(AL252:$AL252)=0,SUM($H252:$AL252)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL252:OFFSET(AL252,,-$B$136+1))=0,SUM($G253:AK253)=0,SUM($AL252:AM252)=0,SUM($H252:$AL252)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H253:OFFSET(H253,,-$B$136+1))=0,SUM($G254:G254)=0,SUM(I253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I253:OFFSET(I253,,-$B$136+1))=0,SUM($G254:H254)=0,SUM(J253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J253:OFFSET(J253,,-$B$136+1))=0,SUM($G254:I254)=0,SUM(K253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K253:OFFSET(K253,,-$B$136+1))=0,SUM($G254:J254)=0,SUM(L253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L253:OFFSET(L253,,-$B$136+1))=0,SUM($G254:K254)=0,SUM(M253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M253:OFFSET(M253,,-$B$136+1))=0,SUM($G254:L254)=0,SUM(N253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N253:OFFSET(N253,,-$B$136+1))=0,SUM($G254:M254)=0,SUM(O253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O253:OFFSET(O253,,-$B$136+1))=0,SUM($G254:N254)=0,SUM(P253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P253:OFFSET(P253,,-$B$136+1))=0,SUM($G254:O254)=0,SUM(Q253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q253:OFFSET(Q253,,-$B$136+1))=0,SUM($G254:P254)=0,SUM(R253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R253:OFFSET(R253,,-$B$136+1))=0,SUM($G254:Q254)=0,SUM(S253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S253:OFFSET(S253,,-$B$136+1))=0,SUM($G254:R254)=0,SUM(T253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T253:OFFSET(T253,,-$B$136+1))=0,SUM($G254:S254)=0,SUM(U253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U253:OFFSET(U253,,-$B$136+1))=0,SUM($G254:T254)=0,SUM(V253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V253:OFFSET(V253,,-$B$136+1))=0,SUM($G254:U254)=0,SUM(W253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W253:OFFSET(W253,,-$B$136+1))=0,SUM($G254:V254)=0,SUM(X253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X253:OFFSET(X253,,-$B$136+1))=0,SUM($G254:W254)=0,SUM(Y253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y253:OFFSET(Y253,,-$B$136+1))=0,SUM($G254:X254)=0,SUM(Z253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z253:OFFSET(Z253,,-$B$136+1))=0,SUM($G254:Y254)=0,SUM(AA253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA253:OFFSET(AA253,,-$B$136+1))=0,SUM($G254:Z254)=0,SUM(AB253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB253:OFFSET(AB253,,-$B$136+1))=0,SUM($G254:AA254)=0,SUM(AC253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC253:OFFSET(AC253,,-$B$136+1))=0,SUM($G254:AB254)=0,SUM(AD253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD253:OFFSET(AD253,,-$B$136+1))=0,SUM($G254:AC254)=0,SUM(AE253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE253:OFFSET(AE253,,-$B$136+1))=0,SUM($G254:AD254)=0,SUM(AF253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF253:OFFSET(AF253,,-$B$136+1))=0,SUM($G254:AE254)=0,SUM(AG253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG253:OFFSET(AG253,,-$B$136+1))=0,SUM($G254:AF254)=0,SUM(AH253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":1},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH253:OFFSET(AH253,,-$B$136+1))=0,SUM($G254:AG254)=0,SUM(AI253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI253:OFFSET(AI253,,-$B$136+1))=0,SUM($G254:AH254)=0,SUM(AJ253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ253:OFFSET(AJ253,,-$B$136+1))=0,SUM($G254:AI254)=0,SUM(AK253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK253:OFFSET(AK253,,-$B$136+1))=0,SUM($G254:AJ254)=0,SUM(AL253:$AL253)=0,SUM($H253:$AL253)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL253:OFFSET(AL253,,-$B$136+1))=0,SUM($G254:AK254)=0,SUM($AL253:AM253)=0,SUM($H253:$AL253)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(H254:OFFSET(H254,,-$B$136+1))=0,SUM($G255:G255)=0,SUM(I254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(I243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I254:OFFSET(I254,,-$B$136+1))=0,SUM($G255:H255)=0,SUM(J254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(J243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J254:OFFSET(J254,,-$B$136+1))=0,SUM($G255:I255)=0,SUM(K254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(K243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K254:OFFSET(K254,,-$B$136+1))=0,SUM($G255:J255)=0,SUM(L254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(L243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L254:OFFSET(L254,,-$B$136+1))=0,SUM($G255:K255)=0,SUM(M254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(M243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M254:OFFSET(M254,,-$B$136+1))=0,SUM($G255:L255)=0,SUM(N254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(N243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N254:OFFSET(N254,,-$B$136+1))=0,SUM($G255:M255)=0,SUM(O254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(O243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O254:OFFSET(O254,,-$B$136+1))=0,SUM($G255:N255)=0,SUM(P254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(P243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P254:OFFSET(P254,,-$B$136+1))=0,SUM($G255:O255)=0,SUM(Q254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(Q243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q254:OFFSET(Q254,,-$B$136+1))=0,SUM($G255:P255)=0,SUM(R254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(R243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R254:OFFSET(R254,,-$B$136+1))=0,SUM($G255:Q255)=0,SUM(S254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(S243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S254:OFFSET(S254,,-$B$136+1))=0,SUM($G255:R255)=0,SUM(T254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(T243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T254:OFFSET(T254,,-$B$136+1))=0,SUM($G255:S255)=0,SUM(U254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(U243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U254:OFFSET(U254,,-$B$136+1))=0,SUM($G255:T255)=0,SUM(V254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(V243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V254:OFFSET(V254,,-$B$136+1))=0,SUM($G255:U255)=0,SUM(W254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(W243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W254:OFFSET(W254,,-$B$136+1))=0,SUM($G255:V255)=0,SUM(X254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(X243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X254:OFFSET(X254,,-$B$136+1))=0,SUM($G255:W255)=0,SUM(Y254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(Y243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y254:OFFSET(Y254,,-$B$136+1))=0,SUM($G255:X255)=0,SUM(Z254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(Z243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z254:OFFSET(Z254,,-$B$136+1))=0,SUM($G255:Y255)=0,SUM(AA254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AA243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA254:OFFSET(AA254,,-$B$136+1))=0,SUM($G255:Z255)=0,SUM(AB254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AB243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB254:OFFSET(AB254,,-$B$136+1))=0,SUM($G255:AA255)=0,SUM(AC254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AC243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC254:OFFSET(AC254,,-$B$136+1))=0,SUM($G255:AB255)=0,SUM(AD254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AD243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD254:OFFSET(AD254,,-$B$136+1))=0,SUM($G255:AC255)=0,SUM(AE254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AE243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE254:OFFSET(AE254,,-$B$136+1))=0,SUM($G255:AD255)=0,SUM(AF254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AF243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF254:OFFSET(AF254,,-$B$136+1))=0,SUM($G255:AE255)=0,SUM(AG254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AG243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG254:OFFSET(AG254,,-$B$136+1))=0,SUM($G255:AF255)=0,SUM(AH254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AH243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH254:OFFSET(AH254,,-$B$136+1))=0,SUM($G255:AG255)=0,SUM(AI254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AI243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI254:OFFSET(AI254,,-$B$136+1))=0,SUM($G255:AH255)=0,SUM(AJ254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AJ243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ254:OFFSET(AJ254,,-$B$136+1))=0,SUM($G255:AI255)=0,SUM(AK254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":1},{"$f":"IF(AND(AK243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK254:OFFSET(AK254,,-$B$136+1))=0,SUM($G255:AJ255)=0,SUM(AL254:$AL254)=0,SUM($H254:$AL254)=1),1,0)","v":0},{"$f":"IF(AND(AL243-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL254:OFFSET(AL254,,-$B$136+1))=0,SUM($G255:AK255)=0,SUM($AL254:AM254)=0,SUM($H254:$AL254)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H255:OFFSET(H255,,-$B$136+1))=0,SUM($G256:G256)=0,SUM(I255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(I255:OFFSET(I255,,-$B$136+1))=0,SUM($G256:H256)=0,SUM(J255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(J255:OFFSET(J255,,-$B$136+1))=0,SUM($G256:I256)=0,SUM(K255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(K255:OFFSET(K255,,-$B$136+1))=0,SUM($G256:J256)=0,SUM(L255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(L255:OFFSET(L255,,-$B$136+1))=0,SUM($G256:K256)=0,SUM(M255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(M255:OFFSET(M255,,-$B$136+1))=0,SUM($G256:L256)=0,SUM(N255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(N255:OFFSET(N255,,-$B$136+1))=0,SUM($G256:M256)=0,SUM(O255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(O255:OFFSET(O255,,-$B$136+1))=0,SUM($G256:N256)=0,SUM(P255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(P255:OFFSET(P255,,-$B$136+1))=0,SUM($G256:O256)=0,SUM(Q255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Q255:OFFSET(Q255,,-$B$136+1))=0,SUM($G256:P256)=0,SUM(R255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(R255:OFFSET(R255,,-$B$136+1))=0,SUM($G256:Q256)=0,SUM(S255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(S255:OFFSET(S255,,-$B$136+1))=0,SUM($G256:R256)=0,SUM(T255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(T255:OFFSET(T255,,-$B$136+1))=0,SUM($G256:S256)=0,SUM(U255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(U255:OFFSET(U255,,-$B$136+1))=0,SUM($G256:T256)=0,SUM(V255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(V255:OFFSET(V255,,-$B$136+1))=0,SUM($G256:U256)=0,SUM(W255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(W255:OFFSET(W255,,-$B$136+1))=0,SUM($G256:V256)=0,SUM(X255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(X255:OFFSET(X255,,-$B$136+1))=0,SUM($G256:W256)=0,SUM(Y255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Y255:OFFSET(Y255,,-$B$136+1))=0,SUM($G256:X256)=0,SUM(Z255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Z255:OFFSET(Z255,,-$B$136+1))=0,SUM($G256:Y256)=0,SUM(AA255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AA255:OFFSET(AA255,,-$B$136+1))=0,SUM($G256:Z256)=0,SUM(AB255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AB255:OFFSET(AB255,,-$B$136+1))=0,SUM($G256:AA256)=0,SUM(AC255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AC255:OFFSET(AC255,,-$B$136+1))=0,SUM($G256:AB256)=0,SUM(AD255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AD255:OFFSET(AD255,,-$B$136+1))=0,SUM($G256:AC256)=0,SUM(AE255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AE255:OFFSET(AE255,,-$B$136+1))=0,SUM($G256:AD256)=0,SUM(AF255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AF255:OFFSET(AF255,,-$B$136+1))=0,SUM($G256:AE256)=0,SUM(AG255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AG255:OFFSET(AG255,,-$B$136+1))=0,SUM($G256:AF256)=0,SUM(AH255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AH255:OFFSET(AH255,,-$B$136+1))=0,SUM($G256:AG256)=0,SUM(AI255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AI255:OFFSET(AI255,,-$B$136+1))=0,SUM($G256:AH256)=0,SUM(AJ255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AJ255:OFFSET(AJ255,,-$B$136+1))=0,SUM($G256:AI256)=0,SUM(AK255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AK255:OFFSET(AK255,,-$B$136+1))=0,SUM($G256:AJ256)=0,SUM(AL255:$AL255)=0,SUM($H255:$AL255)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AL255:OFFSET(AL255,,-$B$136+1))=0,SUM($G256:AK256)=0,SUM($AL255:AM255)=0,SUM($H255:$AL255)=1),1,0)","v":0}]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H256:OFFSET(H256,,-$B$136+1))=0,SUM($G257:G257)=0,SUM(I256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I256:OFFSET(I256,,-$B$136+1))=0,SUM($G257:H257)=0,SUM(J256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J256:OFFSET(J256,,-$B$136+1))=0,SUM($G257:I257)=0,SUM(K256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K256:OFFSET(K256,,-$B$136+1))=0,SUM($G257:J257)=0,SUM(L256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L256:OFFSET(L256,,-$B$136+1))=0,SUM($G257:K257)=0,SUM(M256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M256:OFFSET(M256,,-$B$136+1))=0,SUM($G257:L257)=0,SUM(N256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N256:OFFSET(N256,,-$B$136+1))=0,SUM($G257:M257)=0,SUM(O256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O256:OFFSET(O256,,-$B$136+1))=0,SUM($G257:N257)=0,SUM(P256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P256:OFFSET(P256,,-$B$136+1))=0,SUM($G257:O257)=0,SUM(Q256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q256:OFFSET(Q256,,-$B$136+1))=0,SUM($G257:P257)=0,SUM(R256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R256:OFFSET(R256,,-$B$136+1))=0,SUM($G257:Q257)=0,SUM(S256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S256:OFFSET(S256,,-$B$136+1))=0,SUM($G257:R257)=0,SUM(T256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T256:OFFSET(T256,,-$B$136+1))=0,SUM($G257:S257)=0,SUM(U256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U256:OFFSET(U256,,-$B$136+1))=0,SUM($G257:T257)=0,SUM(V256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V256:OFFSET(V256,,-$B$136+1))=0,SUM($G257:U257)=0,SUM(W256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W256:OFFSET(W256,,-$B$136+1))=0,SUM($G257:V257)=0,SUM(X256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X256:OFFSET(X256,,-$B$136+1))=0,SUM($G257:W257)=0,SUM(Y256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y256:OFFSET(Y256,,-$B$136+1))=0,SUM($G257:X257)=0,SUM(Z256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z256:OFFSET(Z256,,-$B$136+1))=0,SUM($G257:Y257)=0,SUM(AA256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA256:OFFSET(AA256,,-$B$136+1))=0,SUM($G257:Z257)=0,SUM(AB256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB256:OFFSET(AB256,,-$B$136+1))=0,SUM($G257:AA257)=0,SUM(AC256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC256:OFFSET(AC256,,-$B$136+1))=0,SUM($G257:AB257)=0,SUM(AD256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD256:OFFSET(AD256,,-$B$136+1))=0,SUM($G257:AC257)=0,SUM(AE256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE256:OFFSET(AE256,,-$B$136+1))=0,SUM($G257:AD257)=0,SUM(AF256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF256:OFFSET(AF256,,-$B$136+1))=0,SUM($G257:AE257)=0,SUM(AG256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG256:OFFSET(AG256,,-$B$136+1))=0,SUM($G257:AF257)=0,SUM(AH256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH256:OFFSET(AH256,,-$B$136+1))=0,SUM($G257:AG257)=0,SUM(AI256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI256:OFFSET(AI256,,-$B$136+1))=0,SUM($G257:AH257)=0,SUM(AJ256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ256:OFFSET(AJ256,,-$B$136+1))=0,SUM($G257:AI257)=0,SUM(AK256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK256:OFFSET(AK256,,-$B$136+1))=0,SUM($G257:AJ257)=0,SUM(AL256:$AL256)=0,SUM($H256:$AL256)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL256:OFFSET(AL256,,-$B$136+1))=0,SUM($G257:AK257)=0,SUM($AL256:AM256)=0,SUM($H256:$AL256)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H257:OFFSET(H257,,-$B$136+1))=0,SUM($G258:G258)=0,SUM(I257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I257:OFFSET(I257,,-$B$136+1))=0,SUM($G258:H258)=0,SUM(J257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J257:OFFSET(J257,,-$B$136+1))=0,SUM($G258:I258)=0,SUM(K257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K257:OFFSET(K257,,-$B$136+1))=0,SUM($G258:J258)=0,SUM(L257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L257:OFFSET(L257,,-$B$136+1))=0,SUM($G258:K258)=0,SUM(M257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M257:OFFSET(M257,,-$B$136+1))=0,SUM($G258:L258)=0,SUM(N257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N257:OFFSET(N257,,-$B$136+1))=0,SUM($G258:M258)=0,SUM(O257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O257:OFFSET(O257,,-$B$136+1))=0,SUM($G258:N258)=0,SUM(P257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P257:OFFSET(P257,,-$B$136+1))=0,SUM($G258:O258)=0,SUM(Q257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q257:OFFSET(Q257,,-$B$136+1))=0,SUM($G258:P258)=0,SUM(R257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R257:OFFSET(R257,,-$B$136+1))=0,SUM($G258:Q258)=0,SUM(S257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S257:OFFSET(S257,,-$B$136+1))=0,SUM($G258:R258)=0,SUM(T257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T257:OFFSET(T257,,-$B$136+1))=0,SUM($G258:S258)=0,SUM(U257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U257:OFFSET(U257,,-$B$136+1))=0,SUM($G258:T258)=0,SUM(V257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V257:OFFSET(V257,,-$B$136+1))=0,SUM($G258:U258)=0,SUM(W257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W257:OFFSET(W257,,-$B$136+1))=0,SUM($G258:V258)=0,SUM(X257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X257:OFFSET(X257,,-$B$136+1))=0,SUM($G258:W258)=0,SUM(Y257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y257:OFFSET(Y257,,-$B$136+1))=0,SUM($G258:X258)=0,SUM(Z257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z257:OFFSET(Z257,,-$B$136+1))=0,SUM($G258:Y258)=0,SUM(AA257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA257:OFFSET(AA257,,-$B$136+1))=0,SUM($G258:Z258)=0,SUM(AB257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB257:OFFSET(AB257,,-$B$136+1))=0,SUM($G258:AA258)=0,SUM(AC257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC257:OFFSET(AC257,,-$B$136+1))=0,SUM($G258:AB258)=0,SUM(AD257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD257:OFFSET(AD257,,-$B$136+1))=0,SUM($G258:AC258)=0,SUM(AE257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE257:OFFSET(AE257,,-$B$136+1))=0,SUM($G258:AD258)=0,SUM(AF257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF257:OFFSET(AF257,,-$B$136+1))=0,SUM($G258:AE258)=0,SUM(AG257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG257:OFFSET(AG257,,-$B$136+1))=0,SUM($G258:AF258)=0,SUM(AH257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH257:OFFSET(AH257,,-$B$136+1))=0,SUM($G258:AG258)=0,SUM(AI257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI257:OFFSET(AI257,,-$B$136+1))=0,SUM($G258:AH258)=0,SUM(AJ257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ257:OFFSET(AJ257,,-$B$136+1))=0,SUM($G258:AI258)=0,SUM(AK257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK257:OFFSET(AK257,,-$B$136+1))=0,SUM($G258:AJ258)=0,SUM(AL257:$AL257)=0,SUM($H257:$AL257)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL257:OFFSET(AL257,,-$B$136+1))=0,SUM($G258:AK258)=0,SUM($AL257:AM257)=0,SUM($H257:$AL257)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H258:OFFSET(H258,,-$B$136+1))=0,SUM($G259:G259)=0,SUM(I258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I258:OFFSET(I258,,-$B$136+1))=0,SUM($G259:H259)=0,SUM(J258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J258:OFFSET(J258,,-$B$136+1))=0,SUM($G259:I259)=0,SUM(K258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K258:OFFSET(K258,,-$B$136+1))=0,SUM($G259:J259)=0,SUM(L258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L258:OFFSET(L258,,-$B$136+1))=0,SUM($G259:K259)=0,SUM(M258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M258:OFFSET(M258,,-$B$136+1))=0,SUM($G259:L259)=0,SUM(N258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N258:OFFSET(N258,,-$B$136+1))=0,SUM($G259:M259)=0,SUM(O258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O258:OFFSET(O258,,-$B$136+1))=0,SUM($G259:N259)=0,SUM(P258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P258:OFFSET(P258,,-$B$136+1))=0,SUM($G259:O259)=0,SUM(Q258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q258:OFFSET(Q258,,-$B$136+1))=0,SUM($G259:P259)=0,SUM(R258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R258:OFFSET(R258,,-$B$136+1))=0,SUM($G259:Q259)=0,SUM(S258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S258:OFFSET(S258,,-$B$136+1))=0,SUM($G259:R259)=0,SUM(T258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T258:OFFSET(T258,,-$B$136+1))=0,SUM($G259:S259)=0,SUM(U258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U258:OFFSET(U258,,-$B$136+1))=0,SUM($G259:T259)=0,SUM(V258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V258:OFFSET(V258,,-$B$136+1))=0,SUM($G259:U259)=0,SUM(W258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W258:OFFSET(W258,,-$B$136+1))=0,SUM($G259:V259)=0,SUM(X258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X258:OFFSET(X258,,-$B$136+1))=0,SUM($G259:W259)=0,SUM(Y258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y258:OFFSET(Y258,,-$B$136+1))=0,SUM($G259:X259)=0,SUM(Z258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z258:OFFSET(Z258,,-$B$136+1))=0,SUM($G259:Y259)=0,SUM(AA258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA258:OFFSET(AA258,,-$B$136+1))=0,SUM($G259:Z259)=0,SUM(AB258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB258:OFFSET(AB258,,-$B$136+1))=0,SUM($G259:AA259)=0,SUM(AC258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC258:OFFSET(AC258,,-$B$136+1))=0,SUM($G259:AB259)=0,SUM(AD258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD258:OFFSET(AD258,,-$B$136+1))=0,SUM($G259:AC259)=0,SUM(AE258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE258:OFFSET(AE258,,-$B$136+1))=0,SUM($G259:AD259)=0,SUM(AF258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF258:OFFSET(AF258,,-$B$136+1))=0,SUM($G259:AE259)=0,SUM(AG258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG258:OFFSET(AG258,,-$B$136+1))=0,SUM($G259:AF259)=0,SUM(AH258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH258:OFFSET(AH258,,-$B$136+1))=0,SUM($G259:AG259)=0,SUM(AI258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI258:OFFSET(AI258,,-$B$136+1))=0,SUM($G259:AH259)=0,SUM(AJ258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ258:OFFSET(AJ258,,-$B$136+1))=0,SUM($G259:AI259)=0,SUM(AK258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK258:OFFSET(AK258,,-$B$136+1))=0,SUM($G259:AJ259)=0,SUM(AL258:$AL258)=0,SUM($H258:$AL258)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL258:OFFSET(AL258,,-$B$136+1))=0,SUM($G259:AK259)=0,SUM($AL258:AM258)=0,SUM($H258:$AL258)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H259:OFFSET(H259,,-$B$136+1))=0,SUM($G260:G260)=0,SUM(I259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I259:OFFSET(I259,,-$B$136+1))=0,SUM($G260:H260)=0,SUM(J259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J259:OFFSET(J259,,-$B$136+1))=0,SUM($G260:I260)=0,SUM(K259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K259:OFFSET(K259,,-$B$136+1))=0,SUM($G260:J260)=0,SUM(L259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L259:OFFSET(L259,,-$B$136+1))=0,SUM($G260:K260)=0,SUM(M259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M259:OFFSET(M259,,-$B$136+1))=0,SUM($G260:L260)=0,SUM(N259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N259:OFFSET(N259,,-$B$136+1))=0,SUM($G260:M260)=0,SUM(O259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O259:OFFSET(O259,,-$B$136+1))=0,SUM($G260:N260)=0,SUM(P259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P259:OFFSET(P259,,-$B$136+1))=0,SUM($G260:O260)=0,SUM(Q259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q259:OFFSET(Q259,,-$B$136+1))=0,SUM($G260:P260)=0,SUM(R259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R259:OFFSET(R259,,-$B$136+1))=0,SUM($G260:Q260)=0,SUM(S259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S259:OFFSET(S259,,-$B$136+1))=0,SUM($G260:R260)=0,SUM(T259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T259:OFFSET(T259,,-$B$136+1))=0,SUM($G260:S260)=0,SUM(U259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U259:OFFSET(U259,,-$B$136+1))=0,SUM($G260:T260)=0,SUM(V259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V259:OFFSET(V259,,-$B$136+1))=0,SUM($G260:U260)=0,SUM(W259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W259:OFFSET(W259,,-$B$136+1))=0,SUM($G260:V260)=0,SUM(X259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X259:OFFSET(X259,,-$B$136+1))=0,SUM($G260:W260)=0,SUM(Y259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y259:OFFSET(Y259,,-$B$136+1))=0,SUM($G260:X260)=0,SUM(Z259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z259:OFFSET(Z259,,-$B$136+1))=0,SUM($G260:Y260)=0,SUM(AA259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA259:OFFSET(AA259,,-$B$136+1))=0,SUM($G260:Z260)=0,SUM(AB259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB259:OFFSET(AB259,,-$B$136+1))=0,SUM($G260:AA260)=0,SUM(AC259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC259:OFFSET(AC259,,-$B$136+1))=0,SUM($G260:AB260)=0,SUM(AD259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD259:OFFSET(AD259,,-$B$136+1))=0,SUM($G260:AC260)=0,SUM(AE259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE259:OFFSET(AE259,,-$B$136+1))=0,SUM($G260:AD260)=0,SUM(AF259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF259:OFFSET(AF259,,-$B$136+1))=0,SUM($G260:AE260)=0,SUM(AG259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG259:OFFSET(AG259,,-$B$136+1))=0,SUM($G260:AF260)=0,SUM(AH259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH259:OFFSET(AH259,,-$B$136+1))=0,SUM($G260:AG260)=0,SUM(AI259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI259:OFFSET(AI259,,-$B$136+1))=0,SUM($G260:AH260)=0,SUM(AJ259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ259:OFFSET(AJ259,,-$B$136+1))=0,SUM($G260:AI260)=0,SUM(AK259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK259:OFFSET(AK259,,-$B$136+1))=0,SUM($G260:AJ260)=0,SUM(AL259:$AL259)=0,SUM($H259:$AL259)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL259:OFFSET(AL259,,-$B$136+1))=0,SUM($G260:AK260)=0,SUM($AL259:AM259)=0,SUM($H259:$AL259)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H260:OFFSET(H260,,-$B$136+1))=0,SUM($G261:G261)=0,SUM(I260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I260:OFFSET(I260,,-$B$136+1))=0,SUM($G261:H261)=0,SUM(J260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J260:OFFSET(J260,,-$B$136+1))=0,SUM($G261:I261)=0,SUM(K260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K260:OFFSET(K260,,-$B$136+1))=0,SUM($G261:J261)=0,SUM(L260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L260:OFFSET(L260,,-$B$136+1))=0,SUM($G261:K261)=0,SUM(M260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M260:OFFSET(M260,,-$B$136+1))=0,SUM($G261:L261)=0,SUM(N260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N260:OFFSET(N260,,-$B$136+1))=0,SUM($G261:M261)=0,SUM(O260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O260:OFFSET(O260,,-$B$136+1))=0,SUM($G261:N261)=0,SUM(P260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P260:OFFSET(P260,,-$B$136+1))=0,SUM($G261:O261)=0,SUM(Q260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q260:OFFSET(Q260,,-$B$136+1))=0,SUM($G261:P261)=0,SUM(R260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R260:OFFSET(R260,,-$B$136+1))=0,SUM($G261:Q261)=0,SUM(S260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S260:OFFSET(S260,,-$B$136+1))=0,SUM($G261:R261)=0,SUM(T260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T260:OFFSET(T260,,-$B$136+1))=0,SUM($G261:S261)=0,SUM(U260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U260:OFFSET(U260,,-$B$136+1))=0,SUM($G261:T261)=0,SUM(V260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V260:OFFSET(V260,,-$B$136+1))=0,SUM($G261:U261)=0,SUM(W260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W260:OFFSET(W260,,-$B$136+1))=0,SUM($G261:V261)=0,SUM(X260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X260:OFFSET(X260,,-$B$136+1))=0,SUM($G261:W261)=0,SUM(Y260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y260:OFFSET(Y260,,-$B$136+1))=0,SUM($G261:X261)=0,SUM(Z260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z260:OFFSET(Z260,,-$B$136+1))=0,SUM($G261:Y261)=0,SUM(AA260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA260:OFFSET(AA260,,-$B$136+1))=0,SUM($G261:Z261)=0,SUM(AB260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB260:OFFSET(AB260,,-$B$136+1))=0,SUM($G261:AA261)=0,SUM(AC260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC260:OFFSET(AC260,,-$B$136+1))=0,SUM($G261:AB261)=0,SUM(AD260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD260:OFFSET(AD260,,-$B$136+1))=0,SUM($G261:AC261)=0,SUM(AE260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE260:OFFSET(AE260,,-$B$136+1))=0,SUM($G261:AD261)=0,SUM(AF260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF260:OFFSET(AF260,,-$B$136+1))=0,SUM($G261:AE261)=0,SUM(AG260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG260:OFFSET(AG260,,-$B$136+1))=0,SUM($G261:AF261)=0,SUM(AH260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH260:OFFSET(AH260,,-$B$136+1))=0,SUM($G261:AG261)=0,SUM(AI260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI260:OFFSET(AI260,,-$B$136+1))=0,SUM($G261:AH261)=0,SUM(AJ260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ260:OFFSET(AJ260,,-$B$136+1))=0,SUM($G261:AI261)=0,SUM(AK260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK260:OFFSET(AK260,,-$B$136+1))=0,SUM($G261:AJ261)=0,SUM(AL260:$AL260)=0,SUM($H260:$AL260)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL260:OFFSET(AL260,,-$B$136+1))=0,SUM($G261:AK261)=0,SUM($AL260:AM260)=0,SUM($H260:$AL260)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H261:OFFSET(H261,,-$B$136+1))=0,SUM($G262:G262)=0,SUM(I261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I261:OFFSET(I261,,-$B$136+1))=0,SUM($G262:H262)=0,SUM(J261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J261:OFFSET(J261,,-$B$136+1))=0,SUM($G262:I262)=0,SUM(K261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K261:OFFSET(K261,,-$B$136+1))=0,SUM($G262:J262)=0,SUM(L261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L261:OFFSET(L261,,-$B$136+1))=0,SUM($G262:K262)=0,SUM(M261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M261:OFFSET(M261,,-$B$136+1))=0,SUM($G262:L262)=0,SUM(N261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N261:OFFSET(N261,,-$B$136+1))=0,SUM($G262:M262)=0,SUM(O261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O261:OFFSET(O261,,-$B$136+1))=0,SUM($G262:N262)=0,SUM(P261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P261:OFFSET(P261,,-$B$136+1))=0,SUM($G262:O262)=0,SUM(Q261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q261:OFFSET(Q261,,-$B$136+1))=0,SUM($G262:P262)=0,SUM(R261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R261:OFFSET(R261,,-$B$136+1))=0,SUM($G262:Q262)=0,SUM(S261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S261:OFFSET(S261,,-$B$136+1))=0,SUM($G262:R262)=0,SUM(T261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T261:OFFSET(T261,,-$B$136+1))=0,SUM($G262:S262)=0,SUM(U261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U261:OFFSET(U261,,-$B$136+1))=0,SUM($G262:T262)=0,SUM(V261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V261:OFFSET(V261,,-$B$136+1))=0,SUM($G262:U262)=0,SUM(W261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W261:OFFSET(W261,,-$B$136+1))=0,SUM($G262:V262)=0,SUM(X261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X261:OFFSET(X261,,-$B$136+1))=0,SUM($G262:W262)=0,SUM(Y261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y261:OFFSET(Y261,,-$B$136+1))=0,SUM($G262:X262)=0,SUM(Z261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z261:OFFSET(Z261,,-$B$136+1))=0,SUM($G262:Y262)=0,SUM(AA261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA261:OFFSET(AA261,,-$B$136+1))=0,SUM($G262:Z262)=0,SUM(AB261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB261:OFFSET(AB261,,-$B$136+1))=0,SUM($G262:AA262)=0,SUM(AC261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC261:OFFSET(AC261,,-$B$136+1))=0,SUM($G262:AB262)=0,SUM(AD261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD261:OFFSET(AD261,,-$B$136+1))=0,SUM($G262:AC262)=0,SUM(AE261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE261:OFFSET(AE261,,-$B$136+1))=0,SUM($G262:AD262)=0,SUM(AF261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF261:OFFSET(AF261,,-$B$136+1))=0,SUM($G262:AE262)=0,SUM(AG261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG261:OFFSET(AG261,,-$B$136+1))=0,SUM($G262:AF262)=0,SUM(AH261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH261:OFFSET(AH261,,-$B$136+1))=0,SUM($G262:AG262)=0,SUM(AI261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI261:OFFSET(AI261,,-$B$136+1))=0,SUM($G262:AH262)=0,SUM(AJ261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ261:OFFSET(AJ261,,-$B$136+1))=0,SUM($G262:AI262)=0,SUM(AK261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK261:OFFSET(AK261,,-$B$136+1))=0,SUM($G262:AJ262)=0,SUM(AL261:$AL261)=0,SUM($H261:$AL261)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL261:OFFSET(AL261,,-$B$136+1))=0,SUM($G262:AK262)=0,SUM($AL261:AM261)=0,SUM($H261:$AL261)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H262:OFFSET(H262,,-$B$136+1))=0,SUM($G263:G263)=0,SUM(I262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I262:OFFSET(I262,,-$B$136+1))=0,SUM($G263:H263)=0,SUM(J262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J262:OFFSET(J262,,-$B$136+1))=0,SUM($G263:I263)=0,SUM(K262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K262:OFFSET(K262,,-$B$136+1))=0,SUM($G263:J263)=0,SUM(L262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L262:OFFSET(L262,,-$B$136+1))=0,SUM($G263:K263)=0,SUM(M262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M262:OFFSET(M262,,-$B$136+1))=0,SUM($G263:L263)=0,SUM(N262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N262:OFFSET(N262,,-$B$136+1))=0,SUM($G263:M263)=0,SUM(O262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O262:OFFSET(O262,,-$B$136+1))=0,SUM($G263:N263)=0,SUM(P262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P262:OFFSET(P262,,-$B$136+1))=0,SUM($G263:O263)=0,SUM(Q262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q262:OFFSET(Q262,,-$B$136+1))=0,SUM($G263:P263)=0,SUM(R262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R262:OFFSET(R262,,-$B$136+1))=0,SUM($G263:Q263)=0,SUM(S262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S262:OFFSET(S262,,-$B$136+1))=0,SUM($G263:R263)=0,SUM(T262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T262:OFFSET(T262,,-$B$136+1))=0,SUM($G263:S263)=0,SUM(U262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U262:OFFSET(U262,,-$B$136+1))=0,SUM($G263:T263)=0,SUM(V262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V262:OFFSET(V262,,-$B$136+1))=0,SUM($G263:U263)=0,SUM(W262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W262:OFFSET(W262,,-$B$136+1))=0,SUM($G263:V263)=0,SUM(X262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X262:OFFSET(X262,,-$B$136+1))=0,SUM($G263:W263)=0,SUM(Y262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y262:OFFSET(Y262,,-$B$136+1))=0,SUM($G263:X263)=0,SUM(Z262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z262:OFFSET(Z262,,-$B$136+1))=0,SUM($G263:Y263)=0,SUM(AA262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA262:OFFSET(AA262,,-$B$136+1))=0,SUM($G263:Z263)=0,SUM(AB262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB262:OFFSET(AB262,,-$B$136+1))=0,SUM($G263:AA263)=0,SUM(AC262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC262:OFFSET(AC262,,-$B$136+1))=0,SUM($G263:AB263)=0,SUM(AD262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD262:OFFSET(AD262,,-$B$136+1))=0,SUM($G263:AC263)=0,SUM(AE262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE262:OFFSET(AE262,,-$B$136+1))=0,SUM($G263:AD263)=0,SUM(AF262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF262:OFFSET(AF262,,-$B$136+1))=0,SUM($G263:AE263)=0,SUM(AG262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG262:OFFSET(AG262,,-$B$136+1))=0,SUM($G263:AF263)=0,SUM(AH262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH262:OFFSET(AH262,,-$B$136+1))=0,SUM($G263:AG263)=0,SUM(AI262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI262:OFFSET(AI262,,-$B$136+1))=0,SUM($G263:AH263)=0,SUM(AJ262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ262:OFFSET(AJ262,,-$B$136+1))=0,SUM($G263:AI263)=0,SUM(AK262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK262:OFFSET(AK262,,-$B$136+1))=0,SUM($G263:AJ263)=0,SUM(AL262:$AL262)=0,SUM($H262:$AL262)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL262:OFFSET(AL262,,-$B$136+1))=0,SUM($G263:AK263)=0,SUM($AL262:AM262)=0,SUM($H262:$AL262)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H263:OFFSET(H263,,-$B$136+1))=0,SUM($G264:G264)=0,SUM(I263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I263:OFFSET(I263,,-$B$136+1))=0,SUM($G264:H264)=0,SUM(J263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J263:OFFSET(J263,,-$B$136+1))=0,SUM($G264:I264)=0,SUM(K263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K263:OFFSET(K263,,-$B$136+1))=0,SUM($G264:J264)=0,SUM(L263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L263:OFFSET(L263,,-$B$136+1))=0,SUM($G264:K264)=0,SUM(M263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M263:OFFSET(M263,,-$B$136+1))=0,SUM($G264:L264)=0,SUM(N263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N263:OFFSET(N263,,-$B$136+1))=0,SUM($G264:M264)=0,SUM(O263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O263:OFFSET(O263,,-$B$136+1))=0,SUM($G264:N264)=0,SUM(P263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P263:OFFSET(P263,,-$B$136+1))=0,SUM($G264:O264)=0,SUM(Q263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q263:OFFSET(Q263,,-$B$136+1))=0,SUM($G264:P264)=0,SUM(R263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R263:OFFSET(R263,,-$B$136+1))=0,SUM($G264:Q264)=0,SUM(S263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S263:OFFSET(S263,,-$B$136+1))=0,SUM($G264:R264)=0,SUM(T263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T263:OFFSET(T263,,-$B$136+1))=0,SUM($G264:S264)=0,SUM(U263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U263:OFFSET(U263,,-$B$136+1))=0,SUM($G264:T264)=0,SUM(V263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V263:OFFSET(V263,,-$B$136+1))=0,SUM($G264:U264)=0,SUM(W263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W263:OFFSET(W263,,-$B$136+1))=0,SUM($G264:V264)=0,SUM(X263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X263:OFFSET(X263,,-$B$136+1))=0,SUM($G264:W264)=0,SUM(Y263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y263:OFFSET(Y263,,-$B$136+1))=0,SUM($G264:X264)=0,SUM(Z263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z263:OFFSET(Z263,,-$B$136+1))=0,SUM($G264:Y264)=0,SUM(AA263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA263:OFFSET(AA263,,-$B$136+1))=0,SUM($G264:Z264)=0,SUM(AB263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB263:OFFSET(AB263,,-$B$136+1))=0,SUM($G264:AA264)=0,SUM(AC263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC263:OFFSET(AC263,,-$B$136+1))=0,SUM($G264:AB264)=0,SUM(AD263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD263:OFFSET(AD263,,-$B$136+1))=0,SUM($G264:AC264)=0,SUM(AE263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE263:OFFSET(AE263,,-$B$136+1))=0,SUM($G264:AD264)=0,SUM(AF263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF263:OFFSET(AF263,,-$B$136+1))=0,SUM($G264:AE264)=0,SUM(AG263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG263:OFFSET(AG263,,-$B$136+1))=0,SUM($G264:AF264)=0,SUM(AH263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH263:OFFSET(AH263,,-$B$136+1))=0,SUM($G264:AG264)=0,SUM(AI263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI263:OFFSET(AI263,,-$B$136+1))=0,SUM($G264:AH264)=0,SUM(AJ263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ263:OFFSET(AJ263,,-$B$136+1))=0,SUM($G264:AI264)=0,SUM(AK263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK263:OFFSET(AK263,,-$B$136+1))=0,SUM($G264:AJ264)=0,SUM(AL263:$AL263)=0,SUM($H263:$AL263)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL263:OFFSET(AL263,,-$B$136+1))=0,SUM($G264:AK264)=0,SUM($AL263:AM263)=0,SUM($H263:$AL263)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H264:OFFSET(H264,,-$B$136+1))=0,SUM($G265:G265)=0,SUM(I264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(I$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I264:OFFSET(I264,,-$B$136+1))=0,SUM($G265:H265)=0,SUM(J264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(J$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J264:OFFSET(J264,,-$B$136+1))=0,SUM($G265:I265)=0,SUM(K264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(K$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K264:OFFSET(K264,,-$B$136+1))=0,SUM($G265:J265)=0,SUM(L264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(L$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L264:OFFSET(L264,,-$B$136+1))=0,SUM($G265:K265)=0,SUM(M264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(M$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M264:OFFSET(M264,,-$B$136+1))=0,SUM($G265:L265)=0,SUM(N264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(N$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N264:OFFSET(N264,,-$B$136+1))=0,SUM($G265:M265)=0,SUM(O264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(O$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O264:OFFSET(O264,,-$B$136+1))=0,SUM($G265:N265)=0,SUM(P264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(P$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P264:OFFSET(P264,,-$B$136+1))=0,SUM($G265:O265)=0,SUM(Q264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(Q$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q264:OFFSET(Q264,,-$B$136+1))=0,SUM($G265:P265)=0,SUM(R264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(R$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R264:OFFSET(R264,,-$B$136+1))=0,SUM($G265:Q265)=0,SUM(S264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(S$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S264:OFFSET(S264,,-$B$136+1))=0,SUM($G265:R265)=0,SUM(T264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(T$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T264:OFFSET(T264,,-$B$136+1))=0,SUM($G265:S265)=0,SUM(U264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(U$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U264:OFFSET(U264,,-$B$136+1))=0,SUM($G265:T265)=0,SUM(V264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(V$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V264:OFFSET(V264,,-$B$136+1))=0,SUM($G265:U265)=0,SUM(W264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(W$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W264:OFFSET(W264,,-$B$136+1))=0,SUM($G265:V265)=0,SUM(X264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(X$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X264:OFFSET(X264,,-$B$136+1))=0,SUM($G265:W265)=0,SUM(Y264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(Y$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y264:OFFSET(Y264,,-$B$136+1))=0,SUM($G265:X265)=0,SUM(Z264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(Z$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z264:OFFSET(Z264,,-$B$136+1))=0,SUM($G265:Y265)=0,SUM(AA264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AA$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA264:OFFSET(AA264,,-$B$136+1))=0,SUM($G265:Z265)=0,SUM(AB264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AB$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB264:OFFSET(AB264,,-$B$136+1))=0,SUM($G265:AA265)=0,SUM(AC264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AC$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC264:OFFSET(AC264,,-$B$136+1))=0,SUM($G265:AB265)=0,SUM(AD264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AD$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD264:OFFSET(AD264,,-$B$136+1))=0,SUM($G265:AC265)=0,SUM(AE264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AE$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE264:OFFSET(AE264,,-$B$136+1))=0,SUM($G265:AD265)=0,SUM(AF264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AF$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF264:OFFSET(AF264,,-$B$136+1))=0,SUM($G265:AE265)=0,SUM(AG264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AG$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG264:OFFSET(AG264,,-$B$136+1))=0,SUM($G265:AF265)=0,SUM(AH264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AH$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH264:OFFSET(AH264,,-$B$136+1))=0,SUM($G265:AG265)=0,SUM(AI264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AI$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI264:OFFSET(AI264,,-$B$136+1))=0,SUM($G265:AH265)=0,SUM(AJ264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AJ$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ264:OFFSET(AJ264,,-$B$136+1))=0,SUM($G265:AI265)=0,SUM(AK264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AK$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK264:OFFSET(AK264,,-$B$136+1))=0,SUM($G265:AJ265)=0,SUM(AL264:$AL264)=0,SUM($H264:$AL264)=1),1,0)","v":0},{"$f":"IF(AND(AL$243-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL264:OFFSET(AL264,,-$B$136+1))=0,SUM($G265:AK265)=0,SUM($AL264:AM264)=0,SUM($H264:$AL264)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H246:H265)+H267","v":1},{"$f":"SUM(I246:I265)+I267","v":2},2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H243","v":0},{"$f":"I243","v":7529023.2239763625},{"$f":"J243-I243+I272","v":15058046.447952725},21413921.812399752,28407447.958183594,35400974.103967443,41191990.66002734,48185516.805811182,55179042.951595023,60826372.124182709,67819898.269966573,74813424.415750384,80466118.617097303,87459644.76288113,94453170.908665001,100523226.10925888,107516752.25504273,114510278.4008266,119917231.61984345,126910757.76562729,133904283.91141117,138622553.94901997,145616080.09480384,{"$f":"AE243-AD243+AD272","v":152609606.24058768},157791374.1825372,164784900.32832104,171778426.47410488,176459739.89280051,183453266.03858438,190446792.18436825,196433099.50553054]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G246:G265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H246:H265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I246:I265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(J246:J265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(K246:K265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L246:L265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(M246:M265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N246:N265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(O246:O265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(P246:P265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q246:Q265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(R246:R265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(S246:S265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T246:T265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U246:U265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(V246:V265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W246:W265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X246:X265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(Y246:Y265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z246:Z265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA246:AA265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AB246:AB265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AC246:AC265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD246:AD265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1811758.2038343411},{"$f":"IF(SUM(AE246:AE265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF246:AF265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG246:AG265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2312212.7270882111},{"$f":"IF(SUM(AH246:AH265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI246:AI265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AJ246:AJ265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1007218.8246215086},{"$f":"IF(SUM(AK246:AK265)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK267,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H270-H271","v":0},{"$f":"I270-I271","v":7529023.2239763625},{"$f":"J270-J271","v":14420395.666615903},{"$f":"K270-K271","v":21413921.812399752},{"$f":"L270-L271","v":28407447.958183594},{"$f":"M270-M271","v":34198464.514243491},{"$f":"N270-N271","v":41191990.66002734},48185516.805811182,{"$f":"P270-P271","v":53832845.978398852},{"$f":"Q270-Q271","v":60826372.124182709},{"$f":"R270-R271","v":67819898.269966573},{"$f":"S270-S271","v":73472592.471313432},80466118.617097303,87459644.76288113,93529699.963475063,100523226.10925888,107516752.25504273,112923705.47405961,119917231.61984345,126910757.76562729,131629027.80323619,138622553.94901997,145616080.09480384,150797848.03675333,157791374.1825372,164784900.32832104,169466213.74701667,176459739.89280051,183453266.03858438,189439573.35974675,196433099.50553054]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H271,'7. Council Development Timing'!$G$6:$G$25,0))+G273,G273)","v":0},{"$f":"IF(I271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I271,'7. Council Development Timing'!$G$6:$G$25,0))+H273,H273)","v":0},{"$f":"IF(J271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J271,'7. Council Development Timing'!$G$6:$G$25,0))+I273,I273)","v":109},{"$f":"IF(K271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K271,'7. Council Development Timing'!$G$6:$G$25,0))+J273,J273)","v":109},{"$f":"IF(L271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L271,'7. Council Development Timing'!$G$6:$G$25,0))+K273,K273)","v":109},{"$f":"IF(M271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M271,'7. Council Development Timing'!$G$6:$G$25,0))+L273,L273)","v":539},{"$f":"IF(N271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N271,'7. Council Development Timing'!$G$6:$G$25,0))+M273,M273)","v":539},{"$f":"IF(O271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O271,'7. Council Development Timing'!$G$6:$G$25,0))+N273,N273)","v":539},{"$f":"IF(P271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P271,'7. Council Development Timing'!$G$6:$G$25,0))+O273,O273)","v":919},{"$f":"IF(Q271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q271,'7. Council Development Timing'!$G$6:$G$25,0))+P273,P273)","v":919},{"$f":"IF(R271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R271,'7. Council Development Timing'!$G$6:$G$25,0))+Q273,Q273)","v":919},{"$f":"IF(S271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S271,'7. Council Development Timing'!$G$6:$G$25,0))+R273,R273)","v":1145},{"$f":"IF(T271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T271,'7. Council Development Timing'!$G$6:$G$25,0))+S273,S273)","v":1145},{"$f":"IF(U271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U271,'7. Council Development Timing'!$G$6:$G$25,0))+T273,T273)","v":1145},{"$f":"IF(V271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V271,'7. Council Development Timing'!$G$6:$G$25,0))+U273,U273)","v":1257},{"$f":"IF(W271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W271,'7. Council Development Timing'!$G$6:$G$25,0))+V273,V273)","v":1257},{"$f":"IF(X271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X271,'7. Council Development Timing'!$G$6:$G$25,0))+W273,W273)","v":1257},{"$f":"IF(Y271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y271,'7. Council Development Timing'!$G$6:$G$25,0))+X273,X273)","v":1357},{"$f":"IF(Z271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z271,'7. Council Development Timing'!$G$6:$G$25,0))+Y273,Y273)","v":1357},{"$f":"IF(AA271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA271,'7. Council Development Timing'!$G$6:$G$25,0))+Z273,Z273)","v":1357},{"$f":"IF(AB271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB271,'7. Council Development Timing'!$G$6:$G$25,0))+AA273,AA273)","v":1435},{"$f":"IF(AC271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC271,'7. Council Development Timing'!$G$6:$G$25,0))+AB273,AB273)","v":1435},{"$f":"IF(AD271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD271,'7. Council Development Timing'!$G$6:$G$25,0))+AC273,AC273)","v":1435},{"$f":"IF(AE271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE271,'7. Council Development Timing'!$G$6:$G$25,0))+AD273,AD273)","v":1495},{"$f":"IF(AF271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF271,'7. Council Development Timing'!$G$6:$G$25,0))+AE273,AE273)","v":1495},{"$f":"IF(AG271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG271,'7. Council Development Timing'!$G$6:$G$25,0))+AF273,AF273)","v":1495},{"$f":"IF(AH271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH271,'7. Council Development Timing'!$G$6:$G$25,0))+AG273,AG273)","v":1565},{"$f":"IF(AI271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI271,'7. Council Development Timing'!$G$6:$G$25,0))+AH273,AH273)","v":1565},{"$f":"IF(AJ271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ271,'7. Council Development Timing'!$G$6:$G$25,0))+AI273,AI273)","v":1565},{"$f":"IF(AK271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK271,'7. Council Development Timing'!$G$6:$G$25,0))+AJ273,AJ273)","v":1669},{"$f":"IF(AL271<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL271,'7. Council Development Timing'!$G$6:$G$25,0))+AK273,AK273)","v":1669}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(K271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(L271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(N271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(P271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(Q271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(S271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(T271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(W271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(Z271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AC271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AD271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 8"},{"$f":"IF(AF271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 9"},{"$f":"IF(AI271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AK271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 10"},{"$f":"IF(AL271<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK267,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]
[null,"100% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (40%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$130","v":0},{"$f":"I$130","v":15058046.447952725},30116092.89590545,44103145.187473148,58090197.479040831,72077249.770608529,86064302.062176228,100051354.35374391,114038406.64531159,128025458.93687931,142012511.22844702,155999563.52001464,169986615.81158239,183973668.10315004,197960720.39471778,211947772.68628541,225934824.97785312,239921877.26942086,253908929.56098855,267895981.85255623,281883034.14412397,295870086.43569154,309857138.72725928,323844191.01882696,337831243.3103947,351818295.60196239,365805347.89353007,379792400.18509775,393779452.4766655,407766504.76823324,421753557.0598008]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:G280)=0),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:H280)=0),1,0)","v":1},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:I280)=0),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:J280)=0),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:K280)=0),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:L280)=0),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:M280)=0),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:N280)=0),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:O280)=0),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:P280)=0),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:Q280)=0),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:R280)=0),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:S280)=0),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:T280)=0),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:U280)=0),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:V280)=0),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:W280)=0),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:X280)=0),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:Y280)=0),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:Z280)=0),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AA280)=0),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AB280)=0),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AC280)=0),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AD280)=0),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AE280)=0),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AF280)=0),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AG280)=0),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AH280)=0),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AI280)=0),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AJ280)=0),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G280:AK280)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H280:OFFSET(H280,,-$B$136+1))=0,SUM($G281:G281)=0,SUM(I280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I280:OFFSET(I280,,-$B$136+1))=0,SUM($G281:H281)=0,SUM(J280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J280:OFFSET(J280,,-$B$136+1))=0,SUM($G281:I281)=0,SUM(K280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K280:OFFSET(K280,,-$B$136+1))=0,SUM($G281:J281)=0,SUM(L280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L280:OFFSET(L280,,-$B$136+1))=0,SUM($G281:K281)=0,SUM(M280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":1},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M280:OFFSET(M280,,-$B$136+1))=0,SUM($G281:L281)=0,SUM(N280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N280:OFFSET(N280,,-$B$136+1))=0,SUM($G281:M281)=0,SUM(O280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O280:OFFSET(O280,,-$B$136+1))=0,SUM($G281:N281)=0,SUM(P280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P280:OFFSET(P280,,-$B$136+1))=0,SUM($G281:O281)=0,SUM(Q280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q280:OFFSET(Q280,,-$B$136+1))=0,SUM($G281:P281)=0,SUM(R280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R280:OFFSET(R280,,-$B$136+1))=0,SUM($G281:Q281)=0,SUM(S280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S280:OFFSET(S280,,-$B$136+1))=0,SUM($G281:R281)=0,SUM(T280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T280:OFFSET(T280,,-$B$136+1))=0,SUM($G281:S281)=0,SUM(U280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U280:OFFSET(U280,,-$B$136+1))=0,SUM($G281:T281)=0,SUM(V280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V280:OFFSET(V280,,-$B$136+1))=0,SUM($G281:U281)=0,SUM(W280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W280:OFFSET(W280,,-$B$136+1))=0,SUM($G281:V281)=0,SUM(X280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X280:OFFSET(X280,,-$B$136+1))=0,SUM($G281:W281)=0,SUM(Y280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y280:OFFSET(Y280,,-$B$136+1))=0,SUM($G281:X281)=0,SUM(Z280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z280:OFFSET(Z280,,-$B$136+1))=0,SUM($G281:Y281)=0,SUM(AA280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA280:OFFSET(AA280,,-$B$136+1))=0,SUM($G281:Z281)=0,SUM(AB280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB280:OFFSET(AB280,,-$B$136+1))=0,SUM($G281:AA281)=0,SUM(AC280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC280:OFFSET(AC280,,-$B$136+1))=0,SUM($G281:AB281)=0,SUM(AD280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD280:OFFSET(AD280,,-$B$136+1))=0,SUM($G281:AC281)=0,SUM(AE280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE280:OFFSET(AE280,,-$B$136+1))=0,SUM($G281:AD281)=0,SUM(AF280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF280:OFFSET(AF280,,-$B$136+1))=0,SUM($G281:AE281)=0,SUM(AG280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG280:OFFSET(AG280,,-$B$136+1))=0,SUM($G281:AF281)=0,SUM(AH280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH280:OFFSET(AH280,,-$B$136+1))=0,SUM($G281:AG281)=0,SUM(AI280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI280:OFFSET(AI280,,-$B$136+1))=0,SUM($G281:AH281)=0,SUM(AJ280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ280:OFFSET(AJ280,,-$B$136+1))=0,SUM($G281:AI281)=0,SUM(AK280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK280:OFFSET(AK280,,-$B$136+1))=0,SUM($G281:AJ281)=0,SUM(AL280:$AL280)=0,SUM($H280:$AL280)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL280:OFFSET(AL280,,-$B$136+1))=0,SUM($G281:AK281)=0,SUM($AL280:AM280)=0,SUM($H280:$AL280)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H281:OFFSET(H281,,-$B$136+1))=0,SUM($G282:G282)=0,SUM(I281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I281:OFFSET(I281,,-$B$136+1))=0,SUM($G282:H282)=0,SUM(J281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J281:OFFSET(J281,,-$B$136+1))=0,SUM($G282:I282)=0,SUM(K281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K281:OFFSET(K281,,-$B$136+1))=0,SUM($G282:J282)=0,SUM(L281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L281:OFFSET(L281,,-$B$136+1))=0,SUM($G282:K282)=0,SUM(M281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M281:OFFSET(M281,,-$B$136+1))=0,SUM($G282:L282)=0,SUM(N281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N281:OFFSET(N281,,-$B$136+1))=0,SUM($G282:M282)=0,SUM(O281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O281:OFFSET(O281,,-$B$136+1))=0,SUM($G282:N282)=0,SUM(P281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":1},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P281:OFFSET(P281,,-$B$136+1))=0,SUM($G282:O282)=0,SUM(Q281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q281:OFFSET(Q281,,-$B$136+1))=0,SUM($G282:P282)=0,SUM(R281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R281:OFFSET(R281,,-$B$136+1))=0,SUM($G282:Q282)=0,SUM(S281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S281:OFFSET(S281,,-$B$136+1))=0,SUM($G282:R282)=0,SUM(T281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T281:OFFSET(T281,,-$B$136+1))=0,SUM($G282:S282)=0,SUM(U281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U281:OFFSET(U281,,-$B$136+1))=0,SUM($G282:T282)=0,SUM(V281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V281:OFFSET(V281,,-$B$136+1))=0,SUM($G282:U282)=0,SUM(W281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W281:OFFSET(W281,,-$B$136+1))=0,SUM($G282:V282)=0,SUM(X281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X281:OFFSET(X281,,-$B$136+1))=0,SUM($G282:W282)=0,SUM(Y281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y281:OFFSET(Y281,,-$B$136+1))=0,SUM($G282:X282)=0,SUM(Z281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z281:OFFSET(Z281,,-$B$136+1))=0,SUM($G282:Y282)=0,SUM(AA281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA281:OFFSET(AA281,,-$B$136+1))=0,SUM($G282:Z282)=0,SUM(AB281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB281:OFFSET(AB281,,-$B$136+1))=0,SUM($G282:AA282)=0,SUM(AC281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC281:OFFSET(AC281,,-$B$136+1))=0,SUM($G282:AB282)=0,SUM(AD281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD281:OFFSET(AD281,,-$B$136+1))=0,SUM($G282:AC282)=0,SUM(AE281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE281:OFFSET(AE281,,-$B$136+1))=0,SUM($G282:AD282)=0,SUM(AF281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF281:OFFSET(AF281,,-$B$136+1))=0,SUM($G282:AE282)=0,SUM(AG281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG281:OFFSET(AG281,,-$B$136+1))=0,SUM($G282:AF282)=0,SUM(AH281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH281:OFFSET(AH281,,-$B$136+1))=0,SUM($G282:AG282)=0,SUM(AI281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI281:OFFSET(AI281,,-$B$136+1))=0,SUM($G282:AH282)=0,SUM(AJ281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ281:OFFSET(AJ281,,-$B$136+1))=0,SUM($G282:AI282)=0,SUM(AK281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK281:OFFSET(AK281,,-$B$136+1))=0,SUM($G282:AJ282)=0,SUM(AL281:$AL281)=0,SUM($H281:$AL281)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL281:OFFSET(AL281,,-$B$136+1))=0,SUM($G282:AK282)=0,SUM($AL281:AM281)=0,SUM($H281:$AL281)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H282:OFFSET(H282,,-$B$136+1))=0,SUM($G283:G283)=0,SUM(I282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I282:OFFSET(I282,,-$B$136+1))=0,SUM($G283:H283)=0,SUM(J282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J282:OFFSET(J282,,-$B$136+1))=0,SUM($G283:I283)=0,SUM(K282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K282:OFFSET(K282,,-$B$136+1))=0,SUM($G283:J283)=0,SUM(L282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L282:OFFSET(L282,,-$B$136+1))=0,SUM($G283:K283)=0,SUM(M282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M282:OFFSET(M282,,-$B$136+1))=0,SUM($G283:L283)=0,SUM(N282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N282:OFFSET(N282,,-$B$136+1))=0,SUM($G283:M283)=0,SUM(O282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O282:OFFSET(O282,,-$B$136+1))=0,SUM($G283:N283)=0,SUM(P282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P282:OFFSET(P282,,-$B$136+1))=0,SUM($G283:O283)=0,SUM(Q282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q282:OFFSET(Q282,,-$B$136+1))=0,SUM($G283:P283)=0,SUM(R282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R282:OFFSET(R282,,-$B$136+1))=0,SUM($G283:Q283)=0,SUM(S282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":1},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S282:OFFSET(S282,,-$B$136+1))=0,SUM($G283:R283)=0,SUM(T282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T282:OFFSET(T282,,-$B$136+1))=0,SUM($G283:S283)=0,SUM(U282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U282:OFFSET(U282,,-$B$136+1))=0,SUM($G283:T283)=0,SUM(V282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V282:OFFSET(V282,,-$B$136+1))=0,SUM($G283:U283)=0,SUM(W282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W282:OFFSET(W282,,-$B$136+1))=0,SUM($G283:V283)=0,SUM(X282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X282:OFFSET(X282,,-$B$136+1))=0,SUM($G283:W283)=0,SUM(Y282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y282:OFFSET(Y282,,-$B$136+1))=0,SUM($G283:X283)=0,SUM(Z282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z282:OFFSET(Z282,,-$B$136+1))=0,SUM($G283:Y283)=0,SUM(AA282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA282:OFFSET(AA282,,-$B$136+1))=0,SUM($G283:Z283)=0,SUM(AB282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB282:OFFSET(AB282,,-$B$136+1))=0,SUM($G283:AA283)=0,SUM(AC282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC282:OFFSET(AC282,,-$B$136+1))=0,SUM($G283:AB283)=0,SUM(AD282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD282:OFFSET(AD282,,-$B$136+1))=0,SUM($G283:AC283)=0,SUM(AE282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE282:OFFSET(AE282,,-$B$136+1))=0,SUM($G283:AD283)=0,SUM(AF282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF282:OFFSET(AF282,,-$B$136+1))=0,SUM($G283:AE283)=0,SUM(AG282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG282:OFFSET(AG282,,-$B$136+1))=0,SUM($G283:AF283)=0,SUM(AH282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH282:OFFSET(AH282,,-$B$136+1))=0,SUM($G283:AG283)=0,SUM(AI282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI282:OFFSET(AI282,,-$B$136+1))=0,SUM($G283:AH283)=0,SUM(AJ282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ282:OFFSET(AJ282,,-$B$136+1))=0,SUM($G283:AI283)=0,SUM(AK282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK282:OFFSET(AK282,,-$B$136+1))=0,SUM($G283:AJ283)=0,SUM(AL282:$AL282)=0,SUM($H282:$AL282)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL282:OFFSET(AL282,,-$B$136+1))=0,SUM($G283:AK283)=0,SUM($AL282:AM282)=0,SUM($H282:$AL282)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H283:OFFSET(H283,,-$B$136+1))=0,SUM($G284:G284)=0,SUM(I283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I283:OFFSET(I283,,-$B$136+1))=0,SUM($G284:H284)=0,SUM(J283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J283:OFFSET(J283,,-$B$136+1))=0,SUM($G284:I284)=0,SUM(K283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K283:OFFSET(K283,,-$B$136+1))=0,SUM($G284:J284)=0,SUM(L283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L283:OFFSET(L283,,-$B$136+1))=0,SUM($G284:K284)=0,SUM(M283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M283:OFFSET(M283,,-$B$136+1))=0,SUM($G284:L284)=0,SUM(N283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N283:OFFSET(N283,,-$B$136+1))=0,SUM($G284:M284)=0,SUM(O283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O283:OFFSET(O283,,-$B$136+1))=0,SUM($G284:N284)=0,SUM(P283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P283:OFFSET(P283,,-$B$136+1))=0,SUM($G284:O284)=0,SUM(Q283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q283:OFFSET(Q283,,-$B$136+1))=0,SUM($G284:P284)=0,SUM(R283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R283:OFFSET(R283,,-$B$136+1))=0,SUM($G284:Q284)=0,SUM(S283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S283:OFFSET(S283,,-$B$136+1))=0,SUM($G284:R284)=0,SUM(T283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T283:OFFSET(T283,,-$B$136+1))=0,SUM($G284:S284)=0,SUM(U283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U283:OFFSET(U283,,-$B$136+1))=0,SUM($G284:T284)=0,SUM(V283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":1},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V283:OFFSET(V283,,-$B$136+1))=0,SUM($G284:U284)=0,SUM(W283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W283:OFFSET(W283,,-$B$136+1))=0,SUM($G284:V284)=0,SUM(X283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X283:OFFSET(X283,,-$B$136+1))=0,SUM($G284:W284)=0,SUM(Y283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y283:OFFSET(Y283,,-$B$136+1))=0,SUM($G284:X284)=0,SUM(Z283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z283:OFFSET(Z283,,-$B$136+1))=0,SUM($G284:Y284)=0,SUM(AA283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA283:OFFSET(AA283,,-$B$136+1))=0,SUM($G284:Z284)=0,SUM(AB283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB283:OFFSET(AB283,,-$B$136+1))=0,SUM($G284:AA284)=0,SUM(AC283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC283:OFFSET(AC283,,-$B$136+1))=0,SUM($G284:AB284)=0,SUM(AD283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD283:OFFSET(AD283,,-$B$136+1))=0,SUM($G284:AC284)=0,SUM(AE283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE283:OFFSET(AE283,,-$B$136+1))=0,SUM($G284:AD284)=0,SUM(AF283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF283:OFFSET(AF283,,-$B$136+1))=0,SUM($G284:AE284)=0,SUM(AG283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG283:OFFSET(AG283,,-$B$136+1))=0,SUM($G284:AF284)=0,SUM(AH283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH283:OFFSET(AH283,,-$B$136+1))=0,SUM($G284:AG284)=0,SUM(AI283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI283:OFFSET(AI283,,-$B$136+1))=0,SUM($G284:AH284)=0,SUM(AJ283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ283:OFFSET(AJ283,,-$B$136+1))=0,SUM($G284:AI284)=0,SUM(AK283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK283:OFFSET(AK283,,-$B$136+1))=0,SUM($G284:AJ284)=0,SUM(AL283:$AL283)=0,SUM($H283:$AL283)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL283:OFFSET(AL283,,-$B$136+1))=0,SUM($G284:AK284)=0,SUM($AL283:AM283)=0,SUM($H283:$AL283)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H284:OFFSET(H284,,-$B$136+1))=0,SUM($G285:G285)=0,SUM(I284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I284:OFFSET(I284,,-$B$136+1))=0,SUM($G285:H285)=0,SUM(J284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J284:OFFSET(J284,,-$B$136+1))=0,SUM($G285:I285)=0,SUM(K284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K284:OFFSET(K284,,-$B$136+1))=0,SUM($G285:J285)=0,SUM(L284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L284:OFFSET(L284,,-$B$136+1))=0,SUM($G285:K285)=0,SUM(M284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M284:OFFSET(M284,,-$B$136+1))=0,SUM($G285:L285)=0,SUM(N284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N284:OFFSET(N284,,-$B$136+1))=0,SUM($G285:M285)=0,SUM(O284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O284:OFFSET(O284,,-$B$136+1))=0,SUM($G285:N285)=0,SUM(P284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P284:OFFSET(P284,,-$B$136+1))=0,SUM($G285:O285)=0,SUM(Q284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q284:OFFSET(Q284,,-$B$136+1))=0,SUM($G285:P285)=0,SUM(R284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R284:OFFSET(R284,,-$B$136+1))=0,SUM($G285:Q285)=0,SUM(S284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S284:OFFSET(S284,,-$B$136+1))=0,SUM($G285:R285)=0,SUM(T284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T284:OFFSET(T284,,-$B$136+1))=0,SUM($G285:S285)=0,SUM(U284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U284:OFFSET(U284,,-$B$136+1))=0,SUM($G285:T285)=0,SUM(V284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V284:OFFSET(V284,,-$B$136+1))=0,SUM($G285:U285)=0,SUM(W284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W284:OFFSET(W284,,-$B$136+1))=0,SUM($G285:V285)=0,SUM(X284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X284:OFFSET(X284,,-$B$136+1))=0,SUM($G285:W285)=0,SUM(Y284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":1},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y284:OFFSET(Y284,,-$B$136+1))=0,SUM($G285:X285)=0,SUM(Z284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z284:OFFSET(Z284,,-$B$136+1))=0,SUM($G285:Y285)=0,SUM(AA284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA284:OFFSET(AA284,,-$B$136+1))=0,SUM($G285:Z285)=0,SUM(AB284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB284:OFFSET(AB284,,-$B$136+1))=0,SUM($G285:AA285)=0,SUM(AC284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC284:OFFSET(AC284,,-$B$136+1))=0,SUM($G285:AB285)=0,SUM(AD284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD284:OFFSET(AD284,,-$B$136+1))=0,SUM($G285:AC285)=0,SUM(AE284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE284:OFFSET(AE284,,-$B$136+1))=0,SUM($G285:AD285)=0,SUM(AF284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF284:OFFSET(AF284,,-$B$136+1))=0,SUM($G285:AE285)=0,SUM(AG284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG284:OFFSET(AG284,,-$B$136+1))=0,SUM($G285:AF285)=0,SUM(AH284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH284:OFFSET(AH284,,-$B$136+1))=0,SUM($G285:AG285)=0,SUM(AI284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI284:OFFSET(AI284,,-$B$136+1))=0,SUM($G285:AH285)=0,SUM(AJ284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ284:OFFSET(AJ284,,-$B$136+1))=0,SUM($G285:AI285)=0,SUM(AK284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK284:OFFSET(AK284,,-$B$136+1))=0,SUM($G285:AJ285)=0,SUM(AL284:$AL284)=0,SUM($H284:$AL284)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL284:OFFSET(AL284,,-$B$136+1))=0,SUM($G285:AK285)=0,SUM($AL284:AM284)=0,SUM($H284:$AL284)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H285:OFFSET(H285,,-$B$136+1))=0,SUM($G286:G286)=0,SUM(I285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I285:OFFSET(I285,,-$B$136+1))=0,SUM($G286:H286)=0,SUM(J285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J285:OFFSET(J285,,-$B$136+1))=0,SUM($G286:I286)=0,SUM(K285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K285:OFFSET(K285,,-$B$136+1))=0,SUM($G286:J286)=0,SUM(L285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L285:OFFSET(L285,,-$B$136+1))=0,SUM($G286:K286)=0,SUM(M285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M285:OFFSET(M285,,-$B$136+1))=0,SUM($G286:L286)=0,SUM(N285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N285:OFFSET(N285,,-$B$136+1))=0,SUM($G286:M286)=0,SUM(O285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O285:OFFSET(O285,,-$B$136+1))=0,SUM($G286:N286)=0,SUM(P285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P285:OFFSET(P285,,-$B$136+1))=0,SUM($G286:O286)=0,SUM(Q285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q285:OFFSET(Q285,,-$B$136+1))=0,SUM($G286:P286)=0,SUM(R285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R285:OFFSET(R285,,-$B$136+1))=0,SUM($G286:Q286)=0,SUM(S285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S285:OFFSET(S285,,-$B$136+1))=0,SUM($G286:R286)=0,SUM(T285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T285:OFFSET(T285,,-$B$136+1))=0,SUM($G286:S286)=0,SUM(U285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U285:OFFSET(U285,,-$B$136+1))=0,SUM($G286:T286)=0,SUM(V285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V285:OFFSET(V285,,-$B$136+1))=0,SUM($G286:U286)=0,SUM(W285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W285:OFFSET(W285,,-$B$136+1))=0,SUM($G286:V286)=0,SUM(X285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X285:OFFSET(X285,,-$B$136+1))=0,SUM($G286:W286)=0,SUM(Y285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y285:OFFSET(Y285,,-$B$136+1))=0,SUM($G286:X286)=0,SUM(Z285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z285:OFFSET(Z285,,-$B$136+1))=0,SUM($G286:Y286)=0,SUM(AA285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA285:OFFSET(AA285,,-$B$136+1))=0,SUM($G286:Z286)=0,SUM(AB285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":1},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB285:OFFSET(AB285,,-$B$136+1))=0,SUM($G286:AA286)=0,SUM(AC285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC285:OFFSET(AC285,,-$B$136+1))=0,SUM($G286:AB286)=0,SUM(AD285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD285:OFFSET(AD285,,-$B$136+1))=0,SUM($G286:AC286)=0,SUM(AE285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE285:OFFSET(AE285,,-$B$136+1))=0,SUM($G286:AD286)=0,SUM(AF285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF285:OFFSET(AF285,,-$B$136+1))=0,SUM($G286:AE286)=0,SUM(AG285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG285:OFFSET(AG285,,-$B$136+1))=0,SUM($G286:AF286)=0,SUM(AH285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH285:OFFSET(AH285,,-$B$136+1))=0,SUM($G286:AG286)=0,SUM(AI285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI285:OFFSET(AI285,,-$B$136+1))=0,SUM($G286:AH286)=0,SUM(AJ285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ285:OFFSET(AJ285,,-$B$136+1))=0,SUM($G286:AI286)=0,SUM(AK285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK285:OFFSET(AK285,,-$B$136+1))=0,SUM($G286:AJ286)=0,SUM(AL285:$AL285)=0,SUM($H285:$AL285)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL285:OFFSET(AL285,,-$B$136+1))=0,SUM($G286:AK286)=0,SUM($AL285:AM285)=0,SUM($H285:$AL285)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H286:OFFSET(H286,,-$B$136+1))=0,SUM($G287:G287)=0,SUM(I286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I286:OFFSET(I286,,-$B$136+1))=0,SUM($G287:H287)=0,SUM(J286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J286:OFFSET(J286,,-$B$136+1))=0,SUM($G287:I287)=0,SUM(K286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K286:OFFSET(K286,,-$B$136+1))=0,SUM($G287:J287)=0,SUM(L286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L286:OFFSET(L286,,-$B$136+1))=0,SUM($G287:K287)=0,SUM(M286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M286:OFFSET(M286,,-$B$136+1))=0,SUM($G287:L287)=0,SUM(N286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N286:OFFSET(N286,,-$B$136+1))=0,SUM($G287:M287)=0,SUM(O286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O286:OFFSET(O286,,-$B$136+1))=0,SUM($G287:N287)=0,SUM(P286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P286:OFFSET(P286,,-$B$136+1))=0,SUM($G287:O287)=0,SUM(Q286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q286:OFFSET(Q286,,-$B$136+1))=0,SUM($G287:P287)=0,SUM(R286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R286:OFFSET(R286,,-$B$136+1))=0,SUM($G287:Q287)=0,SUM(S286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S286:OFFSET(S286,,-$B$136+1))=0,SUM($G287:R287)=0,SUM(T286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T286:OFFSET(T286,,-$B$136+1))=0,SUM($G287:S287)=0,SUM(U286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U286:OFFSET(U286,,-$B$136+1))=0,SUM($G287:T287)=0,SUM(V286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V286:OFFSET(V286,,-$B$136+1))=0,SUM($G287:U287)=0,SUM(W286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W286:OFFSET(W286,,-$B$136+1))=0,SUM($G287:V287)=0,SUM(X286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X286:OFFSET(X286,,-$B$136+1))=0,SUM($G287:W287)=0,SUM(Y286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y286:OFFSET(Y286,,-$B$136+1))=0,SUM($G287:X287)=0,SUM(Z286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z286:OFFSET(Z286,,-$B$136+1))=0,SUM($G287:Y287)=0,SUM(AA286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA286:OFFSET(AA286,,-$B$136+1))=0,SUM($G287:Z287)=0,SUM(AB286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB286:OFFSET(AB286,,-$B$136+1))=0,SUM($G287:AA287)=0,SUM(AC286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC286:OFFSET(AC286,,-$B$136+1))=0,SUM($G287:AB287)=0,SUM(AD286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD286:OFFSET(AD286,,-$B$136+1))=0,SUM($G287:AC287)=0,SUM(AE286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":1},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE286:OFFSET(AE286,,-$B$136+1))=0,SUM($G287:AD287)=0,SUM(AF286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF286:OFFSET(AF286,,-$B$136+1))=0,SUM($G287:AE287)=0,SUM(AG286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG286:OFFSET(AG286,,-$B$136+1))=0,SUM($G287:AF287)=0,SUM(AH286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH286:OFFSET(AH286,,-$B$136+1))=0,SUM($G287:AG287)=0,SUM(AI286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI286:OFFSET(AI286,,-$B$136+1))=0,SUM($G287:AH287)=0,SUM(AJ286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ286:OFFSET(AJ286,,-$B$136+1))=0,SUM($G287:AI287)=0,SUM(AK286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK286:OFFSET(AK286,,-$B$136+1))=0,SUM($G287:AJ287)=0,SUM(AL286:$AL286)=0,SUM($H286:$AL286)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL286:OFFSET(AL286,,-$B$136+1))=0,SUM($G287:AK287)=0,SUM($AL286:AM286)=0,SUM($H286:$AL286)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H287:OFFSET(H287,,-$B$136+1))=0,SUM($G288:G288)=0,SUM(I287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I287:OFFSET(I287,,-$B$136+1))=0,SUM($G288:H288)=0,SUM(J287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J287:OFFSET(J287,,-$B$136+1))=0,SUM($G288:I288)=0,SUM(K287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K287:OFFSET(K287,,-$B$136+1))=0,SUM($G288:J288)=0,SUM(L287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L287:OFFSET(L287,,-$B$136+1))=0,SUM($G288:K288)=0,SUM(M287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M287:OFFSET(M287,,-$B$136+1))=0,SUM($G288:L288)=0,SUM(N287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N287:OFFSET(N287,,-$B$136+1))=0,SUM($G288:M288)=0,SUM(O287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O287:OFFSET(O287,,-$B$136+1))=0,SUM($G288:N288)=0,SUM(P287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P287:OFFSET(P287,,-$B$136+1))=0,SUM($G288:O288)=0,SUM(Q287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q287:OFFSET(Q287,,-$B$136+1))=0,SUM($G288:P288)=0,SUM(R287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R287:OFFSET(R287,,-$B$136+1))=0,SUM($G288:Q288)=0,SUM(S287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S287:OFFSET(S287,,-$B$136+1))=0,SUM($G288:R288)=0,SUM(T287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T287:OFFSET(T287,,-$B$136+1))=0,SUM($G288:S288)=0,SUM(U287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U287:OFFSET(U287,,-$B$136+1))=0,SUM($G288:T288)=0,SUM(V287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V287:OFFSET(V287,,-$B$136+1))=0,SUM($G288:U288)=0,SUM(W287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W287:OFFSET(W287,,-$B$136+1))=0,SUM($G288:V288)=0,SUM(X287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X287:OFFSET(X287,,-$B$136+1))=0,SUM($G288:W288)=0,SUM(Y287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y287:OFFSET(Y287,,-$B$136+1))=0,SUM($G288:X288)=0,SUM(Z287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z287:OFFSET(Z287,,-$B$136+1))=0,SUM($G288:Y288)=0,SUM(AA287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA287:OFFSET(AA287,,-$B$136+1))=0,SUM($G288:Z288)=0,SUM(AB287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB287:OFFSET(AB287,,-$B$136+1))=0,SUM($G288:AA288)=0,SUM(AC287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC287:OFFSET(AC287,,-$B$136+1))=0,SUM($G288:AB288)=0,SUM(AD287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD287:OFFSET(AD287,,-$B$136+1))=0,SUM($G288:AC288)=0,SUM(AE287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE287:OFFSET(AE287,,-$B$136+1))=0,SUM($G288:AD288)=0,SUM(AF287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF287:OFFSET(AF287,,-$B$136+1))=0,SUM($G288:AE288)=0,SUM(AG287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG287:OFFSET(AG287,,-$B$136+1))=0,SUM($G288:AF288)=0,SUM(AH287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":1},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH287:OFFSET(AH287,,-$B$136+1))=0,SUM($G288:AG288)=0,SUM(AI287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI287:OFFSET(AI287,,-$B$136+1))=0,SUM($G288:AH288)=0,SUM(AJ287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ287:OFFSET(AJ287,,-$B$136+1))=0,SUM($G288:AI288)=0,SUM(AK287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK287:OFFSET(AK287,,-$B$136+1))=0,SUM($G288:AJ288)=0,SUM(AL287:$AL287)=0,SUM($H287:$AL287)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL287:OFFSET(AL287,,-$B$136+1))=0,SUM($G288:AK288)=0,SUM($AL287:AM287)=0,SUM($H287:$AL287)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(H288:OFFSET(H288,,-$B$136+1))=0,SUM($G289:G289)=0,SUM(I288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(I277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I288:OFFSET(I288,,-$B$136+1))=0,SUM($G289:H289)=0,SUM(J288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(J277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J288:OFFSET(J288,,-$B$136+1))=0,SUM($G289:I289)=0,SUM(K288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(K277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K288:OFFSET(K288,,-$B$136+1))=0,SUM($G289:J289)=0,SUM(L288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(L277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L288:OFFSET(L288,,-$B$136+1))=0,SUM($G289:K289)=0,SUM(M288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(M277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M288:OFFSET(M288,,-$B$136+1))=0,SUM($G289:L289)=0,SUM(N288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(N277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N288:OFFSET(N288,,-$B$136+1))=0,SUM($G289:M289)=0,SUM(O288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(O277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O288:OFFSET(O288,,-$B$136+1))=0,SUM($G289:N289)=0,SUM(P288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(P277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P288:OFFSET(P288,,-$B$136+1))=0,SUM($G289:O289)=0,SUM(Q288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(Q277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q288:OFFSET(Q288,,-$B$136+1))=0,SUM($G289:P289)=0,SUM(R288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(R277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R288:OFFSET(R288,,-$B$136+1))=0,SUM($G289:Q289)=0,SUM(S288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(S277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S288:OFFSET(S288,,-$B$136+1))=0,SUM($G289:R289)=0,SUM(T288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(T277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T288:OFFSET(T288,,-$B$136+1))=0,SUM($G289:S289)=0,SUM(U288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(U277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U288:OFFSET(U288,,-$B$136+1))=0,SUM($G289:T289)=0,SUM(V288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(V277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V288:OFFSET(V288,,-$B$136+1))=0,SUM($G289:U289)=0,SUM(W288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(W277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W288:OFFSET(W288,,-$B$136+1))=0,SUM($G289:V289)=0,SUM(X288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(X277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X288:OFFSET(X288,,-$B$136+1))=0,SUM($G289:W289)=0,SUM(Y288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(Y277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y288:OFFSET(Y288,,-$B$136+1))=0,SUM($G289:X289)=0,SUM(Z288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(Z277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z288:OFFSET(Z288,,-$B$136+1))=0,SUM($G289:Y289)=0,SUM(AA288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AA277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA288:OFFSET(AA288,,-$B$136+1))=0,SUM($G289:Z289)=0,SUM(AB288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AB277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB288:OFFSET(AB288,,-$B$136+1))=0,SUM($G289:AA289)=0,SUM(AC288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AC277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC288:OFFSET(AC288,,-$B$136+1))=0,SUM($G289:AB289)=0,SUM(AD288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AD277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD288:OFFSET(AD288,,-$B$136+1))=0,SUM($G289:AC289)=0,SUM(AE288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AE277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE288:OFFSET(AE288,,-$B$136+1))=0,SUM($G289:AD289)=0,SUM(AF288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AF277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF288:OFFSET(AF288,,-$B$136+1))=0,SUM($G289:AE289)=0,SUM(AG288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AG277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG288:OFFSET(AG288,,-$B$136+1))=0,SUM($G289:AF289)=0,SUM(AH288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AH277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH288:OFFSET(AH288,,-$B$136+1))=0,SUM($G289:AG289)=0,SUM(AI288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AI277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI288:OFFSET(AI288,,-$B$136+1))=0,SUM($G289:AH289)=0,SUM(AJ288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AJ277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ288:OFFSET(AJ288,,-$B$136+1))=0,SUM($G289:AI289)=0,SUM(AK288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":1},{"$f":"IF(AND(AK277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK288:OFFSET(AK288,,-$B$136+1))=0,SUM($G289:AJ289)=0,SUM(AL288:$AL288)=0,SUM($H288:$AL288)=1),1,0)","v":0},{"$f":"IF(AND(AL277-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL288:OFFSET(AL288,,-$B$136+1))=0,SUM($G289:AK289)=0,SUM($AL288:AM288)=0,SUM($H288:$AL288)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H289:OFFSET(H289,,-$B$136+1))=0,SUM($G290:G290)=0,SUM(I289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(I289:OFFSET(I289,,-$B$136+1))=0,SUM($G290:H290)=0,SUM(J289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(J289:OFFSET(J289,,-$B$136+1))=0,SUM($G290:I290)=0,SUM(K289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(K289:OFFSET(K289,,-$B$136+1))=0,SUM($G290:J290)=0,SUM(L289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(L289:OFFSET(L289,,-$B$136+1))=0,SUM($G290:K290)=0,SUM(M289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(M289:OFFSET(M289,,-$B$136+1))=0,SUM($G290:L290)=0,SUM(N289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(N289:OFFSET(N289,,-$B$136+1))=0,SUM($G290:M290)=0,SUM(O289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(O289:OFFSET(O289,,-$B$136+1))=0,SUM($G290:N290)=0,SUM(P289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(P289:OFFSET(P289,,-$B$136+1))=0,SUM($G290:O290)=0,SUM(Q289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Q289:OFFSET(Q289,,-$B$136+1))=0,SUM($G290:P290)=0,SUM(R289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(R289:OFFSET(R289,,-$B$136+1))=0,SUM($G290:Q290)=0,SUM(S289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(S289:OFFSET(S289,,-$B$136+1))=0,SUM($G290:R290)=0,SUM(T289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(T289:OFFSET(T289,,-$B$136+1))=0,SUM($G290:S290)=0,SUM(U289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(U289:OFFSET(U289,,-$B$136+1))=0,SUM($G290:T290)=0,SUM(V289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(V289:OFFSET(V289,,-$B$136+1))=0,SUM($G290:U290)=0,SUM(W289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(W289:OFFSET(W289,,-$B$136+1))=0,SUM($G290:V290)=0,SUM(X289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(X289:OFFSET(X289,,-$B$136+1))=0,SUM($G290:W290)=0,SUM(Y289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Y289:OFFSET(Y289,,-$B$136+1))=0,SUM($G290:X290)=0,SUM(Z289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Z289:OFFSET(Z289,,-$B$136+1))=0,SUM($G290:Y290)=0,SUM(AA289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AA289:OFFSET(AA289,,-$B$136+1))=0,SUM($G290:Z290)=0,SUM(AB289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AB289:OFFSET(AB289,,-$B$136+1))=0,SUM($G290:AA290)=0,SUM(AC289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AC289:OFFSET(AC289,,-$B$136+1))=0,SUM($G290:AB290)=0,SUM(AD289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AD289:OFFSET(AD289,,-$B$136+1))=0,SUM($G290:AC290)=0,SUM(AE289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AE289:OFFSET(AE289,,-$B$136+1))=0,SUM($G290:AD290)=0,SUM(AF289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AF289:OFFSET(AF289,,-$B$136+1))=0,SUM($G290:AE290)=0,SUM(AG289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AG289:OFFSET(AG289,,-$B$136+1))=0,SUM($G290:AF290)=0,SUM(AH289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AH289:OFFSET(AH289,,-$B$136+1))=0,SUM($G290:AG290)=0,SUM(AI289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AI289:OFFSET(AI289,,-$B$136+1))=0,SUM($G290:AH290)=0,SUM(AJ289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AJ289:OFFSET(AJ289,,-$B$136+1))=0,SUM($G290:AI290)=0,SUM(AK289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AK289:OFFSET(AK289,,-$B$136+1))=0,SUM($G290:AJ290)=0,SUM(AL289:$AL289)=0,SUM($H289:$AL289)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AL289:OFFSET(AL289,,-$B$136+1))=0,SUM($G290:AK290)=0,SUM($AL289:AM289)=0,SUM($H289:$AL289)=1),1,0)","v":0},"["]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H290:OFFSET(H290,,-$B$136+1))=0,SUM($G291:G291)=0,SUM(I290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I290:OFFSET(I290,,-$B$136+1))=0,SUM($G291:H291)=0,SUM(J290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J290:OFFSET(J290,,-$B$136+1))=0,SUM($G291:I291)=0,SUM(K290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K290:OFFSET(K290,,-$B$136+1))=0,SUM($G291:J291)=0,SUM(L290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L290:OFFSET(L290,,-$B$136+1))=0,SUM($G291:K291)=0,SUM(M290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M290:OFFSET(M290,,-$B$136+1))=0,SUM($G291:L291)=0,SUM(N290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N290:OFFSET(N290,,-$B$136+1))=0,SUM($G291:M291)=0,SUM(O290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O290:OFFSET(O290,,-$B$136+1))=0,SUM($G291:N291)=0,SUM(P290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P290:OFFSET(P290,,-$B$136+1))=0,SUM($G291:O291)=0,SUM(Q290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q290:OFFSET(Q290,,-$B$136+1))=0,SUM($G291:P291)=0,SUM(R290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R290:OFFSET(R290,,-$B$136+1))=0,SUM($G291:Q291)=0,SUM(S290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S290:OFFSET(S290,,-$B$136+1))=0,SUM($G291:R291)=0,SUM(T290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T290:OFFSET(T290,,-$B$136+1))=0,SUM($G291:S291)=0,SUM(U290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U290:OFFSET(U290,,-$B$136+1))=0,SUM($G291:T291)=0,SUM(V290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V290:OFFSET(V290,,-$B$136+1))=0,SUM($G291:U291)=0,SUM(W290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W290:OFFSET(W290,,-$B$136+1))=0,SUM($G291:V291)=0,SUM(X290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X290:OFFSET(X290,,-$B$136+1))=0,SUM($G291:W291)=0,SUM(Y290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y290:OFFSET(Y290,,-$B$136+1))=0,SUM($G291:X291)=0,SUM(Z290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z290:OFFSET(Z290,,-$B$136+1))=0,SUM($G291:Y291)=0,SUM(AA290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA290:OFFSET(AA290,,-$B$136+1))=0,SUM($G291:Z291)=0,SUM(AB290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB290:OFFSET(AB290,,-$B$136+1))=0,SUM($G291:AA291)=0,SUM(AC290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC290:OFFSET(AC290,,-$B$136+1))=0,SUM($G291:AB291)=0,SUM(AD290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD290:OFFSET(AD290,,-$B$136+1))=0,SUM($G291:AC291)=0,SUM(AE290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE290:OFFSET(AE290,,-$B$136+1))=0,SUM($G291:AD291)=0,SUM(AF290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF290:OFFSET(AF290,,-$B$136+1))=0,SUM($G291:AE291)=0,SUM(AG290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG290:OFFSET(AG290,,-$B$136+1))=0,SUM($G291:AF291)=0,SUM(AH290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH290:OFFSET(AH290,,-$B$136+1))=0,SUM($G291:AG291)=0,SUM(AI290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI290:OFFSET(AI290,,-$B$136+1))=0,SUM($G291:AH291)=0,SUM(AJ290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ290:OFFSET(AJ290,,-$B$136+1))=0,SUM($G291:AI291)=0,SUM(AK290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK290:OFFSET(AK290,,-$B$136+1))=0,SUM($G291:AJ291)=0,SUM(AL290:$AL290)=0,SUM($H290:$AL290)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL290:OFFSET(AL290,,-$B$136+1))=0,SUM($G291:AK291)=0,SUM($AL290:AM290)=0,SUM($H290:$AL290)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H291:OFFSET(H291,,-$B$136+1))=0,SUM($G292:G292)=0,SUM(I291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I291:OFFSET(I291,,-$B$136+1))=0,SUM($G292:H292)=0,SUM(J291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J291:OFFSET(J291,,-$B$136+1))=0,SUM($G292:I292)=0,SUM(K291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K291:OFFSET(K291,,-$B$136+1))=0,SUM($G292:J292)=0,SUM(L291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L291:OFFSET(L291,,-$B$136+1))=0,SUM($G292:K292)=0,SUM(M291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M291:OFFSET(M291,,-$B$136+1))=0,SUM($G292:L292)=0,SUM(N291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N291:OFFSET(N291,,-$B$136+1))=0,SUM($G292:M292)=0,SUM(O291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O291:OFFSET(O291,,-$B$136+1))=0,SUM($G292:N292)=0,SUM(P291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P291:OFFSET(P291,,-$B$136+1))=0,SUM($G292:O292)=0,SUM(Q291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q291:OFFSET(Q291,,-$B$136+1))=0,SUM($G292:P292)=0,SUM(R291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R291:OFFSET(R291,,-$B$136+1))=0,SUM($G292:Q292)=0,SUM(S291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S291:OFFSET(S291,,-$B$136+1))=0,SUM($G292:R292)=0,SUM(T291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T291:OFFSET(T291,,-$B$136+1))=0,SUM($G292:S292)=0,SUM(U291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U291:OFFSET(U291,,-$B$136+1))=0,SUM($G292:T292)=0,SUM(V291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V291:OFFSET(V291,,-$B$136+1))=0,SUM($G292:U292)=0,SUM(W291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W291:OFFSET(W291,,-$B$136+1))=0,SUM($G292:V292)=0,SUM(X291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X291:OFFSET(X291,,-$B$136+1))=0,SUM($G292:W292)=0,SUM(Y291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y291:OFFSET(Y291,,-$B$136+1))=0,SUM($G292:X292)=0,SUM(Z291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z291:OFFSET(Z291,,-$B$136+1))=0,SUM($G292:Y292)=0,SUM(AA291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA291:OFFSET(AA291,,-$B$136+1))=0,SUM($G292:Z292)=0,SUM(AB291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB291:OFFSET(AB291,,-$B$136+1))=0,SUM($G292:AA292)=0,SUM(AC291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC291:OFFSET(AC291,,-$B$136+1))=0,SUM($G292:AB292)=0,SUM(AD291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD291:OFFSET(AD291,,-$B$136+1))=0,SUM($G292:AC292)=0,SUM(AE291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE291:OFFSET(AE291,,-$B$136+1))=0,SUM($G292:AD292)=0,SUM(AF291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF291:OFFSET(AF291,,-$B$136+1))=0,SUM($G292:AE292)=0,SUM(AG291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG291:OFFSET(AG291,,-$B$136+1))=0,SUM($G292:AF292)=0,SUM(AH291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH291:OFFSET(AH291,,-$B$136+1))=0,SUM($G292:AG292)=0,SUM(AI291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI291:OFFSET(AI291,,-$B$136+1))=0,SUM($G292:AH292)=0,SUM(AJ291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ291:OFFSET(AJ291,,-$B$136+1))=0,SUM($G292:AI292)=0,SUM(AK291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK291:OFFSET(AK291,,-$B$136+1))=0,SUM($G292:AJ292)=0,SUM(AL291:$AL291)=0,SUM($H291:$AL291)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL291:OFFSET(AL291,,-$B$136+1))=0,SUM($G292:AK292)=0,SUM($AL291:AM291)=0,SUM($H291:$AL291)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H292:OFFSET(H292,,-$B$136+1))=0,SUM($G293:G293)=0,SUM(I292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I292:OFFSET(I292,,-$B$136+1))=0,SUM($G293:H293)=0,SUM(J292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J292:OFFSET(J292,,-$B$136+1))=0,SUM($G293:I293)=0,SUM(K292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K292:OFFSET(K292,,-$B$136+1))=0,SUM($G293:J293)=0,SUM(L292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L292:OFFSET(L292,,-$B$136+1))=0,SUM($G293:K293)=0,SUM(M292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M292:OFFSET(M292,,-$B$136+1))=0,SUM($G293:L293)=0,SUM(N292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N292:OFFSET(N292,,-$B$136+1))=0,SUM($G293:M293)=0,SUM(O292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O292:OFFSET(O292,,-$B$136+1))=0,SUM($G293:N293)=0,SUM(P292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P292:OFFSET(P292,,-$B$136+1))=0,SUM($G293:O293)=0,SUM(Q292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q292:OFFSET(Q292,,-$B$136+1))=0,SUM($G293:P293)=0,SUM(R292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R292:OFFSET(R292,,-$B$136+1))=0,SUM($G293:Q293)=0,SUM(S292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S292:OFFSET(S292,,-$B$136+1))=0,SUM($G293:R293)=0,SUM(T292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T292:OFFSET(T292,,-$B$136+1))=0,SUM($G293:S293)=0,SUM(U292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U292:OFFSET(U292,,-$B$136+1))=0,SUM($G293:T293)=0,SUM(V292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V292:OFFSET(V292,,-$B$136+1))=0,SUM($G293:U293)=0,SUM(W292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W292:OFFSET(W292,,-$B$136+1))=0,SUM($G293:V293)=0,SUM(X292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X292:OFFSET(X292,,-$B$136+1))=0,SUM($G293:W293)=0,SUM(Y292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y292:OFFSET(Y292,,-$B$136+1))=0,SUM($G293:X293)=0,SUM(Z292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z292:OFFSET(Z292,,-$B$136+1))=0,SUM($G293:Y293)=0,SUM(AA292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA292:OFFSET(AA292,,-$B$136+1))=0,SUM($G293:Z293)=0,SUM(AB292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB292:OFFSET(AB292,,-$B$136+1))=0,SUM($G293:AA293)=0,SUM(AC292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC292:OFFSET(AC292,,-$B$136+1))=0,SUM($G293:AB293)=0,SUM(AD292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD292:OFFSET(AD292,,-$B$136+1))=0,SUM($G293:AC293)=0,SUM(AE292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE292:OFFSET(AE292,,-$B$136+1))=0,SUM($G293:AD293)=0,SUM(AF292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF292:OFFSET(AF292,,-$B$136+1))=0,SUM($G293:AE293)=0,SUM(AG292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG292:OFFSET(AG292,,-$B$136+1))=0,SUM($G293:AF293)=0,SUM(AH292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH292:OFFSET(AH292,,-$B$136+1))=0,SUM($G293:AG293)=0,SUM(AI292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI292:OFFSET(AI292,,-$B$136+1))=0,SUM($G293:AH293)=0,SUM(AJ292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ292:OFFSET(AJ292,,-$B$136+1))=0,SUM($G293:AI293)=0,SUM(AK292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK292:OFFSET(AK292,,-$B$136+1))=0,SUM($G293:AJ293)=0,SUM(AL292:$AL292)=0,SUM($H292:$AL292)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL292:OFFSET(AL292,,-$B$136+1))=0,SUM($G293:AK293)=0,SUM($AL292:AM292)=0,SUM($H292:$AL292)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H293:OFFSET(H293,,-$B$136+1))=0,SUM($G294:G294)=0,SUM(I293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I293:OFFSET(I293,,-$B$136+1))=0,SUM($G294:H294)=0,SUM(J293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J293:OFFSET(J293,,-$B$136+1))=0,SUM($G294:I294)=0,SUM(K293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K293:OFFSET(K293,,-$B$136+1))=0,SUM($G294:J294)=0,SUM(L293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L293:OFFSET(L293,,-$B$136+1))=0,SUM($G294:K294)=0,SUM(M293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M293:OFFSET(M293,,-$B$136+1))=0,SUM($G294:L294)=0,SUM(N293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N293:OFFSET(N293,,-$B$136+1))=0,SUM($G294:M294)=0,SUM(O293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O293:OFFSET(O293,,-$B$136+1))=0,SUM($G294:N294)=0,SUM(P293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P293:OFFSET(P293,,-$B$136+1))=0,SUM($G294:O294)=0,SUM(Q293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q293:OFFSET(Q293,,-$B$136+1))=0,SUM($G294:P294)=0,SUM(R293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R293:OFFSET(R293,,-$B$136+1))=0,SUM($G294:Q294)=0,SUM(S293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S293:OFFSET(S293,,-$B$136+1))=0,SUM($G294:R294)=0,SUM(T293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T293:OFFSET(T293,,-$B$136+1))=0,SUM($G294:S294)=0,SUM(U293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U293:OFFSET(U293,,-$B$136+1))=0,SUM($G294:T294)=0,SUM(V293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V293:OFFSET(V293,,-$B$136+1))=0,SUM($G294:U294)=0,SUM(W293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W293:OFFSET(W293,,-$B$136+1))=0,SUM($G294:V294)=0,SUM(X293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X293:OFFSET(X293,,-$B$136+1))=0,SUM($G294:W294)=0,SUM(Y293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y293:OFFSET(Y293,,-$B$136+1))=0,SUM($G294:X294)=0,SUM(Z293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z293:OFFSET(Z293,,-$B$136+1))=0,SUM($G294:Y294)=0,SUM(AA293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA293:OFFSET(AA293,,-$B$136+1))=0,SUM($G294:Z294)=0,SUM(AB293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB293:OFFSET(AB293,,-$B$136+1))=0,SUM($G294:AA294)=0,SUM(AC293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC293:OFFSET(AC293,,-$B$136+1))=0,SUM($G294:AB294)=0,SUM(AD293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD293:OFFSET(AD293,,-$B$136+1))=0,SUM($G294:AC294)=0,SUM(AE293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE293:OFFSET(AE293,,-$B$136+1))=0,SUM($G294:AD294)=0,SUM(AF293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF293:OFFSET(AF293,,-$B$136+1))=0,SUM($G294:AE294)=0,SUM(AG293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG293:OFFSET(AG293,,-$B$136+1))=0,SUM($G294:AF294)=0,SUM(AH293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH293:OFFSET(AH293,,-$B$136+1))=0,SUM($G294:AG294)=0,SUM(AI293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI293:OFFSET(AI293,,-$B$136+1))=0,SUM($G294:AH294)=0,SUM(AJ293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ293:OFFSET(AJ293,,-$B$136+1))=0,SUM($G294:AI294)=0,SUM(AK293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK293:OFFSET(AK293,,-$B$136+1))=0,SUM($G294:AJ294)=0,SUM(AL293:$AL293)=0,SUM($H293:$AL293)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL293:OFFSET(AL293,,-$B$136+1))=0,SUM($G294:AK294)=0,SUM($AL293:AM293)=0,SUM($H293:$AL293)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H294:OFFSET(H294,,-$B$136+1))=0,SUM($G295:G295)=0,SUM(I294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I294:OFFSET(I294,,-$B$136+1))=0,SUM($G295:H295)=0,SUM(J294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J294:OFFSET(J294,,-$B$136+1))=0,SUM($G295:I295)=0,SUM(K294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K294:OFFSET(K294,,-$B$136+1))=0,SUM($G295:J295)=0,SUM(L294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L294:OFFSET(L294,,-$B$136+1))=0,SUM($G295:K295)=0,SUM(M294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M294:OFFSET(M294,,-$B$136+1))=0,SUM($G295:L295)=0,SUM(N294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N294:OFFSET(N294,,-$B$136+1))=0,SUM($G295:M295)=0,SUM(O294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O294:OFFSET(O294,,-$B$136+1))=0,SUM($G295:N295)=0,SUM(P294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P294:OFFSET(P294,,-$B$136+1))=0,SUM($G295:O295)=0,SUM(Q294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q294:OFFSET(Q294,,-$B$136+1))=0,SUM($G295:P295)=0,SUM(R294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R294:OFFSET(R294,,-$B$136+1))=0,SUM($G295:Q295)=0,SUM(S294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S294:OFFSET(S294,,-$B$136+1))=0,SUM($G295:R295)=0,SUM(T294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T294:OFFSET(T294,,-$B$136+1))=0,SUM($G295:S295)=0,SUM(U294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U294:OFFSET(U294,,-$B$136+1))=0,SUM($G295:T295)=0,SUM(V294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V294:OFFSET(V294,,-$B$136+1))=0,SUM($G295:U295)=0,SUM(W294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W294:OFFSET(W294,,-$B$136+1))=0,SUM($G295:V295)=0,SUM(X294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X294:OFFSET(X294,,-$B$136+1))=0,SUM($G295:W295)=0,SUM(Y294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y294:OFFSET(Y294,,-$B$136+1))=0,SUM($G295:X295)=0,SUM(Z294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z294:OFFSET(Z294,,-$B$136+1))=0,SUM($G295:Y295)=0,SUM(AA294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA294:OFFSET(AA294,,-$B$136+1))=0,SUM($G295:Z295)=0,SUM(AB294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB294:OFFSET(AB294,,-$B$136+1))=0,SUM($G295:AA295)=0,SUM(AC294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC294:OFFSET(AC294,,-$B$136+1))=0,SUM($G295:AB295)=0,SUM(AD294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD294:OFFSET(AD294,,-$B$136+1))=0,SUM($G295:AC295)=0,SUM(AE294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE294:OFFSET(AE294,,-$B$136+1))=0,SUM($G295:AD295)=0,SUM(AF294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF294:OFFSET(AF294,,-$B$136+1))=0,SUM($G295:AE295)=0,SUM(AG294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG294:OFFSET(AG294,,-$B$136+1))=0,SUM($G295:AF295)=0,SUM(AH294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH294:OFFSET(AH294,,-$B$136+1))=0,SUM($G295:AG295)=0,SUM(AI294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI294:OFFSET(AI294,,-$B$136+1))=0,SUM($G295:AH295)=0,SUM(AJ294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ294:OFFSET(AJ294,,-$B$136+1))=0,SUM($G295:AI295)=0,SUM(AK294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK294:OFFSET(AK294,,-$B$136+1))=0,SUM($G295:AJ295)=0,SUM(AL294:$AL294)=0,SUM($H294:$AL294)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL294:OFFSET(AL294,,-$B$136+1))=0,SUM($G295:AK295)=0,SUM($AL294:AM294)=0,SUM($H294:$AL294)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H295:OFFSET(H295,,-$B$136+1))=0,SUM($G296:G296)=0,SUM(I295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I295:OFFSET(I295,,-$B$136+1))=0,SUM($G296:H296)=0,SUM(J295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J295:OFFSET(J295,,-$B$136+1))=0,SUM($G296:I296)=0,SUM(K295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K295:OFFSET(K295,,-$B$136+1))=0,SUM($G296:J296)=0,SUM(L295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L295:OFFSET(L295,,-$B$136+1))=0,SUM($G296:K296)=0,SUM(M295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M295:OFFSET(M295,,-$B$136+1))=0,SUM($G296:L296)=0,SUM(N295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N295:OFFSET(N295,,-$B$136+1))=0,SUM($G296:M296)=0,SUM(O295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O295:OFFSET(O295,,-$B$136+1))=0,SUM($G296:N296)=0,SUM(P295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P295:OFFSET(P295,,-$B$136+1))=0,SUM($G296:O296)=0,SUM(Q295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q295:OFFSET(Q295,,-$B$136+1))=0,SUM($G296:P296)=0,SUM(R295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R295:OFFSET(R295,,-$B$136+1))=0,SUM($G296:Q296)=0,SUM(S295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S295:OFFSET(S295,,-$B$136+1))=0,SUM($G296:R296)=0,SUM(T295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T295:OFFSET(T295,,-$B$136+1))=0,SUM($G296:S296)=0,SUM(U295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U295:OFFSET(U295,,-$B$136+1))=0,SUM($G296:T296)=0,SUM(V295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V295:OFFSET(V295,,-$B$136+1))=0,SUM($G296:U296)=0,SUM(W295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W295:OFFSET(W295,,-$B$136+1))=0,SUM($G296:V296)=0,SUM(X295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X295:OFFSET(X295,,-$B$136+1))=0,SUM($G296:W296)=0,SUM(Y295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y295:OFFSET(Y295,,-$B$136+1))=0,SUM($G296:X296)=0,SUM(Z295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z295:OFFSET(Z295,,-$B$136+1))=0,SUM($G296:Y296)=0,SUM(AA295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA295:OFFSET(AA295,,-$B$136+1))=0,SUM($G296:Z296)=0,SUM(AB295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB295:OFFSET(AB295,,-$B$136+1))=0,SUM($G296:AA296)=0,SUM(AC295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC295:OFFSET(AC295,,-$B$136+1))=0,SUM($G296:AB296)=0,SUM(AD295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD295:OFFSET(AD295,,-$B$136+1))=0,SUM($G296:AC296)=0,SUM(AE295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE295:OFFSET(AE295,,-$B$136+1))=0,SUM($G296:AD296)=0,SUM(AF295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF295:OFFSET(AF295,,-$B$136+1))=0,SUM($G296:AE296)=0,SUM(AG295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG295:OFFSET(AG295,,-$B$136+1))=0,SUM($G296:AF296)=0,SUM(AH295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH295:OFFSET(AH295,,-$B$136+1))=0,SUM($G296:AG296)=0,SUM(AI295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI295:OFFSET(AI295,,-$B$136+1))=0,SUM($G296:AH296)=0,SUM(AJ295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ295:OFFSET(AJ295,,-$B$136+1))=0,SUM($G296:AI296)=0,SUM(AK295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK295:OFFSET(AK295,,-$B$136+1))=0,SUM($G296:AJ296)=0,SUM(AL295:$AL295)=0,SUM($H295:$AL295)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL295:OFFSET(AL295,,-$B$136+1))=0,SUM($G296:AK296)=0,SUM($AL295:AM295)=0,SUM($H295:$AL295)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H296:OFFSET(H296,,-$B$136+1))=0,SUM($G297:G297)=0,SUM(I296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I296:OFFSET(I296,,-$B$136+1))=0,SUM($G297:H297)=0,SUM(J296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J296:OFFSET(J296,,-$B$136+1))=0,SUM($G297:I297)=0,SUM(K296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K296:OFFSET(K296,,-$B$136+1))=0,SUM($G297:J297)=0,SUM(L296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L296:OFFSET(L296,,-$B$136+1))=0,SUM($G297:K297)=0,SUM(M296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M296:OFFSET(M296,,-$B$136+1))=0,SUM($G297:L297)=0,SUM(N296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N296:OFFSET(N296,,-$B$136+1))=0,SUM($G297:M297)=0,SUM(O296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O296:OFFSET(O296,,-$B$136+1))=0,SUM($G297:N297)=0,SUM(P296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P296:OFFSET(P296,,-$B$136+1))=0,SUM($G297:O297)=0,SUM(Q296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q296:OFFSET(Q296,,-$B$136+1))=0,SUM($G297:P297)=0,SUM(R296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R296:OFFSET(R296,,-$B$136+1))=0,SUM($G297:Q297)=0,SUM(S296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S296:OFFSET(S296,,-$B$136+1))=0,SUM($G297:R297)=0,SUM(T296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T296:OFFSET(T296,,-$B$136+1))=0,SUM($G297:S297)=0,SUM(U296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U296:OFFSET(U296,,-$B$136+1))=0,SUM($G297:T297)=0,SUM(V296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V296:OFFSET(V296,,-$B$136+1))=0,SUM($G297:U297)=0,SUM(W296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W296:OFFSET(W296,,-$B$136+1))=0,SUM($G297:V297)=0,SUM(X296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X296:OFFSET(X296,,-$B$136+1))=0,SUM($G297:W297)=0,SUM(Y296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y296:OFFSET(Y296,,-$B$136+1))=0,SUM($G297:X297)=0,SUM(Z296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z296:OFFSET(Z296,,-$B$136+1))=0,SUM($G297:Y297)=0,SUM(AA296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA296:OFFSET(AA296,,-$B$136+1))=0,SUM($G297:Z297)=0,SUM(AB296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB296:OFFSET(AB296,,-$B$136+1))=0,SUM($G297:AA297)=0,SUM(AC296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC296:OFFSET(AC296,,-$B$136+1))=0,SUM($G297:AB297)=0,SUM(AD296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD296:OFFSET(AD296,,-$B$136+1))=0,SUM($G297:AC297)=0,SUM(AE296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE296:OFFSET(AE296,,-$B$136+1))=0,SUM($G297:AD297)=0,SUM(AF296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF296:OFFSET(AF296,,-$B$136+1))=0,SUM($G297:AE297)=0,SUM(AG296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG296:OFFSET(AG296,,-$B$136+1))=0,SUM($G297:AF297)=0,SUM(AH296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH296:OFFSET(AH296,,-$B$136+1))=0,SUM($G297:AG297)=0,SUM(AI296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI296:OFFSET(AI296,,-$B$136+1))=0,SUM($G297:AH297)=0,SUM(AJ296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ296:OFFSET(AJ296,,-$B$136+1))=0,SUM($G297:AI297)=0,SUM(AK296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK296:OFFSET(AK296,,-$B$136+1))=0,SUM($G297:AJ297)=0,SUM(AL296:$AL296)=0,SUM($H296:$AL296)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL296:OFFSET(AL296,,-$B$136+1))=0,SUM($G297:AK297)=0,SUM($AL296:AM296)=0,SUM($H296:$AL296)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H297:OFFSET(H297,,-$B$136+1))=0,SUM($G298:G298)=0,SUM(I297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I297:OFFSET(I297,,-$B$136+1))=0,SUM($G298:H298)=0,SUM(J297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J297:OFFSET(J297,,-$B$136+1))=0,SUM($G298:I298)=0,SUM(K297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K297:OFFSET(K297,,-$B$136+1))=0,SUM($G298:J298)=0,SUM(L297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L297:OFFSET(L297,,-$B$136+1))=0,SUM($G298:K298)=0,SUM(M297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M297:OFFSET(M297,,-$B$136+1))=0,SUM($G298:L298)=0,SUM(N297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N297:OFFSET(N297,,-$B$136+1))=0,SUM($G298:M298)=0,SUM(O297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O297:OFFSET(O297,,-$B$136+1))=0,SUM($G298:N298)=0,SUM(P297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P297:OFFSET(P297,,-$B$136+1))=0,SUM($G298:O298)=0,SUM(Q297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q297:OFFSET(Q297,,-$B$136+1))=0,SUM($G298:P298)=0,SUM(R297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R297:OFFSET(R297,,-$B$136+1))=0,SUM($G298:Q298)=0,SUM(S297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S297:OFFSET(S297,,-$B$136+1))=0,SUM($G298:R298)=0,SUM(T297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T297:OFFSET(T297,,-$B$136+1))=0,SUM($G298:S298)=0,SUM(U297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U297:OFFSET(U297,,-$B$136+1))=0,SUM($G298:T298)=0,SUM(V297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V297:OFFSET(V297,,-$B$136+1))=0,SUM($G298:U298)=0,SUM(W297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W297:OFFSET(W297,,-$B$136+1))=0,SUM($G298:V298)=0,SUM(X297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X297:OFFSET(X297,,-$B$136+1))=0,SUM($G298:W298)=0,SUM(Y297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y297:OFFSET(Y297,,-$B$136+1))=0,SUM($G298:X298)=0,SUM(Z297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z297:OFFSET(Z297,,-$B$136+1))=0,SUM($G298:Y298)=0,SUM(AA297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA297:OFFSET(AA297,,-$B$136+1))=0,SUM($G298:Z298)=0,SUM(AB297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB297:OFFSET(AB297,,-$B$136+1))=0,SUM($G298:AA298)=0,SUM(AC297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC297:OFFSET(AC297,,-$B$136+1))=0,SUM($G298:AB298)=0,SUM(AD297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD297:OFFSET(AD297,,-$B$136+1))=0,SUM($G298:AC298)=0,SUM(AE297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE297:OFFSET(AE297,,-$B$136+1))=0,SUM($G298:AD298)=0,SUM(AF297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF297:OFFSET(AF297,,-$B$136+1))=0,SUM($G298:AE298)=0,SUM(AG297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG297:OFFSET(AG297,,-$B$136+1))=0,SUM($G298:AF298)=0,SUM(AH297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH297:OFFSET(AH297,,-$B$136+1))=0,SUM($G298:AG298)=0,SUM(AI297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI297:OFFSET(AI297,,-$B$136+1))=0,SUM($G298:AH298)=0,SUM(AJ297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ297:OFFSET(AJ297,,-$B$136+1))=0,SUM($G298:AI298)=0,SUM(AK297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK297:OFFSET(AK297,,-$B$136+1))=0,SUM($G298:AJ298)=0,SUM(AL297:$AL297)=0,SUM($H297:$AL297)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL297:OFFSET(AL297,,-$B$136+1))=0,SUM($G298:AK298)=0,SUM($AL297:AM297)=0,SUM($H297:$AL297)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H298:OFFSET(H298,,-$B$136+1))=0,SUM($G299:G299)=0,SUM(I298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(I$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I298:OFFSET(I298,,-$B$136+1))=0,SUM($G299:H299)=0,SUM(J298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(J$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J298:OFFSET(J298,,-$B$136+1))=0,SUM($G299:I299)=0,SUM(K298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(K$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K298:OFFSET(K298,,-$B$136+1))=0,SUM($G299:J299)=0,SUM(L298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(L$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L298:OFFSET(L298,,-$B$136+1))=0,SUM($G299:K299)=0,SUM(M298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(M$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M298:OFFSET(M298,,-$B$136+1))=0,SUM($G299:L299)=0,SUM(N298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(N$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N298:OFFSET(N298,,-$B$136+1))=0,SUM($G299:M299)=0,SUM(O298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(O$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O298:OFFSET(O298,,-$B$136+1))=0,SUM($G299:N299)=0,SUM(P298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(P$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P298:OFFSET(P298,,-$B$136+1))=0,SUM($G299:O299)=0,SUM(Q298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(Q$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q298:OFFSET(Q298,,-$B$136+1))=0,SUM($G299:P299)=0,SUM(R298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(R$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R298:OFFSET(R298,,-$B$136+1))=0,SUM($G299:Q299)=0,SUM(S298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(S$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S298:OFFSET(S298,,-$B$136+1))=0,SUM($G299:R299)=0,SUM(T298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(T$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T298:OFFSET(T298,,-$B$136+1))=0,SUM($G299:S299)=0,SUM(U298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(U$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U298:OFFSET(U298,,-$B$136+1))=0,SUM($G299:T299)=0,SUM(V298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(V$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V298:OFFSET(V298,,-$B$136+1))=0,SUM($G299:U299)=0,SUM(W298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(W$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W298:OFFSET(W298,,-$B$136+1))=0,SUM($G299:V299)=0,SUM(X298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(X$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X298:OFFSET(X298,,-$B$136+1))=0,SUM($G299:W299)=0,SUM(Y298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(Y$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y298:OFFSET(Y298,,-$B$136+1))=0,SUM($G299:X299)=0,SUM(Z298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(Z$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z298:OFFSET(Z298,,-$B$136+1))=0,SUM($G299:Y299)=0,SUM(AA298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AA$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA298:OFFSET(AA298,,-$B$136+1))=0,SUM($G299:Z299)=0,SUM(AB298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AB$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB298:OFFSET(AB298,,-$B$136+1))=0,SUM($G299:AA299)=0,SUM(AC298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AC$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC298:OFFSET(AC298,,-$B$136+1))=0,SUM($G299:AB299)=0,SUM(AD298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AD$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD298:OFFSET(AD298,,-$B$136+1))=0,SUM($G299:AC299)=0,SUM(AE298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AE$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE298:OFFSET(AE298,,-$B$136+1))=0,SUM($G299:AD299)=0,SUM(AF298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AF$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF298:OFFSET(AF298,,-$B$136+1))=0,SUM($G299:AE299)=0,SUM(AG298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AG$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG298:OFFSET(AG298,,-$B$136+1))=0,SUM($G299:AF299)=0,SUM(AH298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AH$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH298:OFFSET(AH298,,-$B$136+1))=0,SUM($G299:AG299)=0,SUM(AI298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AI$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI298:OFFSET(AI298,,-$B$136+1))=0,SUM($G299:AH299)=0,SUM(AJ298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AJ$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ298:OFFSET(AJ298,,-$B$136+1))=0,SUM($G299:AI299)=0,SUM(AK298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AK$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK298:OFFSET(AK298,,-$B$136+1))=0,SUM($G299:AJ299)=0,SUM(AL298:$AL298)=0,SUM($H298:$AL298)=1),1,0)","v":0},{"$f":"IF(AND(AL$277-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL298:OFFSET(AL298,,-$B$136+1))=0,SUM($G299:AK299)=0,SUM($AL298:AM298)=0,SUM($H298:$AL298)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H280:H299)+H301","v":1},{"$f":"SUM(I280:I299)+I301","v":2},2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H277","v":0},{"$f":"I277","v":15058046.447952725},{"$f":"J277-I277+I306","v":30116092.89590545},43465494.406136326,57452546.69770401,71439598.9892717,84224141.691115439,98211193.982683122,112198246.27425081,124839101.59262235,138826153.88419008,152813206.17575771,165459426.52288848,179446478.81445614,193433531.10602388,206497112.45240158,220484164.74396929,234471217.03553703,246871696.40033773,260858748.69190541,274845800.98347318,286557597.16686577,300544649.45843351,{"$f":"AE277-AD277+AD306","v":314531701.75000119},326706995.83773458,340694048.12930226,354681100.42086995,366355939.98534942,380342992.27691716,394330044.5684849,407309878.03543097]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G280:G299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H280:H299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I280:I299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(J280:J299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(K280:K299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L280:L299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(M280:M299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N280:N299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(O280:O299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(P280:P299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q280:Q299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(R280:R299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(S280:S299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T280:T299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U280:U299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(V280:V299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W280:W299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X280:X299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(Y280:Y299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z280:Z299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA280:AA299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AB280:AB299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AC280:AC299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD280:AD299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1811758.2038343411},{"$f":"IF(SUM(AE280:AE299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF280:AF299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG280:AG299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2312212.7270882111},{"$f":"IF(SUM(AH280:AH299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI280:AI299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AJ280:AJ299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1007218.8246215086},{"$f":"IF(SUM(AK280:AK299)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK301,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H304-H305","v":0},{"$f":"I304-I305","v":15058046.447952725},{"$f":"J304-J305","v":29478442.114568628},{"$f":"K304-K305","v":43465494.406136326},{"$f":"L304-L305","v":57452546.69770401},{"$f":"M304-M305","v":70237089.399547741},{"$f":"N304-N305","v":84224141.691115439},98211193.982683122,{"$f":"P304-P305","v":110852049.30105464},{"$f":"Q304-Q305","v":124839101.59262235},{"$f":"R304-R305","v":138826153.88419008},{"$f":"S304-S305","v":151472374.23132074},165459426.52288848,179446478.81445614,192510060.16083395,206497112.45240158,220484164.74396929,232884644.10877004,246871696.40033773,260858748.69190541,272570544.8752982,286557597.16686577,300544649.45843351,312719943.54616684,326706995.83773458,340694048.12930226,352368887.69378173,366355939.98534942,380342992.27691716,393322825.7438634,407309878.03543097]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H305,'7. Council Development Timing'!$G$6:$G$25,0))+G307,G307)","v":0},{"$f":"IF(I305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I305,'7. Council Development Timing'!$G$6:$G$25,0))+H307,H307)","v":0},{"$f":"IF(J305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J305,'7. Council Development Timing'!$G$6:$G$25,0))+I307,I307)","v":109},{"$f":"IF(K305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K305,'7. Council Development Timing'!$G$6:$G$25,0))+J307,J307)","v":109},{"$f":"IF(L305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L305,'7. Council Development Timing'!$G$6:$G$25,0))+K307,K307)","v":109},{"$f":"IF(M305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M305,'7. Council Development Timing'!$G$6:$G$25,0))+L307,L307)","v":539},{"$f":"IF(N305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N305,'7. Council Development Timing'!$G$6:$G$25,0))+M307,M307)","v":539},{"$f":"IF(O305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O305,'7. Council Development Timing'!$G$6:$G$25,0))+N307,N307)","v":539},{"$f":"IF(P305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P305,'7. Council Development Timing'!$G$6:$G$25,0))+O307,O307)","v":919},{"$f":"IF(Q305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q305,'7. Council Development Timing'!$G$6:$G$25,0))+P307,P307)","v":919},{"$f":"IF(R305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R305,'7. Council Development Timing'!$G$6:$G$25,0))+Q307,Q307)","v":919},{"$f":"IF(S305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S305,'7. Council Development Timing'!$G$6:$G$25,0))+R307,R307)","v":1145},{"$f":"IF(T305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T305,'7. Council Development Timing'!$G$6:$G$25,0))+S307,S307)","v":1145},{"$f":"IF(U305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U305,'7. Council Development Timing'!$G$6:$G$25,0))+T307,T307)","v":1145},{"$f":"IF(V305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V305,'7. Council Development Timing'!$G$6:$G$25,0))+U307,U307)","v":1257},{"$f":"IF(W305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W305,'7. Council Development Timing'!$G$6:$G$25,0))+V307,V307)","v":1257},{"$f":"IF(X305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X305,'7. Council Development Timing'!$G$6:$G$25,0))+W307,W307)","v":1257},{"$f":"IF(Y305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y305,'7. Council Development Timing'!$G$6:$G$25,0))+X307,X307)","v":1357},{"$f":"IF(Z305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z305,'7. Council Development Timing'!$G$6:$G$25,0))+Y307,Y307)","v":1357},{"$f":"IF(AA305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA305,'7. Council Development Timing'!$G$6:$G$25,0))+Z307,Z307)","v":1357},{"$f":"IF(AB305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB305,'7. Council Development Timing'!$G$6:$G$25,0))+AA307,AA307)","v":1435},{"$f":"IF(AC305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC305,'7. Council Development Timing'!$G$6:$G$25,0))+AB307,AB307)","v":1435},{"$f":"IF(AD305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD305,'7. Council Development Timing'!$G$6:$G$25,0))+AC307,AC307)","v":1435},{"$f":"IF(AE305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE305,'7. Council Development Timing'!$G$6:$G$25,0))+AD307,AD307)","v":1495},{"$f":"IF(AF305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF305,'7. Council Development Timing'!$G$6:$G$25,0))+AE307,AE307)","v":1495},{"$f":"IF(AG305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG305,'7. Council Development Timing'!$G$6:$G$25,0))+AF307,AF307)","v":1495},{"$f":"IF(AH305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH305,'7. Council Development Timing'!$G$6:$G$25,0))+AG307,AG307)","v":1565},{"$f":"IF(AI305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI305,'7. Council Development Timing'!$G$6:$G$25,0))+AH307,AH307)","v":1565},{"$f":"IF(AJ305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ305,'7. Council Development Timing'!$G$6:$G$25,0))+AI307,AI307)","v":1565},{"$f":"IF(AK305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK305,'7. Council Development Timing'!$G$6:$G$25,0))+AJ307,AJ307)","v":1669},{"$f":"IF(AL305<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL305,'7. Council Development Timing'!$G$6:$G$25,0))+AK307,AK307)","v":1669}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(K305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(L305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(N305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(P305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(Q305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(S305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(T305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(W305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(Z305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AC305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AD305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 8"},{"$f":"IF(AF305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 9"},{"$f":"IF(AI305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AK305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 10"},{"$f":"IF(AL305<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK301,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]
[null,"100% Treatment Transfer"]
[null,null,"Council Asset Plan Scenario (80%)"]
[null,null,null,null,"Cash Flow From Developers",null,null,{"$f":"H$131","v":0},{"$f":"I$131","v":30116092.89590545},60232185.7918109,88206290.374946296,116180394.95808166,144154499.54121706,172128604.12435246,200102708.70748782,228076813.29062319,256050917.87375861,284025022.45689404,311999127.04002929,339973231.62316477,367947336.20630008,395921440.78943557,423895545.37257081,451869649.95570624,479843754.53884172,507817859.12197709,535791963.70511246,563766068.28824794,591740172.87138307,619714277.45451856,647688382.03765392,675662486.62078941,703636591.20392478,731610695.78706014,759584800.37019551,787558904.95333099,815533009.53646648,843507114.11960161]
[]
[null,null,null,null,"Flag for development timing"]
[null,null,null,null,1,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:G314)=0),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:H314)=0),1,0)","v":1},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:I314)=0),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:J314)=0),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:K314)=0),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:L314)=0),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:M314)=0),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:N314)=0),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:O314)=0),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:P314)=0),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:Q314)=0),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:R314)=0),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:S314)=0),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:T314)=0),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:U314)=0),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:V314)=0),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:W314)=0),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:X314)=0),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:Y314)=0),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:Z314)=0),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AA314)=0),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AB314)=0),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AC314)=0),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AD314)=0),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AE314)=0),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AF314)=0),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AG314)=0),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AH314)=0),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AI314)=0),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AJ314)=0),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$6>='7. Council Development Timing'!$G$6,SUM($G314:AK314)=0),1,0)","v":0}]
[null,null,null,null,2,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(H314:OFFSET(H314,,-$B$136+1))=0,SUM($G315:G315)=0,SUM(I314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(I314:OFFSET(I314,,-$B$136+1))=0,SUM($G315:H315)=0,SUM(J314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(J314:OFFSET(J314,,-$B$136+1))=0,SUM($G315:I315)=0,SUM(K314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(K314:OFFSET(K314,,-$B$136+1))=0,SUM($G315:J315)=0,SUM(L314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(L314:OFFSET(L314,,-$B$136+1))=0,SUM($G315:K315)=0,SUM(M314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":1},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(M314:OFFSET(M314,,-$B$136+1))=0,SUM($G315:L315)=0,SUM(N314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(N314:OFFSET(N314,,-$B$136+1))=0,SUM($G315:M315)=0,SUM(O314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(O314:OFFSET(O314,,-$B$136+1))=0,SUM($G315:N315)=0,SUM(P314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(P314:OFFSET(P314,,-$B$136+1))=0,SUM($G315:O315)=0,SUM(Q314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Q314:OFFSET(Q314,,-$B$136+1))=0,SUM($G315:P315)=0,SUM(R314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(R314:OFFSET(R314,,-$B$136+1))=0,SUM($G315:Q315)=0,SUM(S314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(S314:OFFSET(S314,,-$B$136+1))=0,SUM($G315:R315)=0,SUM(T314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(T314:OFFSET(T314,,-$B$136+1))=0,SUM($G315:S315)=0,SUM(U314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(U314:OFFSET(U314,,-$B$136+1))=0,SUM($G315:T315)=0,SUM(V314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(V314:OFFSET(V314,,-$B$136+1))=0,SUM($G315:U315)=0,SUM(W314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(W314:OFFSET(W314,,-$B$136+1))=0,SUM($G315:V315)=0,SUM(X314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(X314:OFFSET(X314,,-$B$136+1))=0,SUM($G315:W315)=0,SUM(Y314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Y314:OFFSET(Y314,,-$B$136+1))=0,SUM($G315:X315)=0,SUM(Z314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(Z314:OFFSET(Z314,,-$B$136+1))=0,SUM($G315:Y315)=0,SUM(AA314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AA314:OFFSET(AA314,,-$B$136+1))=0,SUM($G315:Z315)=0,SUM(AB314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AB314:OFFSET(AB314,,-$B$136+1))=0,SUM($G315:AA315)=0,SUM(AC314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AC314:OFFSET(AC314,,-$B$136+1))=0,SUM($G315:AB315)=0,SUM(AD314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AD314:OFFSET(AD314,,-$B$136+1))=0,SUM($G315:AC315)=0,SUM(AE314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AE314:OFFSET(AE314,,-$B$136+1))=0,SUM($G315:AD315)=0,SUM(AF314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AF314:OFFSET(AF314,,-$B$136+1))=0,SUM($G315:AE315)=0,SUM(AG314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AG314:OFFSET(AG314,,-$B$136+1))=0,SUM($G315:AF315)=0,SUM(AH314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AH314:OFFSET(AH314,,-$B$136+1))=0,SUM($G315:AG315)=0,SUM(AI314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AI314:OFFSET(AI314,,-$B$136+1))=0,SUM($G315:AH315)=0,SUM(AJ314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AJ314:OFFSET(AJ314,,-$B$136+1))=0,SUM($G315:AI315)=0,SUM(AK314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AK314:OFFSET(AK314,,-$B$136+1))=0,SUM($G315:AJ315)=0,SUM(AL314:$AL314)=0,SUM($H314:$AL314)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$7>='7. Council Development Timing'!$G$7,SUM(AL314:OFFSET(AL314,,-$B$136+1))=0,SUM($G315:AK315)=0,SUM($AL314:AM314)=0,SUM($H314:$AL314)=1),1,0)","v":0}]
[null,null,null,null,3,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(H315:OFFSET(H315,,-$B$136+1))=0,SUM($G316:G316)=0,SUM(I315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(I315:OFFSET(I315,,-$B$136+1))=0,SUM($G316:H316)=0,SUM(J315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(J315:OFFSET(J315,,-$B$136+1))=0,SUM($G316:I316)=0,SUM(K315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(K315:OFFSET(K315,,-$B$136+1))=0,SUM($G316:J316)=0,SUM(L315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(L315:OFFSET(L315,,-$B$136+1))=0,SUM($G316:K316)=0,SUM(M315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(M315:OFFSET(M315,,-$B$136+1))=0,SUM($G316:L316)=0,SUM(N315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(N315:OFFSET(N315,,-$B$136+1))=0,SUM($G316:M316)=0,SUM(O315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(O315:OFFSET(O315,,-$B$136+1))=0,SUM($G316:N316)=0,SUM(P315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":1},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(P315:OFFSET(P315,,-$B$136+1))=0,SUM($G316:O316)=0,SUM(Q315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Q315:OFFSET(Q315,,-$B$136+1))=0,SUM($G316:P316)=0,SUM(R315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(R315:OFFSET(R315,,-$B$136+1))=0,SUM($G316:Q316)=0,SUM(S315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(S315:OFFSET(S315,,-$B$136+1))=0,SUM($G316:R316)=0,SUM(T315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(T315:OFFSET(T315,,-$B$136+1))=0,SUM($G316:S316)=0,SUM(U315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(U315:OFFSET(U315,,-$B$136+1))=0,SUM($G316:T316)=0,SUM(V315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(V315:OFFSET(V315,,-$B$136+1))=0,SUM($G316:U316)=0,SUM(W315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(W315:OFFSET(W315,,-$B$136+1))=0,SUM($G316:V316)=0,SUM(X315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(X315:OFFSET(X315,,-$B$136+1))=0,SUM($G316:W316)=0,SUM(Y315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Y315:OFFSET(Y315,,-$B$136+1))=0,SUM($G316:X316)=0,SUM(Z315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(Z315:OFFSET(Z315,,-$B$136+1))=0,SUM($G316:Y316)=0,SUM(AA315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AA315:OFFSET(AA315,,-$B$136+1))=0,SUM($G316:Z316)=0,SUM(AB315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AB315:OFFSET(AB315,,-$B$136+1))=0,SUM($G316:AA316)=0,SUM(AC315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AC315:OFFSET(AC315,,-$B$136+1))=0,SUM($G316:AB316)=0,SUM(AD315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AD315:OFFSET(AD315,,-$B$136+1))=0,SUM($G316:AC316)=0,SUM(AE315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AE315:OFFSET(AE315,,-$B$136+1))=0,SUM($G316:AD316)=0,SUM(AF315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AF315:OFFSET(AF315,,-$B$136+1))=0,SUM($G316:AE316)=0,SUM(AG315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AG315:OFFSET(AG315,,-$B$136+1))=0,SUM($G316:AF316)=0,SUM(AH315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AH315:OFFSET(AH315,,-$B$136+1))=0,SUM($G316:AG316)=0,SUM(AI315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AI315:OFFSET(AI315,,-$B$136+1))=0,SUM($G316:AH316)=0,SUM(AJ315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AJ315:OFFSET(AJ315,,-$B$136+1))=0,SUM($G316:AI316)=0,SUM(AK315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AK315:OFFSET(AK315,,-$B$136+1))=0,SUM($G316:AJ316)=0,SUM(AL315:$AL315)=0,SUM($H315:$AL315)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$8>='7. Council Development Timing'!$G$8,SUM(AL315:OFFSET(AL315,,-$B$136+1))=0,SUM($G316:AK316)=0,SUM($AL315:AM315)=0,SUM($H315:$AL315)=1),1,0)","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(H316:OFFSET(H316,,-$B$136+1))=0,SUM($G317:G317)=0,SUM(I316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(I316:OFFSET(I316,,-$B$136+1))=0,SUM($G317:H317)=0,SUM(J316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(J316:OFFSET(J316,,-$B$136+1))=0,SUM($G317:I317)=0,SUM(K316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(K316:OFFSET(K316,,-$B$136+1))=0,SUM($G317:J317)=0,SUM(L316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(L316:OFFSET(L316,,-$B$136+1))=0,SUM($G317:K317)=0,SUM(M316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(M316:OFFSET(M316,,-$B$136+1))=0,SUM($G317:L317)=0,SUM(N316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(N316:OFFSET(N316,,-$B$136+1))=0,SUM($G317:M317)=0,SUM(O316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(O316:OFFSET(O316,,-$B$136+1))=0,SUM($G317:N317)=0,SUM(P316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(P316:OFFSET(P316,,-$B$136+1))=0,SUM($G317:O317)=0,SUM(Q316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Q316:OFFSET(Q316,,-$B$136+1))=0,SUM($G317:P317)=0,SUM(R316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(R316:OFFSET(R316,,-$B$136+1))=0,SUM($G317:Q317)=0,SUM(S316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":1},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(S316:OFFSET(S316,,-$B$136+1))=0,SUM($G317:R317)=0,SUM(T316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(T316:OFFSET(T316,,-$B$136+1))=0,SUM($G317:S317)=0,SUM(U316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(U316:OFFSET(U316,,-$B$136+1))=0,SUM($G317:T317)=0,SUM(V316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(V316:OFFSET(V316,,-$B$136+1))=0,SUM($G317:U317)=0,SUM(W316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(W316:OFFSET(W316,,-$B$136+1))=0,SUM($G317:V317)=0,SUM(X316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(X316:OFFSET(X316,,-$B$136+1))=0,SUM($G317:W317)=0,SUM(Y316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Y316:OFFSET(Y316,,-$B$136+1))=0,SUM($G317:X317)=0,SUM(Z316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(Z316:OFFSET(Z316,,-$B$136+1))=0,SUM($G317:Y317)=0,SUM(AA316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AA316:OFFSET(AA316,,-$B$136+1))=0,SUM($G317:Z317)=0,SUM(AB316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AB316:OFFSET(AB316,,-$B$136+1))=0,SUM($G317:AA317)=0,SUM(AC316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AC316:OFFSET(AC316,,-$B$136+1))=0,SUM($G317:AB317)=0,SUM(AD316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AD316:OFFSET(AD316,,-$B$136+1))=0,SUM($G317:AC317)=0,SUM(AE316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AE316:OFFSET(AE316,,-$B$136+1))=0,SUM($G317:AD317)=0,SUM(AF316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AF316:OFFSET(AF316,,-$B$136+1))=0,SUM($G317:AE317)=0,SUM(AG316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AG316:OFFSET(AG316,,-$B$136+1))=0,SUM($G317:AF317)=0,SUM(AH316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AH316:OFFSET(AH316,,-$B$136+1))=0,SUM($G317:AG317)=0,SUM(AI316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AI316:OFFSET(AI316,,-$B$136+1))=0,SUM($G317:AH317)=0,SUM(AJ316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AJ316:OFFSET(AJ316,,-$B$136+1))=0,SUM($G317:AI317)=0,SUM(AK316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AK316:OFFSET(AK316,,-$B$136+1))=0,SUM($G317:AJ317)=0,SUM(AL316:$AL316)=0,SUM($H316:$AL316)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$9>='7. Council Development Timing'!$G$9,SUM(AL316:OFFSET(AL316,,-$B$136+1))=0,SUM($G317:AK317)=0,SUM($AL316:AM316)=0,SUM($H316:$AL316)=1),1,0)","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(H317:OFFSET(H317,,-$B$136+1))=0,SUM($G318:G318)=0,SUM(I317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(I317:OFFSET(I317,,-$B$136+1))=0,SUM($G318:H318)=0,SUM(J317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(J317:OFFSET(J317,,-$B$136+1))=0,SUM($G318:I318)=0,SUM(K317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(K317:OFFSET(K317,,-$B$136+1))=0,SUM($G318:J318)=0,SUM(L317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(L317:OFFSET(L317,,-$B$136+1))=0,SUM($G318:K318)=0,SUM(M317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(M317:OFFSET(M317,,-$B$136+1))=0,SUM($G318:L318)=0,SUM(N317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(N317:OFFSET(N317,,-$B$136+1))=0,SUM($G318:M318)=0,SUM(O317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(O317:OFFSET(O317,,-$B$136+1))=0,SUM($G318:N318)=0,SUM(P317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(P317:OFFSET(P317,,-$B$136+1))=0,SUM($G318:O318)=0,SUM(Q317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Q317:OFFSET(Q317,,-$B$136+1))=0,SUM($G318:P318)=0,SUM(R317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(R317:OFFSET(R317,,-$B$136+1))=0,SUM($G318:Q318)=0,SUM(S317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(S317:OFFSET(S317,,-$B$136+1))=0,SUM($G318:R318)=0,SUM(T317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(T317:OFFSET(T317,,-$B$136+1))=0,SUM($G318:S318)=0,SUM(U317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(U317:OFFSET(U317,,-$B$136+1))=0,SUM($G318:T318)=0,SUM(V317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":1},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(V317:OFFSET(V317,,-$B$136+1))=0,SUM($G318:U318)=0,SUM(W317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(W317:OFFSET(W317,,-$B$136+1))=0,SUM($G318:V318)=0,SUM(X317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(X317:OFFSET(X317,,-$B$136+1))=0,SUM($G318:W318)=0,SUM(Y317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Y317:OFFSET(Y317,,-$B$136+1))=0,SUM($G318:X318)=0,SUM(Z317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(Z317:OFFSET(Z317,,-$B$136+1))=0,SUM($G318:Y318)=0,SUM(AA317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AA317:OFFSET(AA317,,-$B$136+1))=0,SUM($G318:Z318)=0,SUM(AB317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AB317:OFFSET(AB317,,-$B$136+1))=0,SUM($G318:AA318)=0,SUM(AC317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AC317:OFFSET(AC317,,-$B$136+1))=0,SUM($G318:AB318)=0,SUM(AD317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AD317:OFFSET(AD317,,-$B$136+1))=0,SUM($G318:AC318)=0,SUM(AE317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AE317:OFFSET(AE317,,-$B$136+1))=0,SUM($G318:AD318)=0,SUM(AF317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AF317:OFFSET(AF317,,-$B$136+1))=0,SUM($G318:AE318)=0,SUM(AG317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AG317:OFFSET(AG317,,-$B$136+1))=0,SUM($G318:AF318)=0,SUM(AH317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AH317:OFFSET(AH317,,-$B$136+1))=0,SUM($G318:AG318)=0,SUM(AI317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AI317:OFFSET(AI317,,-$B$136+1))=0,SUM($G318:AH318)=0,SUM(AJ317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AJ317:OFFSET(AJ317,,-$B$136+1))=0,SUM($G318:AI318)=0,SUM(AK317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AK317:OFFSET(AK317,,-$B$136+1))=0,SUM($G318:AJ318)=0,SUM(AL317:$AL317)=0,SUM($H317:$AL317)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$10>='7. Council Development Timing'!$G$10,SUM(AL317:OFFSET(AL317,,-$B$136+1))=0,SUM($G318:AK318)=0,SUM($AL317:AM317)=0,SUM($H317:$AL317)=1),1,0)","v":0}]
[null,null,null,null,6,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(H318:OFFSET(H318,,-$B$136+1))=0,SUM($G319:G319)=0,SUM(I318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(I318:OFFSET(I318,,-$B$136+1))=0,SUM($G319:H319)=0,SUM(J318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(J318:OFFSET(J318,,-$B$136+1))=0,SUM($G319:I319)=0,SUM(K318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(K318:OFFSET(K318,,-$B$136+1))=0,SUM($G319:J319)=0,SUM(L318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(L318:OFFSET(L318,,-$B$136+1))=0,SUM($G319:K319)=0,SUM(M318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(M318:OFFSET(M318,,-$B$136+1))=0,SUM($G319:L319)=0,SUM(N318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(N318:OFFSET(N318,,-$B$136+1))=0,SUM($G319:M319)=0,SUM(O318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(O318:OFFSET(O318,,-$B$136+1))=0,SUM($G319:N319)=0,SUM(P318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(P318:OFFSET(P318,,-$B$136+1))=0,SUM($G319:O319)=0,SUM(Q318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Q318:OFFSET(Q318,,-$B$136+1))=0,SUM($G319:P319)=0,SUM(R318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(R318:OFFSET(R318,,-$B$136+1))=0,SUM($G319:Q319)=0,SUM(S318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(S318:OFFSET(S318,,-$B$136+1))=0,SUM($G319:R319)=0,SUM(T318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(T318:OFFSET(T318,,-$B$136+1))=0,SUM($G319:S319)=0,SUM(U318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(U318:OFFSET(U318,,-$B$136+1))=0,SUM($G319:T319)=0,SUM(V318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(V318:OFFSET(V318,,-$B$136+1))=0,SUM($G319:U319)=0,SUM(W318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(W318:OFFSET(W318,,-$B$136+1))=0,SUM($G319:V319)=0,SUM(X318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(X318:OFFSET(X318,,-$B$136+1))=0,SUM($G319:W319)=0,SUM(Y318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":1},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Y318:OFFSET(Y318,,-$B$136+1))=0,SUM($G319:X319)=0,SUM(Z318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(Z318:OFFSET(Z318,,-$B$136+1))=0,SUM($G319:Y319)=0,SUM(AA318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AA318:OFFSET(AA318,,-$B$136+1))=0,SUM($G319:Z319)=0,SUM(AB318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AB318:OFFSET(AB318,,-$B$136+1))=0,SUM($G319:AA319)=0,SUM(AC318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AC318:OFFSET(AC318,,-$B$136+1))=0,SUM($G319:AB319)=0,SUM(AD318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AD318:OFFSET(AD318,,-$B$136+1))=0,SUM($G319:AC319)=0,SUM(AE318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AE318:OFFSET(AE318,,-$B$136+1))=0,SUM($G319:AD319)=0,SUM(AF318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AF318:OFFSET(AF318,,-$B$136+1))=0,SUM($G319:AE319)=0,SUM(AG318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AG318:OFFSET(AG318,,-$B$136+1))=0,SUM($G319:AF319)=0,SUM(AH318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AH318:OFFSET(AH318,,-$B$136+1))=0,SUM($G319:AG319)=0,SUM(AI318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AI318:OFFSET(AI318,,-$B$136+1))=0,SUM($G319:AH319)=0,SUM(AJ318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AJ318:OFFSET(AJ318,,-$B$136+1))=0,SUM($G319:AI319)=0,SUM(AK318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AK318:OFFSET(AK318,,-$B$136+1))=0,SUM($G319:AJ319)=0,SUM(AL318:$AL318)=0,SUM($H318:$AL318)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$11>='7. Council Development Timing'!$G$11,SUM(AL318:OFFSET(AL318,,-$B$136+1))=0,SUM($G319:AK319)=0,SUM($AL318:AM318)=0,SUM($H318:$AL318)=1),1,0)","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(H319:OFFSET(H319,,-$B$136+1))=0,SUM($G320:G320)=0,SUM(I319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(I319:OFFSET(I319,,-$B$136+1))=0,SUM($G320:H320)=0,SUM(J319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(J319:OFFSET(J319,,-$B$136+1))=0,SUM($G320:I320)=0,SUM(K319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(K319:OFFSET(K319,,-$B$136+1))=0,SUM($G320:J320)=0,SUM(L319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(L319:OFFSET(L319,,-$B$136+1))=0,SUM($G320:K320)=0,SUM(M319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(M319:OFFSET(M319,,-$B$136+1))=0,SUM($G320:L320)=0,SUM(N319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(N319:OFFSET(N319,,-$B$136+1))=0,SUM($G320:M320)=0,SUM(O319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(O319:OFFSET(O319,,-$B$136+1))=0,SUM($G320:N320)=0,SUM(P319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(P319:OFFSET(P319,,-$B$136+1))=0,SUM($G320:O320)=0,SUM(Q319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Q319:OFFSET(Q319,,-$B$136+1))=0,SUM($G320:P320)=0,SUM(R319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(R319:OFFSET(R319,,-$B$136+1))=0,SUM($G320:Q320)=0,SUM(S319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(S319:OFFSET(S319,,-$B$136+1))=0,SUM($G320:R320)=0,SUM(T319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(T319:OFFSET(T319,,-$B$136+1))=0,SUM($G320:S320)=0,SUM(U319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(U319:OFFSET(U319,,-$B$136+1))=0,SUM($G320:T320)=0,SUM(V319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(V319:OFFSET(V319,,-$B$136+1))=0,SUM($G320:U320)=0,SUM(W319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(W319:OFFSET(W319,,-$B$136+1))=0,SUM($G320:V320)=0,SUM(X319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(X319:OFFSET(X319,,-$B$136+1))=0,SUM($G320:W320)=0,SUM(Y319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Y319:OFFSET(Y319,,-$B$136+1))=0,SUM($G320:X320)=0,SUM(Z319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(Z319:OFFSET(Z319,,-$B$136+1))=0,SUM($G320:Y320)=0,SUM(AA319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AA319:OFFSET(AA319,,-$B$136+1))=0,SUM($G320:Z320)=0,SUM(AB319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":1},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AB319:OFFSET(AB319,,-$B$136+1))=0,SUM($G320:AA320)=0,SUM(AC319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AC319:OFFSET(AC319,,-$B$136+1))=0,SUM($G320:AB320)=0,SUM(AD319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AD319:OFFSET(AD319,,-$B$136+1))=0,SUM($G320:AC320)=0,SUM(AE319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AE319:OFFSET(AE319,,-$B$136+1))=0,SUM($G320:AD320)=0,SUM(AF319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AF319:OFFSET(AF319,,-$B$136+1))=0,SUM($G320:AE320)=0,SUM(AG319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AG319:OFFSET(AG319,,-$B$136+1))=0,SUM($G320:AF320)=0,SUM(AH319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AH319:OFFSET(AH319,,-$B$136+1))=0,SUM($G320:AG320)=0,SUM(AI319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AI319:OFFSET(AI319,,-$B$136+1))=0,SUM($G320:AH320)=0,SUM(AJ319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AJ319:OFFSET(AJ319,,-$B$136+1))=0,SUM($G320:AI320)=0,SUM(AK319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AK319:OFFSET(AK319,,-$B$136+1))=0,SUM($G320:AJ320)=0,SUM(AL319:$AL319)=0,SUM($H319:$AL319)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$12>='7. Council Development Timing'!$G$12,SUM(AL319:OFFSET(AL319,,-$B$136+1))=0,SUM($G320:AK320)=0,SUM($AL319:AM319)=0,SUM($H319:$AL319)=1),1,0)","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(H320:OFFSET(H320,,-$B$136+1))=0,SUM($G321:G321)=0,SUM(I320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(I320:OFFSET(I320,,-$B$136+1))=0,SUM($G321:H321)=0,SUM(J320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(J320:OFFSET(J320,,-$B$136+1))=0,SUM($G321:I321)=0,SUM(K320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(K320:OFFSET(K320,,-$B$136+1))=0,SUM($G321:J321)=0,SUM(L320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(L320:OFFSET(L320,,-$B$136+1))=0,SUM($G321:K321)=0,SUM(M320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(M320:OFFSET(M320,,-$B$136+1))=0,SUM($G321:L321)=0,SUM(N320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(N320:OFFSET(N320,,-$B$136+1))=0,SUM($G321:M321)=0,SUM(O320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(O320:OFFSET(O320,,-$B$136+1))=0,SUM($G321:N321)=0,SUM(P320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(P320:OFFSET(P320,,-$B$136+1))=0,SUM($G321:O321)=0,SUM(Q320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Q320:OFFSET(Q320,,-$B$136+1))=0,SUM($G321:P321)=0,SUM(R320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(R320:OFFSET(R320,,-$B$136+1))=0,SUM($G321:Q321)=0,SUM(S320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(S320:OFFSET(S320,,-$B$136+1))=0,SUM($G321:R321)=0,SUM(T320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(T320:OFFSET(T320,,-$B$136+1))=0,SUM($G321:S321)=0,SUM(U320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(U320:OFFSET(U320,,-$B$136+1))=0,SUM($G321:T321)=0,SUM(V320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(V320:OFFSET(V320,,-$B$136+1))=0,SUM($G321:U321)=0,SUM(W320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(W320:OFFSET(W320,,-$B$136+1))=0,SUM($G321:V321)=0,SUM(X320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(X320:OFFSET(X320,,-$B$136+1))=0,SUM($G321:W321)=0,SUM(Y320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Y320:OFFSET(Y320,,-$B$136+1))=0,SUM($G321:X321)=0,SUM(Z320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(Z320:OFFSET(Z320,,-$B$136+1))=0,SUM($G321:Y321)=0,SUM(AA320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AA320:OFFSET(AA320,,-$B$136+1))=0,SUM($G321:Z321)=0,SUM(AB320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AB320:OFFSET(AB320,,-$B$136+1))=0,SUM($G321:AA321)=0,SUM(AC320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AC320:OFFSET(AC320,,-$B$136+1))=0,SUM($G321:AB321)=0,SUM(AD320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AD320:OFFSET(AD320,,-$B$136+1))=0,SUM($G321:AC321)=0,SUM(AE320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":1},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AE320:OFFSET(AE320,,-$B$136+1))=0,SUM($G321:AD321)=0,SUM(AF320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AF320:OFFSET(AF320,,-$B$136+1))=0,SUM($G321:AE321)=0,SUM(AG320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AG320:OFFSET(AG320,,-$B$136+1))=0,SUM($G321:AF321)=0,SUM(AH320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AH320:OFFSET(AH320,,-$B$136+1))=0,SUM($G321:AG321)=0,SUM(AI320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AI320:OFFSET(AI320,,-$B$136+1))=0,SUM($G321:AH321)=0,SUM(AJ320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AJ320:OFFSET(AJ320,,-$B$136+1))=0,SUM($G321:AI321)=0,SUM(AK320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AK320:OFFSET(AK320,,-$B$136+1))=0,SUM($G321:AJ321)=0,SUM(AL320:$AL320)=0,SUM($H320:$AL320)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$13>='7. Council Development Timing'!$G$13,SUM(AL320:OFFSET(AL320,,-$B$136+1))=0,SUM($G321:AK321)=0,SUM($AL320:AM320)=0,SUM($H320:$AL320)=1),1,0)","v":0}]
[null,null,null,null,9,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(H321:OFFSET(H321,,-$B$136+1))=0,SUM($G322:G322)=0,SUM(I321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(I321:OFFSET(I321,,-$B$136+1))=0,SUM($G322:H322)=0,SUM(J321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(J321:OFFSET(J321,,-$B$136+1))=0,SUM($G322:I322)=0,SUM(K321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(K321:OFFSET(K321,,-$B$136+1))=0,SUM($G322:J322)=0,SUM(L321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(L321:OFFSET(L321,,-$B$136+1))=0,SUM($G322:K322)=0,SUM(M321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(M321:OFFSET(M321,,-$B$136+1))=0,SUM($G322:L322)=0,SUM(N321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(N321:OFFSET(N321,,-$B$136+1))=0,SUM($G322:M322)=0,SUM(O321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(O321:OFFSET(O321,,-$B$136+1))=0,SUM($G322:N322)=0,SUM(P321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(P321:OFFSET(P321,,-$B$136+1))=0,SUM($G322:O322)=0,SUM(Q321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Q321:OFFSET(Q321,,-$B$136+1))=0,SUM($G322:P322)=0,SUM(R321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(R321:OFFSET(R321,,-$B$136+1))=0,SUM($G322:Q322)=0,SUM(S321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(S321:OFFSET(S321,,-$B$136+1))=0,SUM($G322:R322)=0,SUM(T321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(T321:OFFSET(T321,,-$B$136+1))=0,SUM($G322:S322)=0,SUM(U321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(U321:OFFSET(U321,,-$B$136+1))=0,SUM($G322:T322)=0,SUM(V321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(V321:OFFSET(V321,,-$B$136+1))=0,SUM($G322:U322)=0,SUM(W321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(W321:OFFSET(W321,,-$B$136+1))=0,SUM($G322:V322)=0,SUM(X321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(X321:OFFSET(X321,,-$B$136+1))=0,SUM($G322:W322)=0,SUM(Y321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Y321:OFFSET(Y321,,-$B$136+1))=0,SUM($G322:X322)=0,SUM(Z321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(Z321:OFFSET(Z321,,-$B$136+1))=0,SUM($G322:Y322)=0,SUM(AA321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AA321:OFFSET(AA321,,-$B$136+1))=0,SUM($G322:Z322)=0,SUM(AB321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AB321:OFFSET(AB321,,-$B$136+1))=0,SUM($G322:AA322)=0,SUM(AC321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AC321:OFFSET(AC321,,-$B$136+1))=0,SUM($G322:AB322)=0,SUM(AD321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AD321:OFFSET(AD321,,-$B$136+1))=0,SUM($G322:AC322)=0,SUM(AE321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AE321:OFFSET(AE321,,-$B$136+1))=0,SUM($G322:AD322)=0,SUM(AF321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AF321:OFFSET(AF321,,-$B$136+1))=0,SUM($G322:AE322)=0,SUM(AG321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AG321:OFFSET(AG321,,-$B$136+1))=0,SUM($G322:AF322)=0,SUM(AH321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":1},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AH321:OFFSET(AH321,,-$B$136+1))=0,SUM($G322:AG322)=0,SUM(AI321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AI321:OFFSET(AI321,,-$B$136+1))=0,SUM($G322:AH322)=0,SUM(AJ321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AJ321:OFFSET(AJ321,,-$B$136+1))=0,SUM($G322:AI322)=0,SUM(AK321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AK321:OFFSET(AK321,,-$B$136+1))=0,SUM($G322:AJ322)=0,SUM(AL321:$AL321)=0,SUM($H321:$AL321)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$14>='7. Council Development Timing'!$G$14,SUM(AL321:OFFSET(AL321,,-$B$136+1))=0,SUM($G322:AK322)=0,SUM($AL321:AM321)=0,SUM($H321:$AL321)=1),1,0)","v":0}]
[null,null,null,null,10,null,null,{"$f":"IF(AND(H311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(H322:OFFSET(H322,,-$B$136+1))=0,SUM($G323:G323)=0,SUM(I322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(I311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(I322:OFFSET(I322,,-$B$136+1))=0,SUM($G323:H323)=0,SUM(J322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(J311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(J322:OFFSET(J322,,-$B$136+1))=0,SUM($G323:I323)=0,SUM(K322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(K311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(K322:OFFSET(K322,,-$B$136+1))=0,SUM($G323:J323)=0,SUM(L322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(L311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(L322:OFFSET(L322,,-$B$136+1))=0,SUM($G323:K323)=0,SUM(M322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(M311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(M322:OFFSET(M322,,-$B$136+1))=0,SUM($G323:L323)=0,SUM(N322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(N311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(N322:OFFSET(N322,,-$B$136+1))=0,SUM($G323:M323)=0,SUM(O322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(O311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(O322:OFFSET(O322,,-$B$136+1))=0,SUM($G323:N323)=0,SUM(P322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(P311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(P322:OFFSET(P322,,-$B$136+1))=0,SUM($G323:O323)=0,SUM(Q322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(Q311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Q322:OFFSET(Q322,,-$B$136+1))=0,SUM($G323:P323)=0,SUM(R322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(R311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(R322:OFFSET(R322,,-$B$136+1))=0,SUM($G323:Q323)=0,SUM(S322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(S311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(S322:OFFSET(S322,,-$B$136+1))=0,SUM($G323:R323)=0,SUM(T322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(T311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(T322:OFFSET(T322,,-$B$136+1))=0,SUM($G323:S323)=0,SUM(U322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(U311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(U322:OFFSET(U322,,-$B$136+1))=0,SUM($G323:T323)=0,SUM(V322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(V311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(V322:OFFSET(V322,,-$B$136+1))=0,SUM($G323:U323)=0,SUM(W322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(W311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(W322:OFFSET(W322,,-$B$136+1))=0,SUM($G323:V323)=0,SUM(X322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(X311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(X322:OFFSET(X322,,-$B$136+1))=0,SUM($G323:W323)=0,SUM(Y322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(Y311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Y322:OFFSET(Y322,,-$B$136+1))=0,SUM($G323:X323)=0,SUM(Z322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(Z311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(Z322:OFFSET(Z322,,-$B$136+1))=0,SUM($G323:Y323)=0,SUM(AA322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AA311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AA322:OFFSET(AA322,,-$B$136+1))=0,SUM($G323:Z323)=0,SUM(AB322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AB311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AB322:OFFSET(AB322,,-$B$136+1))=0,SUM($G323:AA323)=0,SUM(AC322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AC311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AC322:OFFSET(AC322,,-$B$136+1))=0,SUM($G323:AB323)=0,SUM(AD322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AD311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AD322:OFFSET(AD322,,-$B$136+1))=0,SUM($G323:AC323)=0,SUM(AE322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AE311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AE322:OFFSET(AE322,,-$B$136+1))=0,SUM($G323:AD323)=0,SUM(AF322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AF311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AF322:OFFSET(AF322,,-$B$136+1))=0,SUM($G323:AE323)=0,SUM(AG322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AG311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AG322:OFFSET(AG322,,-$B$136+1))=0,SUM($G323:AF323)=0,SUM(AH322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AH311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AH322:OFFSET(AH322,,-$B$136+1))=0,SUM($G323:AG323)=0,SUM(AI322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AI311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AI322:OFFSET(AI322,,-$B$136+1))=0,SUM($G323:AH323)=0,SUM(AJ322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AJ311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AJ322:OFFSET(AJ322,,-$B$136+1))=0,SUM($G323:AI323)=0,SUM(AK322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":1},{"$f":"IF(AND(AK311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AK322:OFFSET(AK322,,-$B$136+1))=0,SUM($G323:AJ323)=0,SUM(AL322:$AL322)=0,SUM($H322:$AL322)=1),1,0)","v":0},{"$f":"IF(AND(AL311-'7. Council Development Timing'!$C$15>='7. Council Development Timing'!$G$15,SUM(AL322:OFFSET(AL322,,-$B$136+1))=0,SUM($G323:AK323)=0,SUM($AL322:AM322)=0,SUM($H322:$AL322)=1),1,0)","v":0}]
[null,null,null,null,11,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(H323:OFFSET(H323,,-$B$136+1))=0,SUM($G324:G324)=0,SUM(I323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(I323:OFFSET(I323,,-$B$136+1))=0,SUM($G324:H324)=0,SUM(J323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(J323:OFFSET(J323,,-$B$136+1))=0,SUM($G324:I324)=0,SUM(K323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(K323:OFFSET(K323,,-$B$136+1))=0,SUM($G324:J324)=0,SUM(L323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(L323:OFFSET(L323,,-$B$136+1))=0,SUM($G324:K324)=0,SUM(M323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(M323:OFFSET(M323,,-$B$136+1))=0,SUM($G324:L324)=0,SUM(N323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(N323:OFFSET(N323,,-$B$136+1))=0,SUM($G324:M324)=0,SUM(O323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(O323:OFFSET(O323,,-$B$136+1))=0,SUM($G324:N324)=0,SUM(P323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(P323:OFFSET(P323,,-$B$136+1))=0,SUM($G324:O324)=0,SUM(Q323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Q323:OFFSET(Q323,,-$B$136+1))=0,SUM($G324:P324)=0,SUM(R323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(R323:OFFSET(R323,,-$B$136+1))=0,SUM($G324:Q324)=0,SUM(S323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(S323:OFFSET(S323,,-$B$136+1))=0,SUM($G324:R324)=0,SUM(T323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(T323:OFFSET(T323,,-$B$136+1))=0,SUM($G324:S324)=0,SUM(U323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(U323:OFFSET(U323,,-$B$136+1))=0,SUM($G324:T324)=0,SUM(V323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(V323:OFFSET(V323,,-$B$136+1))=0,SUM($G324:U324)=0,SUM(W323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(W323:OFFSET(W323,,-$B$136+1))=0,SUM($G324:V324)=0,SUM(X323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(X323:OFFSET(X323,,-$B$136+1))=0,SUM($G324:W324)=0,SUM(Y323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Y323:OFFSET(Y323,,-$B$136+1))=0,SUM($G324:X324)=0,SUM(Z323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(Z323:OFFSET(Z323,,-$B$136+1))=0,SUM($G324:Y324)=0,SUM(AA323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AA323:OFFSET(AA323,,-$B$136+1))=0,SUM($G324:Z324)=0,SUM(AB323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AB323:OFFSET(AB323,,-$B$136+1))=0,SUM($G324:AA324)=0,SUM(AC323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AC323:OFFSET(AC323,,-$B$136+1))=0,SUM($G324:AB324)=0,SUM(AD323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AD323:OFFSET(AD323,,-$B$136+1))=0,SUM($G324:AC324)=0,SUM(AE323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AE323:OFFSET(AE323,,-$B$136+1))=0,SUM($G324:AD324)=0,SUM(AF323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AF323:OFFSET(AF323,,-$B$136+1))=0,SUM($G324:AE324)=0,SUM(AG323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AG323:OFFSET(AG323,,-$B$136+1))=0,SUM($G324:AF324)=0,SUM(AH323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AH323:OFFSET(AH323,,-$B$136+1))=0,SUM($G324:AG324)=0,SUM(AI323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AI323:OFFSET(AI323,,-$B$136+1))=0,SUM($G324:AH324)=0,SUM(AJ323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AJ323:OFFSET(AJ323,,-$B$136+1))=0,SUM($G324:AI324)=0,SUM(AK323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AK323:OFFSET(AK323,,-$B$136+1))=0,SUM($G324:AJ324)=0,SUM(AL323:$AL323)=0,SUM($H323:$AL323)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C15>='7. Council Development Timing'!$G15,SUM(AL323:OFFSET(AL323,,-$B$136+1))=0,SUM($G324:AK324)=0,SUM($AL323:AM323)=0,SUM($H323:$AL323)=1),1,0)","v":0},"["]
[null,null,null,null,12,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(H324:OFFSET(H324,,-$B$136+1))=0,SUM($G325:G325)=0,SUM(I324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(I324:OFFSET(I324,,-$B$136+1))=0,SUM($G325:H325)=0,SUM(J324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(J324:OFFSET(J324,,-$B$136+1))=0,SUM($G325:I325)=0,SUM(K324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(K324:OFFSET(K324,,-$B$136+1))=0,SUM($G325:J325)=0,SUM(L324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(L324:OFFSET(L324,,-$B$136+1))=0,SUM($G325:K325)=0,SUM(M324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(M324:OFFSET(M324,,-$B$136+1))=0,SUM($G325:L325)=0,SUM(N324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(N324:OFFSET(N324,,-$B$136+1))=0,SUM($G325:M325)=0,SUM(O324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(O324:OFFSET(O324,,-$B$136+1))=0,SUM($G325:N325)=0,SUM(P324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(P324:OFFSET(P324,,-$B$136+1))=0,SUM($G325:O325)=0,SUM(Q324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Q324:OFFSET(Q324,,-$B$136+1))=0,SUM($G325:P325)=0,SUM(R324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(R324:OFFSET(R324,,-$B$136+1))=0,SUM($G325:Q325)=0,SUM(S324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(S324:OFFSET(S324,,-$B$136+1))=0,SUM($G325:R325)=0,SUM(T324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(T324:OFFSET(T324,,-$B$136+1))=0,SUM($G325:S325)=0,SUM(U324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(U324:OFFSET(U324,,-$B$136+1))=0,SUM($G325:T325)=0,SUM(V324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(V324:OFFSET(V324,,-$B$136+1))=0,SUM($G325:U325)=0,SUM(W324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(W324:OFFSET(W324,,-$B$136+1))=0,SUM($G325:V325)=0,SUM(X324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(X324:OFFSET(X324,,-$B$136+1))=0,SUM($G325:W325)=0,SUM(Y324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Y324:OFFSET(Y324,,-$B$136+1))=0,SUM($G325:X325)=0,SUM(Z324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(Z324:OFFSET(Z324,,-$B$136+1))=0,SUM($G325:Y325)=0,SUM(AA324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AA324:OFFSET(AA324,,-$B$136+1))=0,SUM($G325:Z325)=0,SUM(AB324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AB324:OFFSET(AB324,,-$B$136+1))=0,SUM($G325:AA325)=0,SUM(AC324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AC324:OFFSET(AC324,,-$B$136+1))=0,SUM($G325:AB325)=0,SUM(AD324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AD324:OFFSET(AD324,,-$B$136+1))=0,SUM($G325:AC325)=0,SUM(AE324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AE324:OFFSET(AE324,,-$B$136+1))=0,SUM($G325:AD325)=0,SUM(AF324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AF324:OFFSET(AF324,,-$B$136+1))=0,SUM($G325:AE325)=0,SUM(AG324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AG324:OFFSET(AG324,,-$B$136+1))=0,SUM($G325:AF325)=0,SUM(AH324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AH324:OFFSET(AH324,,-$B$136+1))=0,SUM($G325:AG325)=0,SUM(AI324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AI324:OFFSET(AI324,,-$B$136+1))=0,SUM($G325:AH325)=0,SUM(AJ324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AJ324:OFFSET(AJ324,,-$B$136+1))=0,SUM($G325:AI325)=0,SUM(AK324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AK324:OFFSET(AK324,,-$B$136+1))=0,SUM($G325:AJ325)=0,SUM(AL324:$AL324)=0,SUM($H324:$AL324)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C16>='7. Council Development Timing'!$G16,SUM(AL324:OFFSET(AL324,,-$B$136+1))=0,SUM($G325:AK325)=0,SUM($AL324:AM324)=0,SUM($H324:$AL324)=1),1,0)","v":0}]
[null,null,null,null,13,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(H325:OFFSET(H325,,-$B$136+1))=0,SUM($G326:G326)=0,SUM(I325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(I325:OFFSET(I325,,-$B$136+1))=0,SUM($G326:H326)=0,SUM(J325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(J325:OFFSET(J325,,-$B$136+1))=0,SUM($G326:I326)=0,SUM(K325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(K325:OFFSET(K325,,-$B$136+1))=0,SUM($G326:J326)=0,SUM(L325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(L325:OFFSET(L325,,-$B$136+1))=0,SUM($G326:K326)=0,SUM(M325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(M325:OFFSET(M325,,-$B$136+1))=0,SUM($G326:L326)=0,SUM(N325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(N325:OFFSET(N325,,-$B$136+1))=0,SUM($G326:M326)=0,SUM(O325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(O325:OFFSET(O325,,-$B$136+1))=0,SUM($G326:N326)=0,SUM(P325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(P325:OFFSET(P325,,-$B$136+1))=0,SUM($G326:O326)=0,SUM(Q325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Q325:OFFSET(Q325,,-$B$136+1))=0,SUM($G326:P326)=0,SUM(R325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(R325:OFFSET(R325,,-$B$136+1))=0,SUM($G326:Q326)=0,SUM(S325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(S325:OFFSET(S325,,-$B$136+1))=0,SUM($G326:R326)=0,SUM(T325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(T325:OFFSET(T325,,-$B$136+1))=0,SUM($G326:S326)=0,SUM(U325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(U325:OFFSET(U325,,-$B$136+1))=0,SUM($G326:T326)=0,SUM(V325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(V325:OFFSET(V325,,-$B$136+1))=0,SUM($G326:U326)=0,SUM(W325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(W325:OFFSET(W325,,-$B$136+1))=0,SUM($G326:V326)=0,SUM(X325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(X325:OFFSET(X325,,-$B$136+1))=0,SUM($G326:W326)=0,SUM(Y325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Y325:OFFSET(Y325,,-$B$136+1))=0,SUM($G326:X326)=0,SUM(Z325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(Z325:OFFSET(Z325,,-$B$136+1))=0,SUM($G326:Y326)=0,SUM(AA325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AA325:OFFSET(AA325,,-$B$136+1))=0,SUM($G326:Z326)=0,SUM(AB325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AB325:OFFSET(AB325,,-$B$136+1))=0,SUM($G326:AA326)=0,SUM(AC325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AC325:OFFSET(AC325,,-$B$136+1))=0,SUM($G326:AB326)=0,SUM(AD325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AD325:OFFSET(AD325,,-$B$136+1))=0,SUM($G326:AC326)=0,SUM(AE325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AE325:OFFSET(AE325,,-$B$136+1))=0,SUM($G326:AD326)=0,SUM(AF325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AF325:OFFSET(AF325,,-$B$136+1))=0,SUM($G326:AE326)=0,SUM(AG325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AG325:OFFSET(AG325,,-$B$136+1))=0,SUM($G326:AF326)=0,SUM(AH325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AH325:OFFSET(AH325,,-$B$136+1))=0,SUM($G326:AG326)=0,SUM(AI325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AI325:OFFSET(AI325,,-$B$136+1))=0,SUM($G326:AH326)=0,SUM(AJ325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AJ325:OFFSET(AJ325,,-$B$136+1))=0,SUM($G326:AI326)=0,SUM(AK325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AK325:OFFSET(AK325,,-$B$136+1))=0,SUM($G326:AJ326)=0,SUM(AL325:$AL325)=0,SUM($H325:$AL325)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C17>='7. Council Development Timing'!$G17,SUM(AL325:OFFSET(AL325,,-$B$136+1))=0,SUM($G326:AK326)=0,SUM($AL325:AM325)=0,SUM($H325:$AL325)=1),1,0)","v":0}]
[null,null,null,null,14,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(H326:OFFSET(H326,,-$B$136+1))=0,SUM($G327:G327)=0,SUM(I326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(I326:OFFSET(I326,,-$B$136+1))=0,SUM($G327:H327)=0,SUM(J326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(J326:OFFSET(J326,,-$B$136+1))=0,SUM($G327:I327)=0,SUM(K326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(K326:OFFSET(K326,,-$B$136+1))=0,SUM($G327:J327)=0,SUM(L326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(L326:OFFSET(L326,,-$B$136+1))=0,SUM($G327:K327)=0,SUM(M326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(M326:OFFSET(M326,,-$B$136+1))=0,SUM($G327:L327)=0,SUM(N326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(N326:OFFSET(N326,,-$B$136+1))=0,SUM($G327:M327)=0,SUM(O326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(O326:OFFSET(O326,,-$B$136+1))=0,SUM($G327:N327)=0,SUM(P326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(P326:OFFSET(P326,,-$B$136+1))=0,SUM($G327:O327)=0,SUM(Q326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Q326:OFFSET(Q326,,-$B$136+1))=0,SUM($G327:P327)=0,SUM(R326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(R326:OFFSET(R326,,-$B$136+1))=0,SUM($G327:Q327)=0,SUM(S326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(S326:OFFSET(S326,,-$B$136+1))=0,SUM($G327:R327)=0,SUM(T326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(T326:OFFSET(T326,,-$B$136+1))=0,SUM($G327:S327)=0,SUM(U326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(U326:OFFSET(U326,,-$B$136+1))=0,SUM($G327:T327)=0,SUM(V326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(V326:OFFSET(V326,,-$B$136+1))=0,SUM($G327:U327)=0,SUM(W326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(W326:OFFSET(W326,,-$B$136+1))=0,SUM($G327:V327)=0,SUM(X326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(X326:OFFSET(X326,,-$B$136+1))=0,SUM($G327:W327)=0,SUM(Y326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Y326:OFFSET(Y326,,-$B$136+1))=0,SUM($G327:X327)=0,SUM(Z326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(Z326:OFFSET(Z326,,-$B$136+1))=0,SUM($G327:Y327)=0,SUM(AA326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AA326:OFFSET(AA326,,-$B$136+1))=0,SUM($G327:Z327)=0,SUM(AB326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AB326:OFFSET(AB326,,-$B$136+1))=0,SUM($G327:AA327)=0,SUM(AC326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AC326:OFFSET(AC326,,-$B$136+1))=0,SUM($G327:AB327)=0,SUM(AD326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AD326:OFFSET(AD326,,-$B$136+1))=0,SUM($G327:AC327)=0,SUM(AE326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AE326:OFFSET(AE326,,-$B$136+1))=0,SUM($G327:AD327)=0,SUM(AF326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AF326:OFFSET(AF326,,-$B$136+1))=0,SUM($G327:AE327)=0,SUM(AG326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AG326:OFFSET(AG326,,-$B$136+1))=0,SUM($G327:AF327)=0,SUM(AH326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AH326:OFFSET(AH326,,-$B$136+1))=0,SUM($G327:AG327)=0,SUM(AI326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AI326:OFFSET(AI326,,-$B$136+1))=0,SUM($G327:AH327)=0,SUM(AJ326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AJ326:OFFSET(AJ326,,-$B$136+1))=0,SUM($G327:AI327)=0,SUM(AK326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AK326:OFFSET(AK326,,-$B$136+1))=0,SUM($G327:AJ327)=0,SUM(AL326:$AL326)=0,SUM($H326:$AL326)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C18>='7. Council Development Timing'!$G18,SUM(AL326:OFFSET(AL326,,-$B$136+1))=0,SUM($G327:AK327)=0,SUM($AL326:AM326)=0,SUM($H326:$AL326)=1),1,0)","v":0}]
[null,null,null,null,15,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(H327:OFFSET(H327,,-$B$136+1))=0,SUM($G328:G328)=0,SUM(I327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(I327:OFFSET(I327,,-$B$136+1))=0,SUM($G328:H328)=0,SUM(J327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(J327:OFFSET(J327,,-$B$136+1))=0,SUM($G328:I328)=0,SUM(K327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(K327:OFFSET(K327,,-$B$136+1))=0,SUM($G328:J328)=0,SUM(L327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(L327:OFFSET(L327,,-$B$136+1))=0,SUM($G328:K328)=0,SUM(M327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(M327:OFFSET(M327,,-$B$136+1))=0,SUM($G328:L328)=0,SUM(N327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(N327:OFFSET(N327,,-$B$136+1))=0,SUM($G328:M328)=0,SUM(O327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(O327:OFFSET(O327,,-$B$136+1))=0,SUM($G328:N328)=0,SUM(P327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(P327:OFFSET(P327,,-$B$136+1))=0,SUM($G328:O328)=0,SUM(Q327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Q327:OFFSET(Q327,,-$B$136+1))=0,SUM($G328:P328)=0,SUM(R327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(R327:OFFSET(R327,,-$B$136+1))=0,SUM($G328:Q328)=0,SUM(S327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(S327:OFFSET(S327,,-$B$136+1))=0,SUM($G328:R328)=0,SUM(T327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(T327:OFFSET(T327,,-$B$136+1))=0,SUM($G328:S328)=0,SUM(U327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(U327:OFFSET(U327,,-$B$136+1))=0,SUM($G328:T328)=0,SUM(V327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(V327:OFFSET(V327,,-$B$136+1))=0,SUM($G328:U328)=0,SUM(W327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(W327:OFFSET(W327,,-$B$136+1))=0,SUM($G328:V328)=0,SUM(X327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(X327:OFFSET(X327,,-$B$136+1))=0,SUM($G328:W328)=0,SUM(Y327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Y327:OFFSET(Y327,,-$B$136+1))=0,SUM($G328:X328)=0,SUM(Z327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(Z327:OFFSET(Z327,,-$B$136+1))=0,SUM($G328:Y328)=0,SUM(AA327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AA327:OFFSET(AA327,,-$B$136+1))=0,SUM($G328:Z328)=0,SUM(AB327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AB327:OFFSET(AB327,,-$B$136+1))=0,SUM($G328:AA328)=0,SUM(AC327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AC327:OFFSET(AC327,,-$B$136+1))=0,SUM($G328:AB328)=0,SUM(AD327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AD327:OFFSET(AD327,,-$B$136+1))=0,SUM($G328:AC328)=0,SUM(AE327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AE327:OFFSET(AE327,,-$B$136+1))=0,SUM($G328:AD328)=0,SUM(AF327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AF327:OFFSET(AF327,,-$B$136+1))=0,SUM($G328:AE328)=0,SUM(AG327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AG327:OFFSET(AG327,,-$B$136+1))=0,SUM($G328:AF328)=0,SUM(AH327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AH327:OFFSET(AH327,,-$B$136+1))=0,SUM($G328:AG328)=0,SUM(AI327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AI327:OFFSET(AI327,,-$B$136+1))=0,SUM($G328:AH328)=0,SUM(AJ327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AJ327:OFFSET(AJ327,,-$B$136+1))=0,SUM($G328:AI328)=0,SUM(AK327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AK327:OFFSET(AK327,,-$B$136+1))=0,SUM($G328:AJ328)=0,SUM(AL327:$AL327)=0,SUM($H327:$AL327)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C19>='7. Council Development Timing'!$G19,SUM(AL327:OFFSET(AL327,,-$B$136+1))=0,SUM($G328:AK328)=0,SUM($AL327:AM327)=0,SUM($H327:$AL327)=1),1,0)","v":0}]
[null,null,null,null,16,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(H328:OFFSET(H328,,-$B$136+1))=0,SUM($G329:G329)=0,SUM(I328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(I328:OFFSET(I328,,-$B$136+1))=0,SUM($G329:H329)=0,SUM(J328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(J328:OFFSET(J328,,-$B$136+1))=0,SUM($G329:I329)=0,SUM(K328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(K328:OFFSET(K328,,-$B$136+1))=0,SUM($G329:J329)=0,SUM(L328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(L328:OFFSET(L328,,-$B$136+1))=0,SUM($G329:K329)=0,SUM(M328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(M328:OFFSET(M328,,-$B$136+1))=0,SUM($G329:L329)=0,SUM(N328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(N328:OFFSET(N328,,-$B$136+1))=0,SUM($G329:M329)=0,SUM(O328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(O328:OFFSET(O328,,-$B$136+1))=0,SUM($G329:N329)=0,SUM(P328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(P328:OFFSET(P328,,-$B$136+1))=0,SUM($G329:O329)=0,SUM(Q328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Q328:OFFSET(Q328,,-$B$136+1))=0,SUM($G329:P329)=0,SUM(R328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(R328:OFFSET(R328,,-$B$136+1))=0,SUM($G329:Q329)=0,SUM(S328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(S328:OFFSET(S328,,-$B$136+1))=0,SUM($G329:R329)=0,SUM(T328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(T328:OFFSET(T328,,-$B$136+1))=0,SUM($G329:S329)=0,SUM(U328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(U328:OFFSET(U328,,-$B$136+1))=0,SUM($G329:T329)=0,SUM(V328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(V328:OFFSET(V328,,-$B$136+1))=0,SUM($G329:U329)=0,SUM(W328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(W328:OFFSET(W328,,-$B$136+1))=0,SUM($G329:V329)=0,SUM(X328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(X328:OFFSET(X328,,-$B$136+1))=0,SUM($G329:W329)=0,SUM(Y328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Y328:OFFSET(Y328,,-$B$136+1))=0,SUM($G329:X329)=0,SUM(Z328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(Z328:OFFSET(Z328,,-$B$136+1))=0,SUM($G329:Y329)=0,SUM(AA328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AA328:OFFSET(AA328,,-$B$136+1))=0,SUM($G329:Z329)=0,SUM(AB328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AB328:OFFSET(AB328,,-$B$136+1))=0,SUM($G329:AA329)=0,SUM(AC328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AC328:OFFSET(AC328,,-$B$136+1))=0,SUM($G329:AB329)=0,SUM(AD328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AD328:OFFSET(AD328,,-$B$136+1))=0,SUM($G329:AC329)=0,SUM(AE328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AE328:OFFSET(AE328,,-$B$136+1))=0,SUM($G329:AD329)=0,SUM(AF328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AF328:OFFSET(AF328,,-$B$136+1))=0,SUM($G329:AE329)=0,SUM(AG328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AG328:OFFSET(AG328,,-$B$136+1))=0,SUM($G329:AF329)=0,SUM(AH328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AH328:OFFSET(AH328,,-$B$136+1))=0,SUM($G329:AG329)=0,SUM(AI328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AI328:OFFSET(AI328,,-$B$136+1))=0,SUM($G329:AH329)=0,SUM(AJ328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AJ328:OFFSET(AJ328,,-$B$136+1))=0,SUM($G329:AI329)=0,SUM(AK328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AK328:OFFSET(AK328,,-$B$136+1))=0,SUM($G329:AJ329)=0,SUM(AL328:$AL328)=0,SUM($H328:$AL328)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C20>='7. Council Development Timing'!$G20,SUM(AL328:OFFSET(AL328,,-$B$136+1))=0,SUM($G329:AK329)=0,SUM($AL328:AM328)=0,SUM($H328:$AL328)=1),1,0)","v":0}]
[null,null,null,null,17,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(H329:OFFSET(H329,,-$B$136+1))=0,SUM($G330:G330)=0,SUM(I329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(I329:OFFSET(I329,,-$B$136+1))=0,SUM($G330:H330)=0,SUM(J329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(J329:OFFSET(J329,,-$B$136+1))=0,SUM($G330:I330)=0,SUM(K329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(K329:OFFSET(K329,,-$B$136+1))=0,SUM($G330:J330)=0,SUM(L329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(L329:OFFSET(L329,,-$B$136+1))=0,SUM($G330:K330)=0,SUM(M329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(M329:OFFSET(M329,,-$B$136+1))=0,SUM($G330:L330)=0,SUM(N329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(N329:OFFSET(N329,,-$B$136+1))=0,SUM($G330:M330)=0,SUM(O329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(O329:OFFSET(O329,,-$B$136+1))=0,SUM($G330:N330)=0,SUM(P329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(P329:OFFSET(P329,,-$B$136+1))=0,SUM($G330:O330)=0,SUM(Q329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Q329:OFFSET(Q329,,-$B$136+1))=0,SUM($G330:P330)=0,SUM(R329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(R329:OFFSET(R329,,-$B$136+1))=0,SUM($G330:Q330)=0,SUM(S329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(S329:OFFSET(S329,,-$B$136+1))=0,SUM($G330:R330)=0,SUM(T329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(T329:OFFSET(T329,,-$B$136+1))=0,SUM($G330:S330)=0,SUM(U329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(U329:OFFSET(U329,,-$B$136+1))=0,SUM($G330:T330)=0,SUM(V329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(V329:OFFSET(V329,,-$B$136+1))=0,SUM($G330:U330)=0,SUM(W329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(W329:OFFSET(W329,,-$B$136+1))=0,SUM($G330:V330)=0,SUM(X329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(X329:OFFSET(X329,,-$B$136+1))=0,SUM($G330:W330)=0,SUM(Y329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Y329:OFFSET(Y329,,-$B$136+1))=0,SUM($G330:X330)=0,SUM(Z329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(Z329:OFFSET(Z329,,-$B$136+1))=0,SUM($G330:Y330)=0,SUM(AA329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AA329:OFFSET(AA329,,-$B$136+1))=0,SUM($G330:Z330)=0,SUM(AB329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AB329:OFFSET(AB329,,-$B$136+1))=0,SUM($G330:AA330)=0,SUM(AC329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AC329:OFFSET(AC329,,-$B$136+1))=0,SUM($G330:AB330)=0,SUM(AD329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AD329:OFFSET(AD329,,-$B$136+1))=0,SUM($G330:AC330)=0,SUM(AE329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AE329:OFFSET(AE329,,-$B$136+1))=0,SUM($G330:AD330)=0,SUM(AF329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AF329:OFFSET(AF329,,-$B$136+1))=0,SUM($G330:AE330)=0,SUM(AG329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AG329:OFFSET(AG329,,-$B$136+1))=0,SUM($G330:AF330)=0,SUM(AH329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AH329:OFFSET(AH329,,-$B$136+1))=0,SUM($G330:AG330)=0,SUM(AI329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AI329:OFFSET(AI329,,-$B$136+1))=0,SUM($G330:AH330)=0,SUM(AJ329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AJ329:OFFSET(AJ329,,-$B$136+1))=0,SUM($G330:AI330)=0,SUM(AK329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AK329:OFFSET(AK329,,-$B$136+1))=0,SUM($G330:AJ330)=0,SUM(AL329:$AL329)=0,SUM($H329:$AL329)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C21>='7. Council Development Timing'!$G21,SUM(AL329:OFFSET(AL329,,-$B$136+1))=0,SUM($G330:AK330)=0,SUM($AL329:AM329)=0,SUM($H329:$AL329)=1),1,0)","v":0}]
[null,null,null,null,18,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(H330:OFFSET(H330,,-$B$136+1))=0,SUM($G331:G331)=0,SUM(I330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(I330:OFFSET(I330,,-$B$136+1))=0,SUM($G331:H331)=0,SUM(J330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(J330:OFFSET(J330,,-$B$136+1))=0,SUM($G331:I331)=0,SUM(K330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(K330:OFFSET(K330,,-$B$136+1))=0,SUM($G331:J331)=0,SUM(L330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(L330:OFFSET(L330,,-$B$136+1))=0,SUM($G331:K331)=0,SUM(M330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(M330:OFFSET(M330,,-$B$136+1))=0,SUM($G331:L331)=0,SUM(N330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(N330:OFFSET(N330,,-$B$136+1))=0,SUM($G331:M331)=0,SUM(O330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(O330:OFFSET(O330,,-$B$136+1))=0,SUM($G331:N331)=0,SUM(P330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(P330:OFFSET(P330,,-$B$136+1))=0,SUM($G331:O331)=0,SUM(Q330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Q330:OFFSET(Q330,,-$B$136+1))=0,SUM($G331:P331)=0,SUM(R330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(R330:OFFSET(R330,,-$B$136+1))=0,SUM($G331:Q331)=0,SUM(S330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(S330:OFFSET(S330,,-$B$136+1))=0,SUM($G331:R331)=0,SUM(T330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(T330:OFFSET(T330,,-$B$136+1))=0,SUM($G331:S331)=0,SUM(U330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(U330:OFFSET(U330,,-$B$136+1))=0,SUM($G331:T331)=0,SUM(V330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(V330:OFFSET(V330,,-$B$136+1))=0,SUM($G331:U331)=0,SUM(W330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(W330:OFFSET(W330,,-$B$136+1))=0,SUM($G331:V331)=0,SUM(X330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(X330:OFFSET(X330,,-$B$136+1))=0,SUM($G331:W331)=0,SUM(Y330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Y330:OFFSET(Y330,,-$B$136+1))=0,SUM($G331:X331)=0,SUM(Z330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(Z330:OFFSET(Z330,,-$B$136+1))=0,SUM($G331:Y331)=0,SUM(AA330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AA330:OFFSET(AA330,,-$B$136+1))=0,SUM($G331:Z331)=0,SUM(AB330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AB330:OFFSET(AB330,,-$B$136+1))=0,SUM($G331:AA331)=0,SUM(AC330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AC330:OFFSET(AC330,,-$B$136+1))=0,SUM($G331:AB331)=0,SUM(AD330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AD330:OFFSET(AD330,,-$B$136+1))=0,SUM($G331:AC331)=0,SUM(AE330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AE330:OFFSET(AE330,,-$B$136+1))=0,SUM($G331:AD331)=0,SUM(AF330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AF330:OFFSET(AF330,,-$B$136+1))=0,SUM($G331:AE331)=0,SUM(AG330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AG330:OFFSET(AG330,,-$B$136+1))=0,SUM($G331:AF331)=0,SUM(AH330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AH330:OFFSET(AH330,,-$B$136+1))=0,SUM($G331:AG331)=0,SUM(AI330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AI330:OFFSET(AI330,,-$B$136+1))=0,SUM($G331:AH331)=0,SUM(AJ330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AJ330:OFFSET(AJ330,,-$B$136+1))=0,SUM($G331:AI331)=0,SUM(AK330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AK330:OFFSET(AK330,,-$B$136+1))=0,SUM($G331:AJ331)=0,SUM(AL330:$AL330)=0,SUM($H330:$AL330)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C22>='7. Council Development Timing'!$G22,SUM(AL330:OFFSET(AL330,,-$B$136+1))=0,SUM($G331:AK331)=0,SUM($AL330:AM330)=0,SUM($H330:$AL330)=1),1,0)","v":0}]
[null,null,null,null,19,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(H331:OFFSET(H331,,-$B$136+1))=0,SUM($G332:G332)=0,SUM(I331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(I331:OFFSET(I331,,-$B$136+1))=0,SUM($G332:H332)=0,SUM(J331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(J331:OFFSET(J331,,-$B$136+1))=0,SUM($G332:I332)=0,SUM(K331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(K331:OFFSET(K331,,-$B$136+1))=0,SUM($G332:J332)=0,SUM(L331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(L331:OFFSET(L331,,-$B$136+1))=0,SUM($G332:K332)=0,SUM(M331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(M331:OFFSET(M331,,-$B$136+1))=0,SUM($G332:L332)=0,SUM(N331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(N331:OFFSET(N331,,-$B$136+1))=0,SUM($G332:M332)=0,SUM(O331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(O331:OFFSET(O331,,-$B$136+1))=0,SUM($G332:N332)=0,SUM(P331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(P331:OFFSET(P331,,-$B$136+1))=0,SUM($G332:O332)=0,SUM(Q331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Q331:OFFSET(Q331,,-$B$136+1))=0,SUM($G332:P332)=0,SUM(R331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(R331:OFFSET(R331,,-$B$136+1))=0,SUM($G332:Q332)=0,SUM(S331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(S331:OFFSET(S331,,-$B$136+1))=0,SUM($G332:R332)=0,SUM(T331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(T331:OFFSET(T331,,-$B$136+1))=0,SUM($G332:S332)=0,SUM(U331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(U331:OFFSET(U331,,-$B$136+1))=0,SUM($G332:T332)=0,SUM(V331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(V331:OFFSET(V331,,-$B$136+1))=0,SUM($G332:U332)=0,SUM(W331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(W331:OFFSET(W331,,-$B$136+1))=0,SUM($G332:V332)=0,SUM(X331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(X331:OFFSET(X331,,-$B$136+1))=0,SUM($G332:W332)=0,SUM(Y331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Y331:OFFSET(Y331,,-$B$136+1))=0,SUM($G332:X332)=0,SUM(Z331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(Z331:OFFSET(Z331,,-$B$136+1))=0,SUM($G332:Y332)=0,SUM(AA331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AA331:OFFSET(AA331,,-$B$136+1))=0,SUM($G332:Z332)=0,SUM(AB331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AB331:OFFSET(AB331,,-$B$136+1))=0,SUM($G332:AA332)=0,SUM(AC331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AC331:OFFSET(AC331,,-$B$136+1))=0,SUM($G332:AB332)=0,SUM(AD331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AD331:OFFSET(AD331,,-$B$136+1))=0,SUM($G332:AC332)=0,SUM(AE331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AE331:OFFSET(AE331,,-$B$136+1))=0,SUM($G332:AD332)=0,SUM(AF331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AF331:OFFSET(AF331,,-$B$136+1))=0,SUM($G332:AE332)=0,SUM(AG331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AG331:OFFSET(AG331,,-$B$136+1))=0,SUM($G332:AF332)=0,SUM(AH331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AH331:OFFSET(AH331,,-$B$136+1))=0,SUM($G332:AG332)=0,SUM(AI331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AI331:OFFSET(AI331,,-$B$136+1))=0,SUM($G332:AH332)=0,SUM(AJ331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AJ331:OFFSET(AJ331,,-$B$136+1))=0,SUM($G332:AI332)=0,SUM(AK331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AK331:OFFSET(AK331,,-$B$136+1))=0,SUM($G332:AJ332)=0,SUM(AL331:$AL331)=0,SUM($H331:$AL331)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C23>='7. Council Development Timing'!$G23,SUM(AL331:OFFSET(AL331,,-$B$136+1))=0,SUM($G332:AK332)=0,SUM($AL331:AM331)=0,SUM($H331:$AL331)=1),1,0)","v":0}]
[null,null,null,null,20,null,null,{"$f":"IF(AND(H$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(H332:OFFSET(H332,,-$B$136+1))=0,SUM($G333:G333)=0,SUM(I332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(I$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(I332:OFFSET(I332,,-$B$136+1))=0,SUM($G333:H333)=0,SUM(J332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(J$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(J332:OFFSET(J332,,-$B$136+1))=0,SUM($G333:I333)=0,SUM(K332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(K$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(K332:OFFSET(K332,,-$B$136+1))=0,SUM($G333:J333)=0,SUM(L332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(L$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(L332:OFFSET(L332,,-$B$136+1))=0,SUM($G333:K333)=0,SUM(M332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(M$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(M332:OFFSET(M332,,-$B$136+1))=0,SUM($G333:L333)=0,SUM(N332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(N$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(N332:OFFSET(N332,,-$B$136+1))=0,SUM($G333:M333)=0,SUM(O332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(O$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(O332:OFFSET(O332,,-$B$136+1))=0,SUM($G333:N333)=0,SUM(P332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(P$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(P332:OFFSET(P332,,-$B$136+1))=0,SUM($G333:O333)=0,SUM(Q332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(Q$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Q332:OFFSET(Q332,,-$B$136+1))=0,SUM($G333:P333)=0,SUM(R332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(R$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(R332:OFFSET(R332,,-$B$136+1))=0,SUM($G333:Q333)=0,SUM(S332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(S$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(S332:OFFSET(S332,,-$B$136+1))=0,SUM($G333:R333)=0,SUM(T332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(T$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(T332:OFFSET(T332,,-$B$136+1))=0,SUM($G333:S333)=0,SUM(U332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(U$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(U332:OFFSET(U332,,-$B$136+1))=0,SUM($G333:T333)=0,SUM(V332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(V$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(V332:OFFSET(V332,,-$B$136+1))=0,SUM($G333:U333)=0,SUM(W332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(W$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(W332:OFFSET(W332,,-$B$136+1))=0,SUM($G333:V333)=0,SUM(X332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(X$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(X332:OFFSET(X332,,-$B$136+1))=0,SUM($G333:W333)=0,SUM(Y332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(Y$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Y332:OFFSET(Y332,,-$B$136+1))=0,SUM($G333:X333)=0,SUM(Z332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(Z$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(Z332:OFFSET(Z332,,-$B$136+1))=0,SUM($G333:Y333)=0,SUM(AA332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AA$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AA332:OFFSET(AA332,,-$B$136+1))=0,SUM($G333:Z333)=0,SUM(AB332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AB$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AB332:OFFSET(AB332,,-$B$136+1))=0,SUM($G333:AA333)=0,SUM(AC332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AC$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AC332:OFFSET(AC332,,-$B$136+1))=0,SUM($G333:AB333)=0,SUM(AD332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AD$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AD332:OFFSET(AD332,,-$B$136+1))=0,SUM($G333:AC333)=0,SUM(AE332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AE$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AE332:OFFSET(AE332,,-$B$136+1))=0,SUM($G333:AD333)=0,SUM(AF332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AF$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AF332:OFFSET(AF332,,-$B$136+1))=0,SUM($G333:AE333)=0,SUM(AG332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AG$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AG332:OFFSET(AG332,,-$B$136+1))=0,SUM($G333:AF333)=0,SUM(AH332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AH$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AH332:OFFSET(AH332,,-$B$136+1))=0,SUM($G333:AG333)=0,SUM(AI332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AI$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AI332:OFFSET(AI332,,-$B$136+1))=0,SUM($G333:AH333)=0,SUM(AJ332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AJ$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AJ332:OFFSET(AJ332,,-$B$136+1))=0,SUM($G333:AI333)=0,SUM(AK332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AK$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AK332:OFFSET(AK332,,-$B$136+1))=0,SUM($G333:AJ333)=0,SUM(AL332:$AL332)=0,SUM($H332:$AL332)=1),1,0)","v":0},{"$f":"IF(AND(AL$311-'7. Council Development Timing'!$C24>='7. Council Development Timing'!$G24,SUM(AL332:OFFSET(AL332,,-$B$136+1))=0,SUM($G333:AK333)=0,SUM($AL332:AM332)=0,SUM($H332:$AL332)=1),1,0)","v":0}]
[]
[null,null,null,null,"Next development #",null,null,1,{"$f":"SUM(H314:H333)+H335","v":1},{"$f":"SUM(I314:I333)+I335","v":2},2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11]
[]
[null,null,null,"Account"]
[null,null,null,null,"Opening Balance",null,null,{"$f":"H311","v":0},{"$f":"I311","v":30116092.89590545},{"$f":"J311-I311+I340","v":60232185.7918109},87568639.593609482,115542744.17674485,143516848.75988024,170288443.7532917,198262548.33642706,226236652.91956243,252864560.52950168,280838665.1126371,308812769.69577235,335446042.33447087,363420146.91760617,391394251.50074166,418444885.13868695,446418989.72182238,474393094.30495787,500780625.96132624,528754730.54446161,556728835.12759709,582427683.6025573,610401788.18569279,{"$f":"AE311-AD311+AD340","v":638375892.76882815},664538239.14812934,692512343.73126471,720486448.31440008,746148340.17044723,774122444.75358272,802096549.3367182,829063435.09523177]
[null,null,null,null,"Expenditure",null,null,{"$f":"IF(SUM(G314:G333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(G335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(H314:H333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(H335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(I314:I333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(I335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":637650.78133682255},{"$f":"IF(SUM(J314:J333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(J335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(K314:K333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(K335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(L314:L333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(L335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1202509.5897239537},{"$f":"IF(SUM(M314:M333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(M335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(N314:N333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(N335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(O314:O333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(O335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1346196.9731961677},{"$f":"IF(SUM(P314:P333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(P335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Q314:Q333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Q335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(R314:R333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(R335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1340831.9444369543},{"$f":"IF(SUM(S314:S333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(S335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(T314:T333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(T335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(U314:U333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(U335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":923470.94518993387},{"$f":"IF(SUM(V314:V333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(V335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(W314:W333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(W335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(X314:X333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(X335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1586572.9267669963},{"$f":"IF(SUM(Y314:Y333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Y335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(Z314:Z333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(Z335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AA314:AA333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AA335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2275256.1081749741},{"$f":"IF(SUM(AB314:AB333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AB335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AC314:AC333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AC335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AD314:AD333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AD335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1811758.2038343411},{"$f":"IF(SUM(AE314:AE333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AE335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AF314:AF333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AF335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AG314:AG333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AG335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":2312212.7270882111},{"$f":"IF(SUM(AH314:AH333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AH335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AI314:AI333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AI335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0},{"$f":"IF(SUM(AJ314:AJ333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AJ335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":1007218.8246215086},{"$f":"IF(SUM(AK314:AK333)=1,INDEX('7. Council Development Timing'!$G$6:$G$25,MATCH(AK335,'7. Council Development Timing'!$D$6:$D$25,0)),0)","v":0}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"H338-H339","v":0},{"$f":"I338-I339","v":30116092.89590545},{"$f":"J338-J339","v":59594535.010474078},{"$f":"K338-K339","v":87568639.593609482},{"$f":"L338-L339","v":115542744.17674485},{"$f":"M338-M339","v":142314339.1701563},{"$f":"N338-N339","v":170288443.7532917},198262548.33642706,{"$f":"P338-P339","v":224890455.94636625},{"$f":"Q338-Q339","v":252864560.52950168},{"$f":"R338-R339","v":280838665.1126371},{"$f":"S338-S339","v":307471937.75133538},335446042.33447087,363420146.91760617,390470780.55555171,418444885.13868695,446418989.72182238,472806521.37819088,500780625.96132624,528754730.54446161,554453579.01942217,582427683.6025573,610401788.18569279,636564134.56499386,664538239.14812934,692512343.73126471,718174235.58731186,746148340.17044723,774122444.75358272,801089330.51209664,829063435.09523177]
[null,null,null,null,"Sensit Council Nitrogen Removal",null,null,{"$f":"IF(H339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(H339,'7. Council Development Timing'!$G$6:$G$25,0))+G341,G341)","v":0},{"$f":"IF(I339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(I339,'7. Council Development Timing'!$G$6:$G$25,0))+H341,H341)","v":0},{"$f":"IF(J339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(J339,'7. Council Development Timing'!$G$6:$G$25,0))+I341,I341)","v":109},{"$f":"IF(K339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(K339,'7. Council Development Timing'!$G$6:$G$25,0))+J341,J341)","v":109},{"$f":"IF(L339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(L339,'7. Council Development Timing'!$G$6:$G$25,0))+K341,K341)","v":109},{"$f":"IF(M339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(M339,'7. Council Development Timing'!$G$6:$G$25,0))+L341,L341)","v":539},{"$f":"IF(N339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(N339,'7. Council Development Timing'!$G$6:$G$25,0))+M341,M341)","v":539},{"$f":"IF(O339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(O339,'7. Council Development Timing'!$G$6:$G$25,0))+N341,N341)","v":539},{"$f":"IF(P339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(P339,'7. Council Development Timing'!$G$6:$G$25,0))+O341,O341)","v":919},{"$f":"IF(Q339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Q339,'7. Council Development Timing'!$G$6:$G$25,0))+P341,P341)","v":919},{"$f":"IF(R339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(R339,'7. Council Development Timing'!$G$6:$G$25,0))+Q341,Q341)","v":919},{"$f":"IF(S339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(S339,'7. Council Development Timing'!$G$6:$G$25,0))+R341,R341)","v":1145},{"$f":"IF(T339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(T339,'7. Council Development Timing'!$G$6:$G$25,0))+S341,S341)","v":1145},{"$f":"IF(U339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(U339,'7. Council Development Timing'!$G$6:$G$25,0))+T341,T341)","v":1145},{"$f":"IF(V339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(V339,'7. Council Development Timing'!$G$6:$G$25,0))+U341,U341)","v":1257},{"$f":"IF(W339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(W339,'7. Council Development Timing'!$G$6:$G$25,0))+V341,V341)","v":1257},{"$f":"IF(X339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(X339,'7. Council Development Timing'!$G$6:$G$25,0))+W341,W341)","v":1257},{"$f":"IF(Y339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Y339,'7. Council Development Timing'!$G$6:$G$25,0))+X341,X341)","v":1357},{"$f":"IF(Z339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(Z339,'7. Council Development Timing'!$G$6:$G$25,0))+Y341,Y341)","v":1357},{"$f":"IF(AA339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AA339,'7. Council Development Timing'!$G$6:$G$25,0))+Z341,Z341)","v":1357},{"$f":"IF(AB339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AB339,'7. Council Development Timing'!$G$6:$G$25,0))+AA341,AA341)","v":1435},{"$f":"IF(AC339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AC339,'7. Council Development Timing'!$G$6:$G$25,0))+AB341,AB341)","v":1435},{"$f":"IF(AD339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AD339,'7. Council Development Timing'!$G$6:$G$25,0))+AC341,AC341)","v":1435},{"$f":"IF(AE339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AE339,'7. Council Development Timing'!$G$6:$G$25,0))+AD341,AD341)","v":1495},{"$f":"IF(AF339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AF339,'7. Council Development Timing'!$G$6:$G$25,0))+AE341,AE341)","v":1495},{"$f":"IF(AG339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AG339,'7. Council Development Timing'!$G$6:$G$25,0))+AF341,AF341)","v":1495},{"$f":"IF(AH339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AH339,'7. Council Development Timing'!$G$6:$G$25,0))+AG341,AG341)","v":1565},{"$f":"IF(AI339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AI339,'7. Council Development Timing'!$G$6:$G$25,0))+AH341,AH341)","v":1565},{"$f":"IF(AJ339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AJ339,'7. Council Development Timing'!$G$6:$G$25,0))+AI341,AI341)","v":1565},{"$f":"IF(AK339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AK339,'7. Council Development Timing'!$G$6:$G$25,0))+AJ341,AJ341)","v":1669},{"$f":"IF(AL339<>0,INDEX('7. Council Development Timing'!$H$6:$H$20,MATCH(AL339,'7. Council Development Timing'!$G$6:$G$25,0))+AK341,AK341)","v":1669}]
[null,null,null,null,"Project",null,null,{"$f":"IF(H339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!G335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(I339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!H335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(J339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!I335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 1"},{"$f":"IF(K339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!J335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(L339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!K335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(M339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!L335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 2"},{"$f":"IF(N339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!M335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(O339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!N335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(P339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!O335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 3"},{"$f":"IF(Q339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!P335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(R339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Q335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(S339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!R335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 4"},{"$f":"IF(T339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!S335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(U339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!T335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(V339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!U335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 5"},{"$f":"IF(W339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!V335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(X339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!W335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(Y339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!X335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 6"},{"$f":"IF(Z339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Y335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AA339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!Z335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AB339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AA335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 7"},{"$f":"IF(AC339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AB335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AD339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AC335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AE339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AD335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 8"},{"$f":"IF(AF339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AE335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AG339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AF335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AH339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AG335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 9"},{"$f":"IF(AI339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AH335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AJ339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AI335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""},{"$f":"IF(AK339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AJ335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":"Asset 10"},{"$f":"IF(AL339<>0,(INDEX('7. Council Development Timing'!$E$6:$E$25,MATCH('6. Financial Performance'!AK335,'7. Council Development Timing'!$D$6:$D$25,0))),\"\")","v":""}]

{"sheet":"Detailed Results >","index":15,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]

{"sheet":"7. Council Development Timing","index":16,"n_rows":52,"n_cols":27,"rows_kept":52,"cut":false,"hidden":true,"merged":[[242,3,247,3]]}
[]
["Return to Contents"]
[null,null,null,null,null,null,null,null,null,null,"Construction Summary:"]
[null,null,"Order of development chosen on Dashboard",null,null,null,null,null,null,null,"20% Transfer, 80% Opt-in",null,null,null,null,null,"20% Transfer, 40% Opt-in",null,null,null,null,null,"20% Transfer, 20% Opt-in"]
[null,null,"Cumulative Spend","Priority","Project","BCR","Life cycle cost with potable benefit","Nitrogen Treated",null,null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment",null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment",null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment"]
[null,null,null,1,{"$f":"Dashboard!D14","v":"Asset 1"},0.49,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E6,'4. Council Assets Costs'!$E$2:$E$11,0))","v":637650.78133682255},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E6,'4. Council Assets Costs'!$E$2:$E$11,0))","v":109},null,null,null,"Total",null,{"$f":"SUM(N7:N16)","v":9312489.268825803},{"$f":"SUM(O7:O16)","v":1435},null,null,"Total",null,{"$f":"SUM(T7:T16)","v":14443679.024369864},{"$f":"SUM(U7:U16)","v":1669},null,null,"Total",null,{"$f":"SUM(Z7:Z16)","v":14443679.024369864},{"$f":"SUM(AA7:AA16)","v":1669}]
[null,null,{"$f":"G6","v":637650.78133682255},2,{"$f":"Dashboard!D15","v":"Asset 2"},1.08,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E7,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1202509.5897239537},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E7,'4. Council Assets Costs'!$E$2:$E$11,0))","v":430},null,null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K6,\"\"),\"\")","v":1},{"$f":"IF($K7<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N7,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2028},{"$f":"IF($K7<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF($K7<>\"\",H6,\"\")","v":109},null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q6,\"\"),\"\")","v":1},{"$f":"IF(Q7<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T7,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2027},{"$f":"IF($Q7<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF($Q7<>\"\",H6,\"\")","v":109},null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W6,\"\"),\"\")","v":1},{"$f":"IF(W7<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z7,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2027},{"$f":"IF(W7<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF(X7<>\"\",H6,\"\")","v":109}]
[null,null,{"$f":"SUM($G$6:G7)","v":1840160.3710607763},3,{"$f":"Dashboard!D16","v":"Asset 3"},1.82,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E8,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1346196.9731961677},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E8,'4. Council Assets Costs'!$E$2:$E$11,0))","v":380},null,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K7,\"\"),\"\")","v":2},"Asset 2",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N8,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2032},1202509.5897239537,430,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q7,\"\"),\"\")","v":2},"Asset 2",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T8,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2030},1202509.5897239537,430,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W7,\"\"),\"\")","v":2},"Asset 2",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z8,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2030},1202509.5897239537,430]
[null,null,{"$f":"SUM($G$6:G8)","v":3186357.344256944},4,{"$f":"Dashboard!D17","v":"Asset 4"},0.83,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E9,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1340831.9444369543},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E9,'4. Council Assets Costs'!$E$2:$E$11,0))","v":226},null,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K8,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N9,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2035},1346196.9731961677,380,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q8,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T9,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2033},1346196.9731961677,380,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W8,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z9,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2033},1346196.9731961677,380]
[null,null,{"$f":"SUM($G$6:G9)","v":4527189.2886938984},5,{"$f":"Dashboard!D18","v":"Asset 5"},0.77,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E10,'4. Council Assets Costs'!$E$2:$E$11,0))","v":923470.94518993387},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E10,'4. Council Assets Costs'!$E$2:$E$11,0))","v":112},null,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K9,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N10,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2039},1340831.9444369543,226,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q9,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T10,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2036},1340831.9444369543,226,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W9,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z10,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2036},1340831.9444369543,226]
[null,null,{"$f":"SUM($G$6:G10)","v":5450660.2338838326},6,{"$f":"Dashboard!D19","v":"Asset 6"},0.65,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E11,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1586572.9267669963},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E11,'4. Council Assets Costs'!$E$2:$E$11,0))","v":100},null,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K10,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N11,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2042},923470.94518993387,112,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q10,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T11,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2039},923470.94518993387,112,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W10,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z11,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2039},923470.94518993387,112]
[null,null,{"$f":"SUM($G$6:G11)","v":7037233.1606508289},7,{"$f":"Dashboard!D20","v":"Asset 7"},0.54,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E12,'4. Council Assets Costs'!$E$2:$E$11,0))","v":2275256.1081749741},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E12,'4. Council Assets Costs'!$E$2:$E$11,0))","v":78},null,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K11,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N12,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2046},1586572.9267669963,100,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q11,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T12,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2042},1586572.9267669963,100,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W11,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z12,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2042},1586572.9267669963,100]
[null,null,{"$f":"SUM($G$6:G12)","v":9312489.268825803},8,{"$f":"Dashboard!D21","v":"Asset 8"},0.4,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E13,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1811758.2038343411},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E13,'4. Council Assets Costs'!$E$2:$E$11,0))","v":60},null,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K12,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N13,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":2053},2275256.1081749741,78,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q12,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T13,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2045},2275256.1081749741,78,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W12,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z13,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2045},2275256.1081749741,78]
[null,null,{"$f":"SUM($G$6:G13)","v":11124247.472660145},9,{"$f":"Dashboard!D22","v":"Asset 9"},0.36,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E14,'4. Council Assets Costs'!$E$2:$E$11,0))","v":2312212.7270882111},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E14,'4. Council Assets Costs'!$E$2:$E$11,0))","v":70},null,null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K13,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N14,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q13,\"\"),\"\")","v":8},"Asset 8",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T14,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2048},1811758.2038343411,60,null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W13,\"\"),\"\")","v":8},"Asset 8",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z14,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2048},1811758.2038343411,60]
[null,null,{"$f":"SUM($G$6:G14)","v":13436460.199748356},10,{"$f":"Dashboard!D23","v":"Asset 10"},0.3,{"$f":"INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E15,'4. Council Assets Costs'!$E$2:$E$11,0))","v":1007218.8246215086},{"$f":"INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E15,'4. Council Assets Costs'!$E$2:$E$11,0))","v":104},null,null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K14,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N15,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q14,\"\"),\"\")","v":9},"Asset 9",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T15,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2051},2312212.7270882111,70,null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W14,\"\"),\"\")","v":9},"Asset 9",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z15,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2051},2312212.7270882111,70]
[null,null,{"$f":"SUM($G$6:G15)","v":14443679.024369864},11,{"$f":"Dashboard!D24","v":"Asset 11"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E16,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E16,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K15,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N16,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q15,\"\"),\"\")","v":10},"Asset 10",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T16,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2054},1007218.8246215086,104,null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W15,\"\"),\"\")","v":10},"Asset 10",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z16,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2054},1007218.8246215086,104]
[null,null,{"$f":"SUM($G$6:G16)","v":14443679.024369864},12,{"$f":"Dashboard!D25","v":"Asset 12"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E17,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E17,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K16,\"\"),\"\")","v":""},{"$f":"IF($K17<>\"\",E16,\"\")","v":""},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N17,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},{"$f":"IF($K17<>\"\",G16,\"\")","v":""},{"$f":"IF($K17<>\"\",H16,\"\")","v":""},null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q16,\"\"),\"\")","v":11},{"$f":"IF(Q17<>\"\",E16,\"\")","v":"Asset 11"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T17,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},{"$f":"IF($Q17<>\"\",G16,\"\")","v":0},{"$f":"IF($Q17<>\"\",H16,\"\")","v":0},null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W16,\"\"),\"\")","v":11},{"$f":"IF(W17<>\"\",E16,\"\")","v":"Asset 11"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z17,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},{"$f":"IF(W17<>\"\",G16,\"\")","v":0},{"$f":"IF(X17<>\"\",H16,\"\")","v":0}]
[null,null,{"$f":"SUM($G$6:G17)","v":14443679.024369864},13,{"$f":"Dashboard!D26","v":"Asset 13"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E18,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E18,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K17,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N18,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q17,\"\"),\"\")","v":12},"Asset 12",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T18,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W17,\"\"),\"\")","v":12},"Asset 12",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z18,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G18)","v":14443679.024369864},14,{"$f":"Dashboard!D27","v":"Asset 14"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E19,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E19,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K18,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N19,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q18,\"\"),\"\")","v":13},"Asset 13",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T19,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W18,\"\"),\"\")","v":13},"Asset 13",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z19,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G19)","v":14443679.024369864},15,{"$f":"Dashboard!D28","v":"Asset 15"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E20,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E20,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K19,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N20,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q19,\"\"),\"\")","v":14},"Asset 14",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T20,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W19,\"\"),\"\")","v":14},"Asset 14",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z20,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G20)","v":14443679.024369864},16,{"$f":"Dashboard!D29","v":"Asset 16"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E21,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E21,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K20,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N21,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q20,\"\"),\"\")","v":15},"Asset 15",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T21,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W20,\"\"),\"\")","v":15},"Asset 15",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z21,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G21)","v":14443679.024369864},17,{"$f":"Dashboard!D30","v":"Asset 17"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E22,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E22,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K21,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N22,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q21,\"\"),\"\")","v":16},"Asset 16",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T22,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W21,\"\"),\"\")","v":16},"Asset 16",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z22,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G22)","v":14443679.024369864},18,{"$f":"Dashboard!D31","v":"Asset 18"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E23,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E23,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K22,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N23,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q22,\"\"),\"\")","v":17},"Asset 17",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T23,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W22,\"\"),\"\")","v":17},"Asset 17",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z23,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G23)","v":14443679.024369864},19,{"$f":"Dashboard!D32","v":"Asset 19"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E24,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E24,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K23,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N24,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q23,\"\"),\"\")","v":18},"Asset 18",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T24,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W23,\"\"),\"\")","v":18},"Asset 18",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z24,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,{"$f":"SUM($G$6:G24)","v":14443679.024369864},20,{"$f":"Dashboard!D33","v":"Asset 20"},null,{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$Q$2:$Q$11,MATCH('7. Council Development Timing'!E25,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. Council Assets Costs'!$S$2:$S$11,MATCH(E25,'4. Council Assets Costs'!$E$2:$E$11,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K24,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N25,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q24,\"\"),\"\")","v":19},"Asset 19",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T25,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W24,\"\"),\"\")","v":19},"Asset 19",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z25,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$237:$AL$237,0)>0,1+K25,\"\"),\"\")","v":""},"",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N26,'6. Financial Performance'!$H$237:$AL$237,0)),\"\")","v":""},"","",null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$203:$AL$203,0)>0,1+Q25,\"\"),\"\")","v":20},"Asset 20",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T26,'6. Financial Performance'!$H$203:$AL$203,0)),\"\")","v":2025},0,0,null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$169:$AL$169,0)>0,1+W25,\"\"),\"\")","v":20},"Asset 20",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z26,'6. Financial Performance'!$H$169:$AL$169,0)),\"\")","v":2025},0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"100% Transfer, 80% Opt-in",null,null,null,null,null,"100% Transfer, 40% Opt-in",null,null,null,null,null,"100% Transfer, 20% Opt-in"]
[null,null,null,null,null,null,null,null,null,null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment",null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment",null,"Priority","Project","Year of Construction","Net Lifecycle Cost 25 Years","Kg of TN treatment"]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(N33:N42)","v":14443679.024369864},{"$f":"SUM(O33:O42)","v":1669},null,null,"Total",null,{"$f":"SUM(T33:T42)","v":14443679.024369864},{"$f":"SUM(U33:U42)","v":1669},null,null,"Total",null,{"$f":"SUM(Z33:Z42)","v":14443679.024369864},{"$f":"SUM(AA33:AA42)","v":1669}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K32,\"\"),\"\")","v":1},{"$f":"IF($K33<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N33,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2027},{"$f":"IF($K33<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF($K33<>\"\",H6,\"\")","v":109},null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q32,\"\"),\"\")","v":1},{"$f":"IF($Q33<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T33,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2027},{"$f":"IF($Q33<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF($Q33<>\"\",H6,\"\")","v":109},null,{"$f":"IFERROR(IF(MATCH($G6,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W32,\"\"),\"\")","v":1},{"$f":"IF(W33<>\"\",E6,\"\")","v":"Asset 1"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z33,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2027},{"$f":"IF(W33<>\"\",G6,\"\")","v":637650.78133682255},{"$f":"IF(W33<>\"\",H6,\"\")","v":109}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K33,\"\"),\"\")","v":2},{"$f":"IF($K34<>\"\",E7,\"\")","v":"Asset 2"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N34,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2030},{"$f":"IF($K34<>\"\",G7,\"\")","v":1202509.5897239537},430,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q33,\"\"),\"\")","v":2},{"$f":"IF(Q34<>\"\",E7,\"\")","v":"Asset 2"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T34,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2030},1202509.5897239537,430,null,{"$f":"IFERROR(IF(MATCH($G7,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W33,\"\"),\"\")","v":2},{"$f":"IF(W34<>\"\",E7,\"\")","v":"Asset 2"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z34,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2030},{"$f":"IF(W34<>\"\",G7,\"\")","v":1202509.5897239537},{"$f":"IF(W34<>\"\",H7,\"\")","v":430}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K34,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N35,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2033},{"$f":"IF($K35<>\"\",G8,\"\")","v":1346196.9731961677},380,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q34,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T35,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2033},1346196.9731961677,380,null,{"$f":"IFERROR(IF(MATCH($G8,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W34,\"\"),\"\")","v":3},"Asset 3",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z35,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2033},1346196.9731961677,380]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K35,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N36,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2036},{"$f":"IF($K36<>\"\",G9,\"\")","v":1340831.9444369543},226,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q35,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T36,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2036},1340831.9444369543,226,null,{"$f":"IFERROR(IF(MATCH($G9,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W35,\"\"),\"\")","v":4},"Asset 4",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z36,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2036},1340831.9444369543,226]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K36,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N37,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2039},{"$f":"IF($K37<>\"\",G10,\"\")","v":923470.94518993387},112,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q36,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T37,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2039},923470.94518993387,112,null,{"$f":"IFERROR(IF(MATCH($G10,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W36,\"\"),\"\")","v":5},"Asset 5",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z37,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2039},923470.94518993387,112]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K37,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N38,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2042},{"$f":"IF($K38<>\"\",G11,\"\")","v":1586572.9267669963},100,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q37,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T38,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2042},1586572.9267669963,100,null,{"$f":"IFERROR(IF(MATCH($G11,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W37,\"\"),\"\")","v":6},"Asset 6",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z38,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2042},1586572.9267669963,100]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K38,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N39,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2045},{"$f":"IF($K39<>\"\",G12,\"\")","v":2275256.1081749741},78,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q38,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T39,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2045},2275256.1081749741,78,null,{"$f":"IFERROR(IF(MATCH($G12,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W38,\"\"),\"\")","v":7},"Asset 7",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z39,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2045},2275256.1081749741,78]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K39,\"\"),\"\")","v":8},"Asset 8",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N40,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2048},{"$f":"IF($K40<>\"\",G13,\"\")","v":1811758.2038343411},60,null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q39,\"\"),\"\")","v":8},"Asset 8",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T40,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2048},1811758.2038343411,60,null,{"$f":"IFERROR(IF(MATCH($G13,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W39,\"\"),\"\")","v":8},"Asset 8",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z40,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2048},1811758.2038343411,60]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K40,\"\"),\"\")","v":9},"Asset 9",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N41,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2051},{"$f":"IF($K41<>\"\",G14,\"\")","v":2312212.7270882111},70,null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q40,\"\"),\"\")","v":9},"Asset 9",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T41,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2051},2312212.7270882111,70,null,{"$f":"IFERROR(IF(MATCH($G14,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W40,\"\"),\"\")","v":9},"Asset 9",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z41,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2051},2312212.7270882111,70]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K41,\"\"),\"\")","v":10},"Asset 10",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N42,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2054},{"$f":"IF($K42<>\"\",G15,\"\")","v":1007218.8246215086},104,null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q41,\"\"),\"\")","v":10},"Asset 10",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T42,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2054},1007218.8246215086,104,null,{"$f":"IFERROR(IF(MATCH($G15,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W41,\"\"),\"\")","v":10},"Asset 10",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z42,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2054},1007218.8246215086,104]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K42,\"\"),\"\")","v":11},"Asset 11",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N43,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K43<>\"\",G16,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q42,\"\"),\"\")","v":11},{"$f":"IF(Q43<>\"\",E16,\"\")","v":"Asset 11"},{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T43,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q43<>\"\",G16,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G16,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W42,\"\"),\"\")","v":11},"Asset 11",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z43,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K43,\"\"),\"\")","v":12},"Asset 12",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N44,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K44<>\"\",G17,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q43,\"\"),\"\")","v":12},"Asset 12",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T44,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q44<>\"\",G17,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G17,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W43,\"\"),\"\")","v":12},"Asset 12",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z44,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K44,\"\"),\"\")","v":13},"Asset 13",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N45,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K45<>\"\",G18,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q44,\"\"),\"\")","v":13},"Asset 13",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T45,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q45<>\"\",G18,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G18,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W44,\"\"),\"\")","v":13},"Asset 13",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z45,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K45,\"\"),\"\")","v":14},"Asset 14",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N46,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K46<>\"\",G19,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q45,\"\"),\"\")","v":14},"Asset 14",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T46,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q46<>\"\",G19,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G19,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W45,\"\"),\"\")","v":14},"Asset 14",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z46,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K46,\"\"),\"\")","v":15},"Asset 15",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N47,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K47<>\"\",G20,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q46,\"\"),\"\")","v":15},"Asset 15",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T47,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q47<>\"\",G20,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G20,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W46,\"\"),\"\")","v":15},"Asset 15",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z47,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K47,\"\"),\"\")","v":16},"Asset 16",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N48,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K48<>\"\",G21,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q47,\"\"),\"\")","v":16},"Asset 16",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T48,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q48<>\"\",G21,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G21,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W47,\"\"),\"\")","v":16},"Asset 16",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z48,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K48,\"\"),\"\")","v":17},"Asset 17",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N49,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K49<>\"\",G22,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q48,\"\"),\"\")","v":17},"Asset 17",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T49,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q49<>\"\",G22,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G22,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W48,\"\"),\"\")","v":17},"Asset 17",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z49,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K49,\"\"),\"\")","v":18},"Asset 18",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N50,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K50<>\"\",G23,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q49,\"\"),\"\")","v":18},"Asset 18",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T50,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q50<>\"\",G23,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G23,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W49,\"\"),\"\")","v":18},"Asset 18",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z50,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K50,\"\"),\"\")","v":19},"Asset 19",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N51,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K51<>\"\",G24,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q50,\"\"),\"\")","v":19},"Asset 19",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T51,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q51<>\"\",G24,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G24,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W50,\"\"),\"\")","v":19},"Asset 19",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z51,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$339:$AL$339,0)>0,1+K51,\"\"),\"\")","v":20},"Asset 20",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!N52,'6. Financial Performance'!$H$339:$AL$339,0)),\"\")","v":2025},{"$f":"IF($K52<>\"\",G25,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$305:$AL$305,0)>0,1+Q51,\"\"),\"\")","v":20},"Asset 20",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!T52,'6. Financial Performance'!$H$305:$AL$305,0)),\"\")","v":2025},{"$f":"IF($Q52<>\"\",G25,\"\")","v":0},0,null,{"$f":"IFERROR(IF(MATCH($G25,'6. Financial Performance'!$H$271:$AL$271,0)>0,1+W51,\"\"),\"\")","v":20},"Asset 20",{"$f":"IFERROR(INDEX('6. Financial Performance'!$H$2:$AL$2,MATCH('7. Council Development Timing'!Z52,'6. Financial Performance'!$H$271:$AL$271,0)),\"\")","v":2025},0,0]

{"sheet":"8. Developer Cost Outputs","index":17,"n_rows":157,"n_cols":101,"rows_kept":157,"cut":false,"hidden":true,"merged":[]}
["Return to Contents","Municipality","Bespoke/Average",null,null,null,null,null,null,null,null,null,null,"Residential Categories","Separate Unit",null,null,null,null,null,null,null,null,null,null,"Residential Categories","Medium Density",null,null,null,null,null,null,null,null,null,null,"Residential Categories","High Density",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Commercial",null,null,null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential Categories","(All)"]
[null,{"$f":"Dashboard!C10","v":"Frankston City Council"},{"$f":"Dashboard!G10","v":"Bespoke"},null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council"]
[null,"Development Type","Number of projects","Av Impervious Area Per dwelling/lot","Total Site $/m2 impervious","Kg of nitrogen per lot","Total Site $/kg N treated","Total Site $/kg N treated Without Land","Impervious %","Total Land (Average)","Impervious Area",null,null,"Row Labels","Average of Total Site Storm Rating (%)","Max of Impervious Area Per lot","Max of Total Site $/m2/impervious area","Max of kg of N Treated per lot","Max of Total Site $/kgN Treated","Max of Total Site $/kgN Treated (Without Land)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/m2/impervious area2 (Without Land)","Average of % Impervious",null,"Row Labels","Average of Total Site Storm Rating (%)","Max of Impervious Area Per lot","Max of Total Site $/m2/impervious area","Max of kg of N Treated per lot","Max of Total Site $/kgN Treated","Max of Total Site $/kgN Treated (Without Land)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/m2/impervious area2 (Without Land)","Average of % Impervious",null,"Row Labels","Average of Total Site Storm Rating (%)","Max of Impervious Area Per lot","Max of Total Site $/m2/impervious area","Max of kg of N Treated per lot","Max of Total Site $/kgN Treated","Max of Total Site $/kgN Treated (Without Land)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/m2/impervious area2 (Without Land)","Average of % Impervious",null,"Row Labels","Max of Impervious Area Per lot","Max of Total Site $/m2/impervious area","Max of kg of N Treated per lot","Max of Total Site $/kgN Treated","Max of Total Site $/kgN Treated (Without Land)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/m2/impervious area2 (Without Land)","Average of % Impervious","Average of Total Land (Allotment) Size (m²)","Sum of Impervious Area (m²)",null,null,"Row Labels","Max of Impervious Area Per lot","Max of Total Site $/m2/impervious area","Max of kg of N Treated per lot","Max of Total Site $/kgN Treated","Max of Total Site $/kgN Treated (Without Land)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/m2/impervious area2 (Without Land)","Average of % Impervious","Average of Total Land (Allotment) Size (m²)","Sum of Impervious Area (m²)",null,null,"Row Labels","Sum of Impervious Area (m²)","Sum of Treatment Cost $ Per Lot","Sum of Treatment Cost $ Per Lot (Without Land)","Max of Total Site $/kgN Treated (Without Land)","Max of Total Site $/m2/impervious area"]
[null,"Separate Dwelling",{"$f":"COUNT(N5:N1001)","v":99},{"$f":"AVERAGEIF(P5:P1001,\"<>0\")","v":240.72732323232316},{"$f":"AVERAGEIF(Q5:Q1001,\"<>0\")","v":120.19972135008507},{"$f":"AVERAGEIF(R5:R1001,\"<>0\")","v":0.19146813161352275},{"$f":"AVERAGEIF(S5:S1001,\"<>0\")","v":145503.56377136183},{"$f":"AVERAGEIF(T5:T1001,\"<>0\")","v":73277.594191706303},{"$f":"AVERAGEIF(X5:X1001,\"<>0\")","v":0.53376842732493823},null,null,null,null,621,1.0583593387962702,176.95000000000002,68.850482846487807,0.14017659872250005,86912.459359955101,62090.165711828195,24366.185879372038,17407.176487200944,49.186709486298227,0.4644356955380578,null,623,1.0129196811314558,201.08600000000001,56.299703283775557,0.15245744929949998,74257.32351248528,51470.830125856191,56605.410672606464,39235.557371579482,39.023658903732212,0.67976715255429065,null,622,1.1525833551800564,83.918000000000006,117.9103308168732,7.2396783765E-2,136674.56794225681,102099.33279333673,98947.991414903663,73916.633187899715,88.081976677113033,0.78648547328959684,null,630,588.6,157.0499596191338,0.44898562920000007,205885.44536833058,68930.165110182905,277318.81869546644,92845.960658566095,52.580111370804225,0.90833333333333333,1944,1765.8000000000002,null,null,695,1948,12.759642498707356,1.4507950949999999,17132.525242981974,5979.619721831612,24855.783587481928,8675.2029623985673,4.4533896110875606,1,1948,1948,null,null,621,353.9,24366.185879372038,17407.176487200944,62090.165711828195,68.850482846487807,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Above Ground Tank Cost","Sum of Below Ground Tank Cost","Sum of Plumbing Cost","Sum of Pump","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)"]
[null,"Medium Density",{"$f":"COUNT(Z5:Z1001)","v":33},{"$f":"AVERAGEIF(AB5:AB1001,\"<>0\")","v":158.75495454545455},{"$f":"AVERAGEIF(AC5:AC1001,\"<>0\")","v":106.43554292494052},{"$f":"AVERAGEIF(AD5:AD1001,\"<>0\")","v":0.12417509851627273},{"$f":"AVERAGEIF(AE5:AE1001,\"<>0\")","v":135768.27409857156},{"$f":"AVERAGEIF(AF5:AF1001,\"<>0\")","v":77974.96599352191},{"$f":"AVERAGEIF(AJ5:AJ1001,\"<>0\")","v":0.55673229355596165},null,null,null,null,625,1.214,436,4938.9954091115878,0.39618404399999996,5435357.7106014201,1746487.5114229021,2153401.9983726521,691930.48507102148,1586.9965253922512,0.29720518064076346,null,624,1.1658228947200409,104.42,94.759616371292537,9.111881715999999E-2,108592.26941143896,81121.150923311347,29684.397424471099,22174.989956369915,70.787811901838452,0.40630350194552528,null,639,1.013298254244029,95.545999999999992,90.2998893973528,7.2467221357500014E-2,119057.87293535486,92948.242394388551,86277.932323594694,67357.008563847223,70.496942377333667,0.89546391752577326,null,634,180,54.971106341613144,0.1562868,63311.803309622861,47295.50620263497,9894.7991414903663,7391.6633187899715,41.06479621549984,0.94339622641509424,190.8,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,839.18000000000006,98947.991414903663,73916.633187899715,102099.33279333673,117.9103308168732,null,null,null,null,null,null,null,null,null,621,6996.932932322663,0,5422.0018514991043,4988.2417033791753,0,0,0,6959.0093921710968]
[null,"High Density",{"$f":"COUNT(AL5:AL1001)","v":9},{"$f":"AVERAGEIF(AN5:AN1001,\"<>0\")","v":111.88920249597425},{"$f":"AVERAGEIF(AO5:AO1001,\"<>0\")","v":58.913812776266646},{"$f":"AVERAGEIF(AP5:AP1001,\"<>0\")","v":8.7545299298934162E-2},{"$f":"AVERAGEIF(AQ5:AQ1001,\"<>0\")","v":74960.423405452093},{"$f":"AVERAGEIF(AR5:AR1001,\"<>0\")","v":48678.388924454397},{"$f":"AVERAGEIF(AV5:AV1001,\"<>0\")","v":0.61791143040890284},null,null,null,null,626,1.0149026043524794,840.9,38.826699874688302,0.63879355260000004,51110.991636870487,30327.935708632212,32649.37192462539,19373.28979434157,23.038755850091057,0.27346341463414631,null,635,1.0839044635865311,159.625,76.854476578768924,0.12950416012500002,94729.743137554571,63384.154985770765,49071.583295543955,32834.047026660301,51.423722829538448,0.63092885375494057,null,648,1.0095612622236827,167.32375000000002,71.54850368523212,0.12643929682312499,94683.885819525487,64055.913652599826,95774.111548014858,64793.47743678026,48.404274226447434,0.66146981212258982,null,646,642,174.45626818424202,1.0328551500000001,108438.17177489349,19128.893049870709,112000.92417428338,19757.37570035817,30.774728505230794,2.791304347826087E-2,23000,642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623,1005.4300000000001,56605.410672606464,39235.557371579482,51470.830125856191,56.299703283775557,null,null,null,null,null,null,null,null,null,622,21865.415413508312,0,27110.009257495516,24941.208516895873,0,0,0,25031.358227003951]
[null,"Commercial",{"$f":"COUNT(AX5:AX1001)","v":7},{"$f":"IFERROR(MEDIAN(AY5:AY1001),0)","v":608},{"$f":"IFERROR(MEDIAN(AZ5:AZ1001),0)","v":54.971106341613144},{"$f":"IFERROR(MEDIAN(BA5:BA1001),0)","v":0.4605295949999999},{"$f":"IFERROR(MEDIAN(BB5:BB1001),0)","v":63311.803309622861},{"$f":"IFERROR(MEDIAN(BC5:BC1001),0)","v":23593.038931406001},{"$f":"IFERROR(MEDIAN(BG5:BG1001),0)","v":0.84444444444444444},{"$f":"AVERAGE(BH5:BH1001)","v":4269.3999999999996},{"$f":"AVERAGE(BI5:BI1001)","v":781.25714285714287},null,null,627,1.1403759124087591,205.5,56.653078696544391,0.17540891662499999,66371.812198289219,34381.608026135538,23284.415344279747,12061.681231379678,29.347156280729145,0.68046357615894038,null,641,1.0111510184968391,142.36666666666667,85.575459655954248,0.1077497187,113068.44311683592,80775.971841126229,36549.278819058061,26110.764730801417,61.135014588624244,0.45777063236870313,null,670,1.061702290076336,163.75,30.588490488945357,0.13012953187500001,38491.380437579879,17229.42809873063,40070.922540518419,17936.459303694308,13.69195366694222,0.66802651708312089,null,678,1304,14.404957024081765,0.97956195000000013,19175.983672500366,11452.171060905261,18784.063959402622,11218.111016153927,8.6028458712836873,0.51582278481012656,2528,1304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,624,313.26,29684.397424471099,22174.989956369915,81121.150923311347,94.759616371292537,null,null,null,null,null,null,null,null,null,623,10932.707706754158,0,13555.00462874776,12470.604258447938,2277.2407776296241,0,0,17369.853301026986]
[null,"Industrial",{"$f":"COUNT(BL5:BL1001)","v":1},{"$f":"IFERROR(MEDIAN(BM5:BM1001),0)","v":1948},{"$f":"IFERROR(MEDIAN(BN5:BN1001),0)","v":12.759642498707356},{"$f":"IFERROR(MEDIAN(BO5:BO1001),0)","v":1.4507950949999999},{"$f":"IFERROR(MEDIAN(BP5:BP1001),0)","v":17132.525242981974},{"$f":"IFERROR(MEDIAN(BQ5:BQ1001),0)","v":5979.619721831612},{"$f":"IFERROR(MEDIAN(BU5:BU1001),0)","v":1},{"$f":"AVERAGE(BV5:BV1001)","v":1948},{"$f":"AVERAGE(BW5:BW1001)","v":1948},null,null,628,1.0047345115556416,334.685,69.082297265905254,0.25169777314500003,91859.408891630854,48222.078337801489,46241.617320878984,24274.779468096764,36.265114164209272,0.92326896551724136,null,642,1.1187730061349694,244.5,27.670135141001165,0.20474469000000003,33042.849814443456,16632.33931923304,27061.392167899139,13621.532631564722,13.927947476037549,0.33724137931034481,null,685,1.0614529359693126,188.27777777777777,19.812975248711087,0.14958622800000002,24937.743272685751,12467.00814535873,67146.173117881874,33568.06901237079,9.9050070853853018,0.63943396226415095,null,696,740,54.301314424872722,0.90837959999999995,44235.881865253046,20774.361743572666,40182.972674405813,18871.006410881841,25.501360014705188,0.58084772370486659,1274,740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,436,2153401.9983726521,691930.48507102148,1746487.5114229021,4938.9954091115878,null,null,null,null,null,null,null,null,null,624,6559.6246240524952,0,8133.0027772486565,7482.362555068763,0,0,0,7509.4074681011871]
[null,null,{"$f":"SUM(C5:C9)","v":149},"Average",{"$f":"AVERAGEIF(CE5:CE1001,\"<>0\")","v":110.29987432552377},null,null,null,null,null,null,null,null,629,1.0004462242562928,218.5,56.145976310691026,0.16362022874999999,74977.867453238054,50168.074078463091,24535.791647771977,16417.023513330154,37.567559527071282,0.66717557251908399,null,654,1.05977183600713,140.25,70.551152523995484,0.11125180050000003,88940.575316714661,66440.842175762984,39579.196565961465,29566.653275159886,52.70348177390354,0.63749999999999996,null,729,1.1033037872683318,55.155555555555559,38.456415008326388,4.5548719999999994E-2,46567.388380161879,32548.146368041467,95448.822050666102,66713.688244662189,26.879004127583478,0.1187843981813831,null,716,608,33.86164465444034,0.4605295949999999,44704.792424686042,23593.038931406001,20587.879949899725,10865.292663899636,17.87054714457177,0.84444444444444444,720,608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,840.90000000000009,32649.37192462539,19373.28979434157,30327.935708632212,38.826699874688302,null,null,null,null,null,null,null,null,null,625,3553.1300046951014,0,2711.0009257495522,2494.1208516895877,683172.23328888719,0,0,1461471.5133016307]
[null,null,null,"Median",{"$f":"MEDIAN((CE5:CE1001))","v":68.723957673577445},null,null,null,null,null,null,null,null,631,1.132970822281167,150.80000000000001,73.470335961716728,0.12788272199999998,86636.619003362197,61219.93264313016,22158.653326053765,15657.943254120277,51.916257473873593,0.46257668711656447,null,655,1.0320511540594737,156.26,70.903152841590185,0.12070933253000003,91785.170465368326,64858.047534264966,33237.979989080646,23486.914881180415,50.102211871625101,0.49839990643971205,null,747,0.99954250828083413,153.97,72.336093530327091,0.11519382065999997,96685.640401993296,67932.667065597285,111375.88320864463,78254.234669098994,50.824338942065985,0.64254832571027964,null,736,229,59.843629404339339,0.19114818749999998,71694.067900035472,44389.299215643296,13704.191133593709,8484.9340894653869,37.052113927796448,1,229,229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,411,23284.415344279747,12061.681231379678,34381.608026135538,56.653078696544391,null,null,null,null,null,null,null,null,null,626,8746.1661654033269,0,5422.0018514991043,4988.2417033791753,0,0,216.88007405996419,13276.082130283821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,632,1.0018418079096045,168.14999999999998,66.228597982316941,0.12609208545,88319.094025473532,63476.584765837935,22272.677501453185,16007.78990073641,47.599732086638156,0.50571428571428567,null,663,0.99650000000000005,148,77.50397134654547,0.11039027699999998,103909.40281170534,69166.706049372369,34411.763277866186,22905.995519903368,51.590079999782361,0.65973254086181277,null,753,1.0027326326582926,33.921739130434787,59.676825068762675,2.5459804434782608E-2,79511.282079981291,28979.812374273086,46559.858918648642,16969.868178930774,21.750664161664666,0.58137108792846504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628,669.37,46241.617320878984,24274.779468096764,48222.078337801489,69.082297265905254,null,null,null,null,null,null,null,null,null,627,3061.158157891165,0,2711.0009257495522,2494.1208516895877,3795.4012960493733,0,0,11222.734112900069]
[null,null,null,null,"Median total development cost of treatment",null,null,null,null,null,null,null,null,633,1.0184586288416075,211.5,32.925734586874093,0.16122989399999996,43191.69784434561,29703.563720450027,13927.58573024774,9578.2048601408042,22.643510307661476,0.69686985172981875,null,667,1.0506273318436317,99.572500000000005,103.25224453307465,7.8303272114999989E-2,131298.26942187391,95973.177849766769,41124.3364750783,30060.055443646306,75.472784763981778,0.51455332342871929,null,765,1.0395632483880872,65.14,29.594791741869027,5.0686286775000006E-2,38034.049379529606,19844.949427763273,96390.236703267423,50293.339886549074,15.441614948280343,0.56761937957476472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,437,24535.791647771977,16417.023513330154,50168.074078463091,56.145976310691026,null,null,null,null,null,null,null,null,null,628,8746.1661654033287,0,5422.0018514991043,4988.2417033791753,3643.5852442073979,1474.7845036077565,0,21966.837852782228]
[null,{"$f":"B4","v":"Development Type"},{"$f":"C4","v":"Number of projects"},{"$f":"D4","v":"Av Impervious Area Per dwelling/lot"},"Life cycle cost Estimate","Life cycle cost Estimate (without land)","Life cycle cost per m2","Life cycle cost per m2 (without land)","Cost per kgTN","Cost per kgTN (without land)",null,null,null,636,1.0031908010060209,131.21,110.51773868718442,9.8524055752499992E-2,147182.65891908854,89112.204382136013,29002.064986290938,17559.391585547484,66.913312954605146,0.38242494899446228,null,671,1.0211661166116612,151.5,71.220742436944406,0.11579793999999999,93179.053782796807,43953.957502431855,32369.82743759123,15269.33320088746,33.595892631215534,0.6981566820276498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,1765.8000000000002,277318.81869546644,92845.960658566095,68930.165110182905,157.0499596191338,null,null,null,null,null,null,null,null,null,629,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,759.08025920987461,0,0,8118.7681344418261]
[null,{"$f":"B5","v":"Separate Dwelling"},{"$f":"C5","v":99},{"$f":"D5","v":240.72732323232316},{"$f":"MEDIAN(U5:U1001)","v":23668.629217466532},{"$f":"AVERAGEIF(V5:V1001,\"<>0\")","v":22340.237027669347},{"$f":"E5","v":120.19972135008507},{"$f":"AVERAGEIF(W5:W1001,\"<>0\")","v":59.086280875597247},{"$f":"G5","v":145503.56377136183},73277.594191706303,null,null,null,638,1.040021375719375,182.45,67.239768834672461,0.14202929715000001,86375.811681512554,57794.496779040594,24535.791647771977,16417.023513330154,44.990472768786383,0.57015624999999992,null,672,1.0099427116486315,157.1,131.21068460980726,0.118758507,173572.39555226744,80888.567539012307,61839.595656602178,28818.616542905296,61.147075202430081,0.65732217573221774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631,301.60000000000002,22158.653326053765,15657.943254120277,61219.93264313016,73.470335961716728,null,null,null,null,null,null,null,null,null,630,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,85016.98903150596,0,0,184472.85803690038]
[null,"Medium Density",{"$f":"C6","v":33},{"$f":"D6","v":158.75495454545455},{"$f":"MEDIAN(AG5:AG1001)","v":42096.428476593443},{"$f":"AVERAGEIF(AH5:AH1001,\"<>0\")","v":35774.987342152628},{"$f":"E6","v":106.43554292494052},{"$f":"AVERAGEIF(AI5:AI1001,\"<>0\")","v":61.627733341407094},135768.27409857156,77974.96599352191,null,null,null,640,1.0410597609561754,251,58.199147258488814,0.195587541,74687.712147680679,36674.162004290898,29215.971923761386,14346.018329309778,28.577725755597168,0.50300601202404804,null,675,1.0738709899965504,96.63333333333334,114.65325970707362,7.7673142399999992E-2,142640.38148438404,100793.80575003155,33237.979989080646,23486.914881180415,81.017298658780305,0.49922507318753229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,336.29999999999995,22272.677501453185,16007.78990073641,63476.584765837935,66.228597982316941,null,null,null,null,null,null,null,null,null,631,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,"High Density",9,111.88920249597425,{"$f":"MEDIAN(AS5:AS1001)","v":95448.822050666102},{"$f":"AVERAGEIF(AT5:AT1001,\"<>0\")","v":52200.308720425921},{"$f":"E7","v":58.913812776266646},{"$f":"AVERAGEIF(AU5:AU1001,\"<>0\")","v":38.386197356979572},74960.423405452093,48678.388924454397,null,null,null,643,0.99845101733232866,265.39999999999998,64.604504678774376,0.19834419165000003,86445.866647825867,48779.413685858301,34292.071083493436,19350.226753365023,36.454835631810525,0.57235281431960316,null,676,1.0214064619066614,100.28,104.59796292301475,7.6666340040000017E-2,136814.71838159129,98888.682825303666,41956.334887679674,30325.73353436976,75.602646425931795,0.39636363636363642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,423,13927.58573024774,9578.2048601408042,29703.563720450027,32.925734586874093,null,null,null,null,null,null,null,null,null,632,5597.5463458581307,0,5422.0018514991043,4988.2417033791753,0,0,0,6264.8876007167764]
[null,"Commercial",7,608,{"$f":"IFERROR(MEDIAN(BD5:BD1001),0)","v":20587.879949899725},{"$f":"IFERROR(MEDIAN(BE5:BE1001),0)","v":11218.111016153927},{"$f":"E8","v":54.971106341613144},{"$f":"IFERROR(MEDIAN(BF5:BF1001),0)","v":30.774728505230794},63311.803309622861,23593.038931406001,null,null,null,644,0.99872335181762173,162.30000000000001,76.046476357168117,0.12132646079999999,101728.37014601506,65879.793986881472,12342.343112768385,7992.9622426614496,49.24807296772304,0.61275342620908368,null,690,1.3803160919540229,145,94.950702212631001,0.14980915624999999,91902.605724952125,61475.826847134987,41303.555462494478,27628.925249221164,63.514770687864754,0.63970588235294112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634,180,9894.7991414903663,7391.6633187899715,47295.50620263497,54.971106341613144,null,null,null,null,null,null,null,null,null,633,4373.0830827016644,0,2711.0009257495522,2494.1208516895877,0,0,0,4349.3808701069356]
[null,"Industrial",1,1948,{"$f":"IFERROR(MEDIAN(BR5:BR1001),0)","v":24855.783587481928},{"$f":"IFERROR(MEDIAN(BS5:BS1001),0)","v":8675.2029623985673},{"$f":"E9","v":12.759642498707356},{"$f":"IFERROR(MEDIAN(BT5:BT1001),0)","v":4.4533896110875606},17132.525242981974,5979.619721831612,null,null,null,647,1.07,95,101.03295861171478,7.6085025000000001E-2,126150.06787620696,70128.620124763183,19196.262136225807,10671.47563081622,56.165661214822208,1.9E-2,null,698,1.0016653771760156,172.33333333333334,71.210468838734471,0.12920631949999997,94979.39040983656,63083.165045962378,36815.812389625731,24452.230733999539,47.296384398451714,0.6251511487303506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635,638.5,49071.583295543955,32834.047026660301,63384.154985770765,76.854476578768924,null,null,null,null,null,null,null,null,null,634,2186.5415413508317,0,2711.0009257495522,2494.1208516895877,0,0,0,2503.1358227003957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,649,1.0001666666666664,96,71.375995487467236,7.1867975999999972E-2,95342.8209359459,59031.397304589394,13704.191133593709,8484.9340894653869,44.192365049298893,0.30046948356807512,null,703,1.0492307692307692,169,69.305776804777906,0.13272402,88248.353839851043,58551.597882545379,58563.381400037324,38856.01724197455,45.983452357366332,0.66093077825576863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,262.41999999999996,29002.064986290938,17559.391585547484,89112.204382136013,110.51773868718442,null,null,null,null,null,null,null,null,null,635,10495.399398483994,0,10844.003702998209,9976.4834067583506,1518.1605184197492,0,0,16237.536268883654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,650,1.006053302433372,215.75,50.875536861516352,0.162466416,67561.021829103149,47622.425774016359,21952.794155744305,15474.089673460929,35.861157991798216,0.59517241379310348,null,705,1.0710237154150197,126.5,83.194522681014703,0.10141014825000001,103777.65244168608,72888.793146892684,42096.428476593443,29566.653275159886,58.432121097153924,0.39285714285714285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,470,16537.2142523119,9578.2048601408023,23400.016236842388,35.185562238961488,null,null,null,null,null,null,null,null,null,636,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,2776.0649479675417,0,0,11442.673400743453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,651,1.01456432250176,134.94499999999999,82.132485844969978,0.10247742130125,108154.24667808537,75833.323572322537,22166.736604698941,15542.406896789817,57.587931738077806,0.43600969305331178,null,713,0.99937545590385457,311.19499999999999,522.17654794465182,0.23278398278250001,698066.63197040244,244951.2220694104,649994.92335054383,228082.88424303188,183.23148206352278,0.406235926087893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,364.9,24535.791647771977,16417.023513330154,57794.496779040594,67.239768834672461,null,null,null,null,null,null,null,null,null,637,4373.0830827016634,0,2711.0009257495522,2494.1208516895877,0,0,0,6959.0093921710968]
[null,null,2,30.354374999999997,26.530392638630616,1.4297706656250001E-2,46441.159069538342,15678.186270655686,null,null,null,null,null,652,1.0026327272727271,275,58.630036575278339,0.20637941399999998,78124.36204611737,39124.018600324547,32246.520116403091,16148.784064120158,29.361425571127562,0.6470588235294118,null,715,1.0134050179211469,139.5,77.439552919136077,0.10581544499999999,102091.12320247279,72540.579677811504,43211.27052887794,30703.65487666232,55.024471105129606,0.45145631067961167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,639,955.46,86277.932323594694,67357.008563847223,92948.242394388551,90.2998893973528,null,null,null,null,null,null,null,null,null,638,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,759.08025920987461,0,0,8118.7681344418261]
[null,null,20,1646.4032212885156,82.476046708210873,1.4006793288257144,101127.2903006304,29824.833757808723,null,null,null,null,null,653,0.99984819734345365,263.5,35.387088457171224,0.19719981,47284.517203462907,26829.322822168091,18648.995616929235,10581.474725920423,20.078699669678223,0.63038277511961727,null,720,1.0033681170581443,216.41666666666666,67.351923836191077,0.16253346912500002,89680.475834830198,58250.950335591355,87456.473101294105,56806.374227230481,43.747689046769722,0.64314016840019828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,502,29215.971923761386,14346.018329309778,36674.162004290898,58.199147258488814,null,null,null,null,null,null,null,null,null,639,15305.790789455819,0,27110.009257495516,24941.208516895873,0,0,0,18920.923759747475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,656,1.0572764518695306,125.7,78.717574713527171,9.9475388025E-2,99469.822012693432,74306.453742430342,19789.598282980733,14783.326637579943,58.804004127207406,0.35458392101551484,null,724,1.0010607257064545,255.3833333333333,51.155714561566192,0.19135718741249999,68271.890282433742,43916.669369487419,39192.950711343947,25211.310993209412,32.906494802857679,0.73456375838926147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641,427.1,36549.278819058061,26110.764730801417,80775.971841126229,85.575459655954248,null,null,null,null,null,null,null,null,null,640,3935.7747744314979,0,2711.0009257495522,2494.1208516895877,5205.1217774391407,0,0,14869.953594451608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,657,1.0032658959537573,138.39999999999998,81.206829475128544,0.103930722,108139.58551502979,77432.597660537969,22478.050398715575,16095.251562390444,58.147585124242944,0.39713055954088944,null,725,1.1171989994782552,162.91499999999999,74.22008378319255,0.1362333435375,88756.281212539223,61055.822442198398,48366.259798155254,33271.355334930464,51.056310552942435,0.58340196956132495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,978,27061.392167899139,13621.532631564722,16632.33931923304,27.670135141001165,null,null,null,null,null,null,null,null,null,641,10495.399398483994,0,8133.0027772486565,7482.362555068763,0,0,0,10438.514088256645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,658,1.0105836298932385,154.55000000000001,69.891406606843219,0.11690499645000001,92397.392918167447,65098.308062307413,21603.433782175242,15220.63494585011,49.241782419443901,0.4011160134959772,null,733,1.5959999999999999,34.5,107.0466344253805,4.1213907000000001E-2,89608.318077575794,63319.820880365609,11079.326663026883,7828.9716270601384,75.642237942610038,0.14828080229226362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,530.79999999999995,34292.071083493436,19350.226753365023,48779.413685858301,64.604504678774376,null,null,null,null,null,null,null,null,null,642,8199.5307800656192,0,2711.0009257495522,2494.1208516895877,0,0,216.88007405996419,13439.859536334416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,659,1.0601859550391817,165.255,73.722991375062904,0.13113797095499996,92902.862923406457,66369.703452153539,24366.185879372038,17407.176487200944,52.66762423890637,0.30461751152073729,null,735,1.0094399176954736,202.5,74.277648720447232,0.153002070125,98307.322597675637,59437.793129074686,45123.671597671702,27282.316177229786,44.909162431653968,0.58311976272064969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,162.30000000000001,12342.343112768385,7992.9622426614496,65879.793986881472,76.046476357168117,null,null,null,null,null,null,null,null,null,643,5903.6621616472457,0,5422.0018514991043,4988.2417033791753,3036.3210368394984,0,0,14941.844330128413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,660,1.0226630727762802,185.5,61.411119172913786,0.141993444,80227.384347234416,54007.617516493054,22783.525213151013,15337.455226803151,41.340849667933021,0.63188731626726624,null,737,1.0030474683544304,158,66.608272906002284,0.11862340275,88718.641306623293,62312.015567180919,42096.428476593443,29566.653275159886,46.782679232847919,0.4952978056426332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,1070,33734.037880350188,16684.464869531002,16326.473469442857,31.527138205934754,null,null,null,null,null,null,null,null,null,644,2787.8404652223103,0,2711.0009257495522,2494.1208516895877,0,0,0,4349.3808701069356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,661,1.0160971659919027,494,25.532848209849028,0.37571107199999992,33571.613816229037,17839.043824485376,25226.454031330839,13404.652557504758,13.567462102737609,0.76175790285273703,null,739,1.0615000000000003,130,79.161452782897953,0.10328925750000001,99632.712160572293,72787.595508903236,30872.966585330207,22554.530085974853,57.832128425576549,0.5611510791366906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,642,112000.92417428338,19757.37570035817,19128.893049870709,174.45626818424202,null,null,null,null,null,null,null,null,null,645,11479.343092091865,0,2711.0009257495522,2494.1208516895877,0,0,0,17049.573010819186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,662,0.99620100502512565,298.5,57.468173055887455,0.22257845099999998,77070.577048729698,46898.649843152089,34308.49931436481,20877.257672160369,34.970280857890067,0.67078651685393254,null,744,1.0039069462647441,190.75,95.468253854890847,0.14333419462499997,127049.72090200862,65950.146000600187,72842.277691281721,37811.64424958876,49.55654554336666,0.69680365296803626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,190,19196.262136225807,10671.47563081622,70128.620124763183,101.03295861171478,null,null,null,null,null,null,null,null,null,646,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,0,0,11928.40407329803,92243.548473925228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,664,1.0063253968253969,252,373.82931554913853,0.18981510900000001,496298.67724798928,181442.41368179373,188409.97503676583,68881.023060465537,136.66869654854273,0.58333333333333337,null,745,0.99858525519848784,105.8,131.38354657152732,7.9079264519999998E-2,175777.80106632167,107294.10476378807,69501.896136337949,42423.694460260958,80.196019773650178,0.60250569476082017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648,1338.5900000000001,95774.111548014858,64793.47743678026,64055.913652599826,71.54850368523212,null,null,null,null,null,null,null,null,null,647,5466.3538533770798,0,2711.0009257495522,2494.1208516895877,0,0,0,8524.786505409591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,665,1.0349999999999999,186,65.500499675731291,0.144093735,84549.775461688318,60402.266924377189,24366.185879372038,17407.176487200944,46.7934851806477,0.43055555555555558,null,750,1.0078404971517347,128.73333333333332,84.8645190127001,9.7112385999999995E-2,112497.41525488753,79501.682697621261,32774.677242704769,23161.794293342751,59.973574037656014,0.66175462645647698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,192,13704.191133593709,8484.9340894653869,59031.397304589394,71.375995487467236,null,null,null,null,null,null,null,null,null,648,20116.182180427651,0,21688.007405996414,19952.966813516701,3036.3210368394984,0,0,30980.634111234609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,666,0.99984790419161684,208.75,68.597432500667082,0.156225610125,91660.477581471394,55319.175248348256,28639.428069028509,17284.543809570008,41.400104933101815,0.64849332090711409,null,759,1.0009991971579391,332.15333333333336,55.646146744287762,0.24886518717000003,74269.339711404493,42692.530008617796,55449.159384812992,31874.053414066533,31.987288415055829,0.48942043222003939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,431.5,21952.794155744305,15474.089673460929,47622.425774016359,50.875536861516352,null,null,null,null,null,null,null,null,null,649,3279.8123120262476,0,2711.0009257495522,2494.1208516895877,0,0,0,5219.2570441283233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,668,1.1684739336492891,211,43.162993524891242,0.184541178,49351.541658372051,27225.47979515047,18214.783267504103,10048.444226024532,23.811479208588938,0.69983416252072972,null,760,1.1081161931161931,86.58,114.2850443692581,7.1811613949999992E-2,137788.28517041521,102931.30751714531,49473.995707451832,36958.316593949858,85.37379670582088,0.69822580645161292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651,269.89,22166.736604698941,15542.406896789817,75833.323572322537,82.132485844969978,null,null,null,null,null,null,null,null,null,650,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,690.76303588098597,0,0,6478.7044822833777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,669,1.0053474402468707,260.86500000000001,100.31032610661899,0.19630158005999998,133302.30562487082,51105.94737649936,52334.906439606319,20064.356440940071,38.457356182201657,0.61779019786621836,null,762,1.0068638743455498,191,91.748053357463817,0.14394478350000001,121740.27960711469,63420.633449838388,52571.63457382677,27387.208054109531,47.796174614501808,0.69286577992744858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,550,32246.520116403091,16148.784064120158,39124.018600324547,58.630036575278339,null,null,null,null,null,null,null,null,null,651,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,759.08025920987461,0,0,6624.3297079091271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,673,1.010240625,192,57.704826369931681,0.14518370070000003,76312.469027915344,53924.590634574844,22158.653326053765,15657.943254120277,40.775893890938221,0.55093256814921088,null,764,1.0224287882620795,79.059999999999988,415.82548824344713,6.0503665169999998E-2,543358.20826979703,202463.38702480905,164375.81550263462,61248.884888665845,154.94279000421415,0.5320323014804843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,527,18648.995616929235,10581.474725920423,26829.322822168091,35.387088457171224,null,null,null,null,null,null,null,null,null,652,4263.7560056341226,0,5422.0018514991043,4988.2417033791753,0,0,1474.7845036077565,16097.736052282933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,674,0.99525510204081613,392,60.044371307781446,0.29201978999999995,80602.049445519879,55127.11931085906,23537.393552650326,16098.209804462003,41.06686174607654,0.60215053763440862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,561,39579.196565961465,29566.653275159886,66440.842175762984,70.551152523995484,null,null,null,null,null,null,null,null,null,653,3061.158157891165,0,2711.0009257495522,2494.1208516895877,2315.1947905901175,0,0,8067.5208910088131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,677,0.99969969969969963,333,64.217179599076019,0.24917564999999997,85820.266974290294,48884.253934364679,21384.320806492316,12180.765748860375,36.578876122703825,0.52857142857142858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,468.78,33237.979989080646,23486.914881180415,64858.047534264966,70.903152841590185,null,null,null,null,null,null,null,null,null,654,8746.1661654033269,0,10844.003702998209,9976.4834067583506,0,0,0,10012.543290801583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,679,1.0828111111111109,180,68.177430351158762,0.14588714099999997,84119.391051803395,55870.198854605347,24543.874926417153,16301.487155999692,45.281908766665815,0.58727569331158236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,251.4,19789.598282980733,14783.326637579943,74306.453742430342,78.717574713527171,null,null,null,null,null,null,null,null,null,655,7871.5495488629958,0,8133.0027772486565,7482.362555068763,0,0,0,9751.0651079002346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,680,1,314,13.626907576728598,0.23502900000000002,18205.621344994786,5813.5143602609642,4278.8489790927797,1366.3444665777743,4.3514154986553324,0.68260869565217386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,276.79999999999995,22478.050398715575,16095.251562390444,77432.597660537969,81.206829475128544,null,null,null,null,null,null,null,null,null,656,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,0,0,0,5006.2716454007914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,681,1.0048154115586689,285.5,46.642196798249586,0.21472578779999998,62015.593573247832,40096.441055767827,26632.694371800513,17219.479787352018,30.15670715823471,0.57099999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,309.10000000000002,21603.433782175242,15220.63494585011,65098.308062307413,69.891406606843219,null,null,null,null,null,null,null,null,null,657,5685.0080075121641,0,5422.0018514991043,4988.2417033791753,0,0,0,6382.7988363251334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,682,1.1548845714285714,1750,41.94144312156115,1.5127544279999998,48519.127826827964,5734.706705746009,73397.52546273201,8675.2029623985673,4.9572588356563241,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,330.51,24366.185879372038,17407.176487200944,66369.703452153539,73.722991375062904,null,null,null,null,null,null,null,null,null,658,4810.3913909718303,0,5422.0018514991043,4988.2417033791753,0,0,0,6382.7988363251334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,683,1.1827858942065492,198.5,80.763574337438541,0.17573507550000003,91225.780968134321,65331.706962666685,32063.139011963103,22962.144911256215,57.839155947748651,0.61360123647604325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,371,22783.525213151013,15337.455226803151,54007.617516493054,61.411119172913786,null,null,null,null,null,null,null,null,null,659,6996.932932322663,0,5422.0018514991043,4988.2417033791753,0,0,0,6959.0093921710968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,686,0.9952268481938451,246.79500000000002,37.204263814407433,0.183844331985,49943.483103008235,29038.689423444685,18363.652576153367,10677.196917546145,21.631712387905235,0.62957908163265308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,988,25226.454031330839,13404.652557504758,17839.043824485376,25.532848209849028,null,null,null,null,null,null,null,null,null,660,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,554.12858922320845,0,0,7446.0699863478612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,687,1.034030855539972,142.6,73.801592700900144,0.11036842080000001,95354.332723662199,66972.62917428615,21048.214238296721,14783.326637579943,51.834946134572036,0.43876923076923074,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,597,34308.49931436481,20877.257672160369,46898.649843152089,57.468173055887455,null,null,null,null,null,null,null,null,null,661,8199.5307800656192,0,2711.0009257495522,2494.1208516895877,0,0,0,11821.801473826079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,688,1.1879999999999999,141,78.57678484416229,0.12537973799999999,88366.165376951758,62442.079971965955,11079.326663026883,7828.9716270601384,55.524621468511619,0.64090909090909087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,444,34411.763277866186,22905.995519903368,69166.706049372369,77.50397134654547,null,null,null,null,null,null,null,null,null,662,6996.932932322663,0,5422.0018514991043,4988.2417033791753,3470.081184959427,0,0,13431.241642204441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,689,1.0000702702702704,185,69.736461842522004,0.1384822305,93161.739194160153,58857.685556991702,25802.490881733142,16301.487155999692,44.058073394593762,0.6200770906653259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,504,188409.97503676583,68881.023060465537,181442.41368179373,373.82931554913853,null,null,null,null,null,null,null,null,null,663,5772.4696691661966,0,8133.0027772486565,7482.362555068763,1518.1605184197492,0,0,11505.767757962818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,691,1.0009701027510771,226.27500000000001,33.224304332665717,0.169531140735,44344.829099128845,28356.101755019317,15035.658925747872,9614.4845546523211,21.245132150375252,0.64949696456506456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,372,24366.185879372038,17407.176487200944,60402.266924377189,65.500499675731291,null,null,null,null,null,null,null,null,null,664,5335.1613608960306,0,5422.0018514991043,4988.2417033791753,53135.618144691223,0,0,119528.9519763003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,692,1.0283159171348661,202.01500000000001,55.037456127405946,0.15548982713999998,71505.589169940562,48758.388397758434,22236.783399155829,15162.866767184882,37.529061622119343,0.66781818181818187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,417.5,28639.428069028509,17284.543809570008,55319.175248348256,68.597432500667082,null,null,null,null,null,null,null,null,null,665,6996.932932322663,0,5422.0018514991043,4988.2417033791753,0,0,0,6959.0093921710968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,693,1.0014516358463728,175.75,83.328786034732289,0.1317398360625,111166.33042306433,68070.465881106356,29290.068291208398,17935.184031749901,51.024705637979807,0.61024305555555558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,398.28999999999996,41124.3364750783,30060.055443646306,95973.177849766769,103.25224453307465,null,null,null,null,null,null,null,null,null,666,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,759.08025920987461,867.52029623985675,0,11354.884259458498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,694,1.0170000000000001,152,74.991603524267717,0.11570612400000001,98514.437625520077,71442.026139690803,22797.447471377385,16532.559870660611,54.383420627173059,0.5682242990654206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,422,18214.783267504103,10048.444226024532,27225.47979515047,43.162993524891242,null,null,null,null,null,null,null,null,null,667,8746.1661654033269,0,10844.003702998209,9976.4834067583506,493.40216848641853,0,0,11064.281031432001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,697,1.0768000000000002,150,67.18861970098132,0.12089772,83362.142438643146,61319.198792135772,20156.585910294394,14826.702652391936,49.422342174639795,0.46133263620846082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,521.73,52334.906439606319,20064.356440940071,51105.94737649936,100.31032610661899,null,null,null,null,null,null,null,null,null,668,2186.5415413508317,0,2711.0009257495522,2494.1208516895877,2656.7809072345613,0,0,8166.3390414795722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,699,1.0410597609561754,251,58.199147258488814,0.195587541,74687.712147680679,36674.162004290898,29215.971923761386,14346.018329309778,28.577725755597168,0.50300601202404804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,1310,40070.922540518419,17936.459303694308,17229.42809873063,30.588490488945357,null,null,null,null,null,null,null,null,null,669,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,2277.2407776296241,0,3003.7890257305039,32270.549998666251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,700,1.005808659217877,179,75.175782037682097,0.13475975287500003,99855.221589987588,63728.611124985429,26912.929969490186,17176.103772540027,47.977943498715163,0.54992319508448528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,454.5,32369.82743759123,15269.33320088746,43953.957502431855,71.220742436944406,null,null,null,null,null,null,null,null,null,670,8746.1661654033269,0,2711.0009257495522,2494.1208516895877,3985.1713608518417,0,0,22134.463236824111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,701,1.0308626758280937,154.26999999999998,79.548437565363187,0.1190348419725,103095.33964890463,68473.595150257519,24543.874926417153,16301.487155999692,52.834274829842791,0.58325141776937617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,471.3,61839.595656602178,28818.616542905296,80888.567539012307,131.21068460980726,null,null,null,null,null,null,null,null,null,671,5466.3538533770798,0,2711.0009257495522,2494.1208516895877,4597.8575700712408,0,0,17100.494236703773]
[null,null,null,null,null,null,null,null,null,null,null,null,null,702,0.99674336283185849,169.5,63.72694331025145,0.12645757800000001,85417.711314126384,60180.794170556183,21603.433782175242,15220.63494585011,44.898628158849881,0.52234206471494604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,384,22158.653326053765,15657.943254120277,53924.590634574844,57.704826369931681,null,null,null,null,null,null,null,null,null,672,7434.2412405928299,0,8133.0027772486565,7482.362555068763,0,5205.1217774391407,563.88819255590693,33020.979113696871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,704,1.1867684608213531,203.81,60.202721375532519,0.18104364707999998,67773.251596756803,45180.418088451501,24539.833287094567,16359.255334664922,40.133593382721457,0.41202870716668355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,392,23537.393552650326,16098.209804462003,55127.11931085906,60.044371307781446,null,null,null,null,null,null,null,null,null,673,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,706,1.0012709835396547,220.53,80.161074537534901,0.16527650206500002,106959.67997199135,82831.229460074697,35355.843535525142,27380.111733809055,62.077975182081929,0.63279770444763273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,289.89999999999998,33237.979989080646,23486.914881180415,100793.80575003155,114.65325970707362,null,null,null,null,null,null,null,null,null,674,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,440.26655034172722,0,0,7439.1837481883249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,707,1.010909090909091,44,125.90143935257821,3.3293280000000001E-2,166389.83396990146,117575.8535515296,11079.326663026883,7828.9716270601384,88.965586671137942,0.22222222222222221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676,401.11999999999995,41956.334887679674,30325.73353436976,98888.682825303666,104.59796292301475,null,null,null,null,null,null,null,null,null,675,7871.5495488629958,0,8133.0027772486565,7482.362555068763,0,0,0,9751.0651079002346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,708,2.2200000000000002,453,70.886131103631911,0.75273651000000008,42659.57205921266,5042.1379136364367,32111.417389945254,3795.4012960493733,8.3783693069522585,0.57052896725440805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677,333,21384.320806492316,12180.765748860375,48884.253934364679,64.217179599076019,null,null,null,null,null,null,null,null,null,676,8746.1661654033269,0,10844.003702998209,9976.4834067583506,759.08025920987461,0,0,11630.601353309918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,709,0.99892920353982295,226,29.990498122300565,0.16897986299999998,40110.415852567763,22378.519983614264,13555.705151279855,7563.0384819478004,16.732386022008409,0.62430939226519333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678,1304,18784.063959402622,11218.111016153927,11452.171060905261,14.404957024081765,null,null,null,null,null,null,null,null,null,677,4373.0830827016644,0,2711.0009257495522,2494.1208516895877,2602.5608887195704,0,0,9203.5550576319438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,710,1.0008450704225351,142,85.796429152718446,0.10637682,114527.70387088107,81818.46612448532,24366.185879372038,17407.176487200944,61.292874954932905,0.43161094224924013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,360,24543.874926417153,16301.487155999692,55870.198854605347,68.177430351158762,null,null,null,null,null,null,null,null,null,678,6012.9892387147875,0,2711.0009257495522,2494.1208516895877,0,0,0,7565.9529432486916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,711,1.0187953177626856,181.10999999999999,61.174571603041706,0.13810874397,80221.761088736966,56687.009106105179,22158.653326053765,15657.943254120277,43.227715902270106,0.57758359510787238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,314,4278.8489790927797,1366.3444665777743,5813.5143602609642,13.626907576728598,null,null,null,null,null,null,null,null,null,679,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,8242.3877704174629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,712,1.0041425662945931,246.815,49.275327757678433,0.18550632945375001,65560.512443558298,29335.711985509202,24323.780041022805,10883.920504688385,22.048741982230386,0.50114720812182745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681,571,26632.694371800513,17219.479787352018,40096.441055767827,46.642196798249586,null,null,null,null,null,null,null,null,null,680,0,0,0,0,1366.3444665777743,0,0,2912.504512515005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,714,1.0170105263157896,237.5,33.855430432235622,0.18079269000000001,44474.501306750615,25565.232611659416,16081.329455311919,9244.0143486752622,19.46108283931634,0.60355781448538759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682,1750,73397.52546273201,8675.2029623985673,5734.706705746009,41.94144312156115,null,null,null,null,null,null,null,null,null,681,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,1561.5365332317422,0,0,9413.2145844484949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,717,1.0237064413938752,142.05000000000001,107.55637988444055,0.10884499875,140368.26623221199,81857.907478819456,15278.383762584781,8909.8238372097203,62.723152673070885,0.62030567685589522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,397,32063.139011963103,22962.144911256215,65331.706962666685,80.763574337438541,null,null,null,null,null,null,null,null,null,682,0,0,0,0,0,0,8675.2029623985673,64722.322500333437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,718,1.0470000000000002,136.82499999999999,80.974432033816072,0.10722694758750001,103325.95408431132,73013.097949762043,22158.653326053765,15657.943254120277,57.218868094720548,0.44641109298531806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,8365,1629920.4985695239,192648.06338524437,13859.702977230052,194.85002971542426,null,null,null,null,null,null,null,null,null,683,7346.7795789387956,0,8133.0027772486565,7482.362555068763,0,0,0,9100.9941007068865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,719,1.0026415094339622,159,88.773860067672871,0.11932587,118289.88760576383,78436.894748856401,28230.087501519971,18719.101412011441,58.865098779910191,0.43206521739130432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,3389,67146.173117881874,33568.06901237079,12467.00814535873,19.812975248711087,null,null,null,null,null,null,null,null,null,684,0,0,0,0,0,0,192648.06338524437,1437272.4351842795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,721,1.0095440729483283,164.5,67.351529866424812,0.12430339499999998,89131.327933777546,62982.765893563403,22158.653326053765,15657.943254120277,47.592532687295673,0.53322528363047006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,493.59000000000003,18363.652576153367,10677.196917546145,29038.689423444685,37.204263814407433,null,null,null,null,null,null,null,null,null,685,20772.1446428329,0,2711.0009257495522,2494.1208516895877,7590.8025920987457,0,0,33578.104105511098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,722,1.052072060974671,259.77999999999997,47.239731554425205,0.20457049908000002,59988.793684320401,39843.20131522185,24543.874926417153,16301.487155999692,31.375562314265331,0.50837573385518586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,285.2,21048.214238296721,14783.326637579943,66972.62917428615,73.801592700900144,null,null,null,null,null,null,null,null,null,686,3498.4664661613315,0,2711.0009257495522,2494.1208516895877,1973.6086739456741,0,0,7686.4556586072213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,723,1.0053462223352836,196.55,69.72368930854087,0.1479041988,92655.86267854966,57367.770207382287,27408.382267187419,16969.868178930774,43.169341589750118,0.55063734416584964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688,141,11079.326663026883,7828.9716270601384,62442.079971965955,78.57678484416229,null,null,null,null,null,null,null,null,null,687,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,0,0,0,6264.8876007167764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,726,1.0315132575757575,132,74.960599556745194,0.101915572875,97088.196262472964,72527.319528055697,19789.598282980733,14783.326637579943,55.997449384772509,0.49624060150375937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,370,25802.490881733142,16301.487155999692,58857.685556991702,69.736461842522004,null,null,null,null,null,null,null,null,null,688,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,0,0,0,3250.3550359667452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,727,1.0363320639756282,262.60000000000002,52.186561818711759,0.20369738879999999,67277.205733104172,41654.604113734167,13704.191133593709,8484.9340894653869,32.311249388672451,0.57917953242170273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,435,41303.555462494478,27628.925249221164,61475.826847134987,94.950702212631001,null,null,null,null,null,null,null,null,null,689,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,9501.0037257334479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,728,1.2884875621890548,100.5,110.24205634852619,9.6925510500000006E-2,114307.643115554,80773.076011398851,22158.653326053765,15657.943254120277,77.900215194628245,0.30828220858895705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,452.55,15035.658925747872,9614.4845546523211,28356.101755019317,33.224304332665717,null,null,null,null,null,null,null,null,null,690,10495.399398483994,0,8133.0027772486565,7482.362555068763,1518.1605184197492,0,0,13674.630213273318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,730,1.0123816666666665,240,64.991292891469897,0.18186424259999998,85766.778949831758,50819.995718203303,31195.820587905557,18484.680060452571,38.509750125942858,0.59701492537313428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692,404.03000000000003,22236.783399155829,15162.866767184882,48758.388397758434,55.037456127405946,null,null,null,null,null,null,null,null,null,691,3498.4664661613315,0,2711.0009257495522,2494.1208516895877,910.89631105184947,0,0,5421.1743710955516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,731,0.99871111111111111,180,63.326242976048292,0.13455634799999999,84713.385173687187,61433.593124348961,22797.447471377385,16532.559870660611,45.923777418501693,0.5357142857142857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693,351.5,29290.068291208398,17935.184031749901,68070.465881106356,83.328786034732289,null,null,null,null,null,null,null,null,null,692,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,379.54012960493731,0,0,7073.9166319709439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,732,0.9974976287400773,245.65,65.338829149290731,0.18340891643625001,87512.012460431055,52145.841136704752,32100.96676104654,19128.024439079702,38.933491632566053,0.54893854748603355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,304,22797.447471377385,16532.559870660611,71442.026139690803,74.991603524267717,null,null,null,null,null,null,null,null,null,693,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,2277.2407776296241,0,0,11354.884259458498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,734,1.0026164079822617,157.85,99.527649487085199,0.11845985550000002,132622.47708495977,85662.058354850931,31420.878943072792,20295.03010909642,64.285809658208493,0.49560439560439551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,1948,24855.783587481928,8675.2029623985673,5979.619721831612,12.759642498707356,null,null,null,null,null,null,null,null,null,694,6122.3163157823301,0,5422.0018514991043,4988.2417033791753,0,0,0,6264.8876007167764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,738,0.99525062475970771,208.08,59.668405893896512,0.15500817487499999,80097.72328726665,51225.49125273469,24831.603796803975,15880.739812323362,38.16017832642099,0.60891958328456042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696,740,40182.972674405813,18871.006410881841,20774.361743572666,54.301314424872722,null,null,null,null,null,null,null,null,null,695,0,0,0,0,8675.2029623985673,0,0,16180.580625083359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,740,1.0527297297297298,333,69.878102057742339,0.26239341150000001,88681.372951424884,60968.966258955559,23269.407985228201,15997.855052315743,48.041606763710938,0.42474489795918369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697,300,20156.585910294394,14826.702652391936,61319.198792135772,67.18861970098132,null,null,null,null,null,null,null,null,null,696,13665.884633442698,0,2711.0009257495522,2494.1208516895877,0,0,0,21311.966263523977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,741,1.1046094420600858,233,20.404620787280777,0.192644439,24679.023532241288,7880.6350512913023,4754.2766434364212,1518.1605184197492,6.5157103794839024,0.32146799116997793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698,517,36815.812389625731,24452.230733999539,63083.165045962378,71.210468838734471,null,null,null,null,null,null,null,null,null,697,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,0,0,43.376014811992839,5329.8832579024584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,742,1.0061170485949766,204.44499999999999,64.823327469291073,0.15396315659999998,86077.770014097099,58748.953710688715,26505.610368918427,18090.348720489834,44.242580450707607,0.67709351040752452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,502,29215.971923761386,14346.018329309778,36674.162004290898,58.199147258488814,null,null,null,null,null,null,null,null,null,698,6559.6246240524952,0,8133.0027772486565,7482.362555068763,2277.2407776296241,0,0,12363.581655626196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,743,1.0046403978576894,261.39999999999998,50.084354185927168,0.19656583050000004,66603.896266708252,42798.009430368678,26184.100368402716,16825.252534854506,32.182962002399591,0.6468695867359564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,358,26912.929969490186,17176.103772540027,63728.611124985429,75.175782037682097,null,null,null,null,null,null,null,null,null,699,3935.7747744314979,0,2711.0009257495522,2494.1208516895877,5205.1217774391407,0,0,14869.953594451608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,746,1.0000190023752968,210.5,65.633880520598055,0.15756224400000002,87685.548890671358,52116.650463524318,27631.863699171783,16423.232793593066,39.010054141551223,0.65474339035769824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,308.54000000000002,24543.874926417153,16301.487155999692,68473.595150257519,79.548437565363187,null,null,null,null,null,null,null,null,null,700,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,9736.8261969501618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,748,1.0109414225941422,119.5,83.45849824098147,9.0424413750000002E-2,110294.22394012797,79809.640960839562,9973.2905397972863,7216.7399954819048,60.39112966930464,0.57729468599033817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,339,21603.433782175242,15220.63494585011,60180.794170556183,63.72694331025145,null,null,null,null,null,null,null,null,null,701,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,8242.3877704174629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,749,1.0192255784061697,155.6,95.539562075750339,0.11870573775,125233.67564839343,76885.111741531509,29731.911717973504,18253.407822539368,58.654909455460704,0.47876923076923067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703,845,58563.381400037324,38856.01724197455,58551.597882545379,69.305776804777906,null,null,null,null,null,null,null,null,null,702,4810.3913909718303,0,5422.0018514991043,4988.2417033791753,0,0,0,6382.7988363251334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,752,0.99868852459016377,183,156.75673851494366,0.13679585999999999,209702.86051226035,84950.120295740489,57372.966296469378,23241.649525918547,63.501774660979635,0.60797342192691028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,407.62,24539.833287094567,16359.255334664922,45180.418088451501,60.202721375532519,null,null,null,null,null,null,null,null,null,703,10932.707706754161,0,13555.00462874776,12470.604258447938,1897.7006480246864,0,0,19707.364158062781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,754,1.0402975308641975,202.5,62.156007170555917,0.157679197125,79824.045793812402,51691.939879287645,25173.182904075147,16301.487155999692,40.250585570369608,0.57446808510638303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,506,42096.428476593443,29566.653275159886,72888.793146892684,83.194522681014703,null,null,null,null,null,null,null,null,null,704,4810.3913909718303,0,5422.0018514991043,4988.2417033791753,1138.620388814812,0,0,8180.5779524296449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,755,1.0371075340934497,447.3,52.914440459348384,0.34722780270000003,68164.556620818461,34143.134695966051,23668.629217466532,11855.445637770426,26.504461519719264,4.464071856287425E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706,441.06,35355.843535525142,27380.111733809055,82831.229460074697,80.161074537534901,null,null,null,null,null,null,null,null,null,705,8746.1661654033287,0,10844.003702998209,9976.4834067583506,0,0,0,12529.775201433553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,756,1.0043058568329719,230.5,128.90408786789078,0.17327213625000001,171478.18972277961,68318.571544241786,59424.78450709764,23675.409674038478,51.35663703695981,0.61879194630872469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707,88,11079.326663026883,7828.9716270601384,117575.8535515296,125.90143935257821,null,null,null,null,null,null,null,null,null,706,6559.6246240524943,0,10844.003702998209,9976.4834067583506,0,0,0,7975.7318017160887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,757,1.0342639821029083,223.5,64.984985286802115,0.173021763,83944.03085350756,53778.70971914642,29048.288423200545,18609.774334943897,41.632604776160846,0.1663565314477112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708,453,32111.417389945254,3795.4012960493733,5042.1379136364367,70.886131103631911,null,null,null,null,null,null,null,null,null,707,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,0,0,0,3250.3550359667452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,758,1.001107196151362,224.495,60.092737106087149,0.16822055466000002,80195.425843753037,54220.974390442556,26981.03803326207,18242.164772331806,40.629334221991144,0.68318624467437605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,452,13555.705151279855,7563.0384819478004,22378.519983614264,29.990498122300565,null,null,null,null,null,null,null,null,null,708,0,0,0,0,0,0,3795.4012960493733,28316.01609389588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,761,1.0080462260743952,553.79999999999995,39.629183314020572,0.41785461600000007,52522.195229990204,24230.533438641032,21946.641719304593,10124.84024547851,18.282485094760762,0.68300383557589128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,284,24366.185879372038,17407.176487200944,81818.46612448532,85.796429152718446,null,null,null,null,null,null,null,null,null,709,1924.1565563887323,0,2711.0009257495522,2494.1208516895877,0,0,433.76014811992837,5992.666669332054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,763,1.022386543176246,367.1,50.872644650204563,0.28092559784999993,66477.914415836858,36379.64913187459,18675.347851090097,10219.974681945101,27.839756692849633,0.52668579626972745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,362.21999999999997,22158.653326053765,15657.943254120277,56687.009106105179,61.174571603041706,null,null,null,null,null,null,null,null,null,710,6996.932932322663,0,5422.0018514991043,4988.2417033791753,0,0,0,6959.0093921710968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,766,1.0366560509554139,628,45.708304813851349,0.48728846999999992,58907.23296428223,28130.763421625226,28704.815423098647,13707.796667655719,21.827701700088724,0.3113534952900347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,493.63,24323.780041022805,10883.920504688385,29335.711985509202,49.275327757678433,null,null,null,null,null,null,null,null,null,711,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,767,0.99718804159445407,173.1,67.193586374098501,0.129201017625,90024.134601752914,63979.990926408973,23262.4196027129,16532.559870660611,47.754361267072824,0.38211920529801324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713,1244.78,649994.92335054383,228082.88424303188,244951.2220694104,522.17654794465182,null,null,null,null,null,null,null,null,null,712,4919.7184680393711,0,2711.0009257495522,2494.1208516895877,759.08025920987461,0,0,13439.859536334416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,768,0.99896202531645573,158,64.616791964046598,0.118140246,86418.079155848071,62566.852271409451,20418.906260638727,14783.326637579943,46.782679232847919,0.56978002163721597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,475,16081.329455311919,9244.0143486752622,25565.232611659416,33.855430432235622,null,null,null,null,null,null,null,null,null,713,17492.332330806657,0,10844.003702998209,9976.4834067583506,189770.06480246867,0,0,421912.03910751169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,769,1.0005702346512375,155.55000000000001,67.657390672763484,0.11649556695,90339.121004195084,63450.168210799638,21048.214238296721,14783.326637579943,47.519532746962206,0.56391386310904879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715,558,43211.27052887794,30703.65487666232,72540.579677811504,77.439552919136077,null,null,null,null,null,null,null,null,null,714,3279.8123120262476,0,2711.0009257495522,2494.1208516895877,759.08025920987461,0,0,6837.315106636659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,770,1.0315333720255369,172.3,129.05852233984808,0.13303330019999998,167152.00905130841,113977.97953136009,22236.783399155829,15162.866767184882,88.002709037637132,0.58765347885402464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,716,608,20587.879949899725,10865.292663899636,23593.038931406001,33.86164465444034,null,null,null,null,null,null,null,null,null,715,9883.1677669057608,0,10844.003702998209,9976.4834067583506,0,0,0,12507.61565221562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,771,1.0379968892955169,273.25,73.876502470710008,0.21229903852500001,95086.414146639421,53783.273861391892,40373.508600243025,22836.274659000526,41.78641291674387,0.72576361221779551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,142.05000000000001,15278.383762584781,8909.8238372097203,81857.907478819456,107.55637988444055,null,null,null,null,null,null,null,null,null,716,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,3036.3210368394984,0,0,9722.5872860000891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,772,1.0290891419050263,180.05,61.534721816311482,0.13868769374999998,79886.876502529514,56450.370003071301,22158.653326053765,15657.943254120277,43.482208425771383,0.5523006134969326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,273.64999999999998,22158.653326053765,15657.943254120277,73013.097949762043,80.974432033816072,null,null,null,null,null,null,null,null,null,717,2186.5415413508322,0,2711.0009257495522,2494.1208516895877,1518.1605184197492,0,0,6368.5599253750606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,773,1.2306884480746789,85.7,115.45856641178956,7.894429499999997E-2,125339.00190622223,93631.38044098024,19789.598282980733,14783.326637579943,86.250447127070842,0.30444049733570161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,318,28230.087501519971,18719.101412011441,78436.894748856401,88.773860067672871,null,null,null,null,null,null,null,null,null,718,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,1298.5,87456.473101294105,56806.374227230481,58250.950335591355,67.351923836191077,null,null,null,null,null,null,null,null,null,719,8308.8578571331618,0,5422.0018514991043,4988.2417033791753,0,0,0,9510.9860895085276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,329,22158.653326053765,15657.943254120277,62982.765893563403,67.351529866424812,null,null,null,null,null,null,null,null,null,720,20990.798796967989,0,16266.005554497311,14964.725110137526,4584.8447656276421,0,0,30650.098874063635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,519.55999999999995,24543.874926417153,16301.487155999692,39843.20131522185,47.239731554425205,null,null,null,null,null,null,null,null,null,721,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,393.1,27408.382267187419,16969.868178930774,57367.770207382287,69.72368930854087,null,null,null,null,null,null,null,null,null,722,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,8242.3877704174629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,766.14999999999986,39192.950711343947,25211.310993209412,43916.669369487419,51.155714561566192,null,null,null,null,null,null,null,null,null,723,6559.6246240524952,0,5422.0018514991043,4988.2417033791753,0,0,0,10438.514088256647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,651.66,48366.259798155254,33271.355334930464,61055.822442198398,74.22008378319255,null,null,null,null,null,null,null,null,null,724,6559.6246240524952,0,8133.0027772486565,7482.362555068763,3036.3210368394984,0,0,13981.639718134531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,264,19789.598282980733,14783.326637579943,72527.319528055697,74.960599556745194,null,null,null,null,null,null,null,null,null,725,10932.70770675416,0,10844.003702998209,9976.4834067583506,1518.1605184197492,0,0,15094.904463224793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,262.60000000000002,13704.191133593709,8484.9340894653869,41654.604113734167,52.186561818711759,null,null,null,null,null,null,null,null,null,726,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,0,0,0,5006.2716454007914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,201,22158.653326053765,15657.943254120277,80773.076011398851,110.24205634852619,null,null,null,null,null,null,null,null,null,727,3279.8123120262476,0,2711.0009257495522,2494.1208516895877,0,0,0,5219.2570441283233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729,2482,95448.822050666102,66713.688244662189,32548.146368041467,38.456415008326388,null,null,null,null,null,null,null,null,null,728,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,480,31195.820587905557,18484.680060452571,50819.995718203303,64.991292891469897,null,null,null,null,null,null,null,null,null,729,56303.444689783915,0,5422.0018514991043,4988.2417033791753,0,0,0,28735.133806003909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,360,22797.447471377385,16532.559870660611,61433.593124348961,63.326242976048292,null,null,null,null,null,null,null,null,null,730,4810.3913909718303,0,5422.0018514991043,4988.2417033791753,3264.0451146024607,0,0,12711.140527452986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,491.3,32100.96676104654,19128.024439079702,52145.841136704752,65.338829149290731,null,null,null,null,null,null,null,null,null,731,6122.3163157823301,0,5422.0018514991043,4988.2417033791753,0,0,0,6264.8876007167764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,103.5,11079.326663026883,7828.9716270601384,63319.820880365609,107.0466344253805,null,null,null,null,null,null,null,null,null,732,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,3470.081184959427,0,0,12972.942321966835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,315.70000000000005,31420.878943072792,20295.03010909642,85662.058354850931,99.527649487085199,null,null,null,null,null,null,null,null,null,733,2623.8498496209986,0,2711.0009257495522,2494.1208516895877,0,0,0,3250.3550359667452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,607.5,45123.671597671702,27282.316177229786,59437.793129074686,74.277648720447232,null,null,null,null,null,null,null,null,null,734,8746.1661654033287,0,5422.0018514991043,4988.2417033791753,1138.620388814812,0,0,11125.848833976375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736,229,13704.191133593709,8484.9340894653869,44389.299215643296,59.843629404339339,null,null,null,null,null,null,null,null,null,735,7871.5495488629958,0,8133.0027772486565,7482.362555068763,3795.4012960493728,0,0,17841.355420441916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737,632,42096.428476593443,29566.653275159886,62312.015567180919,66.608272906002284,null,null,null,null,null,null,null,null,null,736,3279.8123120262476,0,2711.0009257495522,2494.1208516895877,0,0,0,5219.2570441283233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,416.15999999999997,24831.603796803975,15880.739812323362,51225.49125273469,59.668405893896512,null,null,null,null,null,null,null,null,null,737,8746.1661654033287,0,10844.003702998209,9976.4834067583506,0,0,0,12529.775201433553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,390,30872.966585330207,22554.530085974853,72787.595508903236,79.161452782897953,null,null,null,null,null,null,null,null,null,738,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,880.53310068345445,216.88007405996419,0,8950.8639844806148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,333,23269.407985228201,15997.855052315743,60968.966258955559,69.878102057742339,null,null,null,null,null,null,null,null,null,739,6559.6246240524952,0,8133.0027772486565,7482.362555068763,379.54012960493731,0,0,8318.4364993553536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,233,4754.2766434364212,1518.1605184197492,7880.6350512913023,20.404620787280777,null,null,null,null,null,null,null,null,null,740,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1214.5284147357993,0,0,7271.5529329124611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,408.89,26505.610368918427,18090.348720489834,58748.953710688715,64.823327469291073,null,null,null,null,null,null,null,null,null,741,0,0,0,0,1518.1605184197492,0,0,3236.116125016672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,522.79999999999995,26184.100368402716,16825.252534854506,42798.009430368678,50.084354185927168,null,null,null,null,null,null,null,null,null,742,6996.932932322663,0,5422.0018514991043,4988.2417033791753,683.17223328888713,0,0,8415.2616484285991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,763,72842.277691281721,37811.64424958876,65950.146000600187,95.468253854890847,null,null,null,null,null,null,null,null,null,743,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,2041.9258972745627,0,0,9358.8478335482141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,529,69501.896136337949,42423.694460260958,107294.10476378807,131.38354657152732,null,null,null,null,null,null,null,null,null,744,9183.4744736734938,0,10844.003702998209,9976.4834067583506,3036.3210368394984,4771.3616293192117,0,35030.63344169296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,421,27631.863699171783,16423.232793593066,52116.650463524318,65.633880520598055,null,null,null,null,null,null,null,null,null,745,10932.707706754158,0,13555.00462874776,12470.604258447938,5465.377866311097,0,0,27078.201676076998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,1539.7,111375.88320864463,78254.234669098994,67932.667065597285,72.336093530327091,null,null,null,null,null,null,null,null,null,746,6012.9892387147875,0,5422.0018514991043,4988.2417033791753,0,0,0,11208.630905578719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,119.5,9973.2905397972863,7216.7399954819048,79809.640960839562,83.45849824098147,null,null,null,null,null,null,null,null,null,747,21865.415413508312,0,27110.009257495516,24941.208516895873,4337.6014811992836,0,0,33121.648539545633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,311.2,29731.911717973504,18253.407822539368,76885.111741531509,95.539562075750339,null,null,null,null,null,null,null,null,null,748,2011.6182180427654,0,2711.0009257495522,2494.1208516895877,0,0,0,2756.550544315382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,386.2,32774.677242704769,23161.794293342751,79501.682697621261,84.8645190127001,null,null,null,null,null,null,null,null,null,749,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,3470.081184959427,0,0,11478.503895434136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,366,57372.966296469378,23241.649525918547,84950.120295740489,156.75673851494366,null,null,null,null,null,null,null,null,null,750,6559.6246240524952,0,8133.0027772486565,7482.362555068763,986.80433697283706,0,0,9612.8829493620233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753,780.2,46559.858918648642,16969.868178930774,28979.812374273086,59.676825068762675,null,null,null,null,null,null,null,null,null,752,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,6940.162369918854,0,34131.316770550839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754,405,25173.182904075147,16301.487155999692,51691.939879287645,62.156007170555917,null,null,null,null,null,null,null,null,null,753,6559.6246240524952,0,2711.0009257495522,2494.1208516895877,0,5205.1217774391407,0,29589.990739717869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,447.3,23668.629217466532,11855.445637770426,34143.134695966051,52.914440459348384,null,null,null,null,null,null,null,null,null,754,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,0,0,8871.6957480754572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756,461,59424.78450709764,23675.409674038478,68318.571544241786,128.90408786789078,null,null,null,null,null,null,null,null,null,755,4373.0830827016634,0,2711.0009257495522,2494.1208516895877,2277.2407776296241,0,0,11813.183579696106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,447,29048.288423200545,18609.774334943897,53778.70971914642,64.984985286802115,null,null,null,null,null,null,null,null,null,756,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,1518.1605184197492,7373.9225180387821,0,35749.37483305917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,448.99,26981.03803326207,18242.164772331806,54220.974390442556,60.092737106087149,null,null,null,null,null,null,null,null,null,757,8199.5307800656192,0,5422.0018514991043,4988.2417033791753,0,0,0,10438.514088256645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,996.46,55449.159384812992,31874.053414066533,42692.530008617796,55.646146744287762,null,null,null,null,null,null,null,null,null,758,6996.932932322663,0,5422.0018514991043,4988.2417033791753,834.9882851308621,0,0,8738.873260930266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,432.9,49473.995707451832,36958.316593949858,102931.30751714531,114.2850443692581,null,null,null,null,null,null,null,null,null,759,12463.286785699744,0,8133.0027772486565,7482.362555068763,3795.4012960493728,0,0,23575.105970746459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,553.79999999999995,21946.641719304593,10124.84024547851,24230.533438641032,39.629183314020572,null,null,null,null,null,null,null,null,null,760,10932.707706754158,0,13555.00462874776,12470.604258447938,0,0,0,12515.679113501978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762,573,52571.63457382677,27387.208054109531,63420.633449838388,91.748053357463817,null,null,null,null,null,null,null,null,null,761,4919.7184680393711,0,2711.0009257495522,2494.1208516895877,0,0,0,11821.801473826079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,367.1,18675.347851090097,10219.974681945101,36379.64913187459,50.872644650204563,null,null,null,null,null,null,null,null,null,762,7434.2412405928289,0,8133.0027772486565,7482.362555068763,0,4337.6014811992836,0,25184.426519717243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764,395.3,164375.81550263462,61248.884888665845,202463.38702480905,415.82548824344713,null,null,null,null,null,null,null,null,null,763,3279.8123120262476,0,2711.0009257495522,2494.1208516895877,1735.0405924797135,0,0,8455.3731691449957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,3257,96390.236703267423,50293.339886549074,19844.949427763273,29.594791741869027,null,null,null,null,null,null,null,null,null,764,10932.707706754158,0,13555.00462874776,12470.604258447938,0,24290.568294715988,0,103126.93061396878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,628,28704.815423098647,13707.796667655719,28130.763421625226,45.708304813851349,null,null,null,null,null,null,null,null,null,765,36077.935432288723,0,2711.0009257495522,2494.1208516895877,9010.2826768212108,0,0,46096.896816718356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,346.2,23262.4196027129,16532.559870660611,63979.990926408973,67.193586374098501,null,null,null,null,null,null,null,null,null,766,5466.3538533770798,0,2711.0009257495522,2494.1208516895877,3036.3210368394984,0,0,14997.018755442936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,316,20418.906260638727,14783.326637579943,62566.852271409451,64.616791964046598,null,null,null,null,null,null,null,null,null,767,6122.3163157823301,0,5422.0018514991043,4988.2417033791753,0,0,0,6729.8597320522931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,311.10000000000002,21048.214238296721,14783.326637579943,63450.168210799638,67.657390672763484,null,null,null,null,null,null,null,null,null,768,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,0,0,0,5635.5796230587839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,172.3,22236.783399155829,15162.866767184882,113977.97953136009,129.05852233984808,null,null,null,null,null,null,null,null,null,769,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,0,0,0,6264.8876007167764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771,546.5,40373.508600243025,22836.274659000526,53783.273861391892,73.876502470710008,null,null,null,null,null,null,null,null,null,770,4373.0830827016644,0,5422.0018514991043,4988.2417033791753,379.54012960493731,0,0,7073.9166319709439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,360.1,22158.653326053765,15657.943254120277,56450.370003071301,61.534721816311482,null,null,null,null,null,null,null,null,null,771,7871.5495488629958,0,5422.0018514991043,4988.2417033791753,4554.4815552592472,0,0,17537.233941242499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,171.4,19789.598282980733,14783.326637579943,93631.38044098024,115.45856641178956,null,null,null,null,null,null,null,null,null,772,5247.6996992419972,0,5422.0018514991043,4988.2417033791753,0,0,0,6500.7100719334903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,4373.0830827016634,0,5422.0018514991043,4988.2417033791753,0,0,0,5006.2716454007914]

{"sheet":"9. Developer Cost Graphs","index":18,"n_rows":160,"n_cols":124,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
["Return to Contents","Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Residential",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Commercial",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Industrial",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)"]
[null,"Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Residential Categories","Separate Unit",null,null,null,null,null,null,null,null,null,null,"Residential Categories","Medium Density",null,null,null,null,null,null,null,null,null,null,"Residential Categories","High Density"]
[null,null,"Max","Sum","Max","Max","Max","Max","Average","Average","Average","Average","Max","Max","Max","Max","Max","Max","Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council",null,null,null,null,null,null,null,null,null,null,"Municipality","Frankston City Council"]
[null,"Project","Average","Total Impervious Area (m2)","Total Rainwater Tank Treatment","Total Raingarden treatment","Total infiltration Sand Treatment","Total Buffer Strip Treatment","$/% of Site Watertank treatment","$/% of Site Raingarden treatment","$/% of Site Buffer Strip treatment","$/% of Site Infiltration Strip treatment","kg of N Treated per site","Max of Total Site $/m2/impervious area","Max of Total Site $/kgN Treated","Max of $/m2 of Watertank treatment","Max of $/m2 of Raingarden treatment","Max of $/m2 of Buffer Strip treatment","Max of $/m2 of Infiltration Strip treatment",null,null,null,null,null,null,null,null,null,"Calc Inputs",null,null,null,null,null,null,null,null,"Row Labels","Average of Total Site Storm Rating (%)","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment","Max of $/m2 of Watertank treatment","Max of $/m2 of Raingarden treatment","Max of $/m2 of Buffer Strip treatment","Max of $/m2 of Infiltration Strip treatment",null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment",null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment",null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment"]
[null,621,1.0583593387962702,353.9,1.0583593387962702,0,0,0,57.556505116412147,0,0,0,0.14017659872250005,68.850482846487807,86912.459359955101,36.927415554334445,0,0,0,null,null,null,null,null,null,null,null,null,"Average Site Storm %",{"$f":"AVERAGE(AM5:AM1001)","v":1.0721618687222887},null,null,null,null,null,null,null,621,1.0583593387962702,56.825000000000003,1.0583593387962702,0,0,0,57.556505116412147,0,0,0,36.927415554334445,0,0,0,null,null,621,56.825000000000003,1.0583593387962702,0,0,0,57.556505116412147,0,0,0,null,null,630,76.13333333333334,0.17449405368671425,0.84461433910975203,0,0,211.64668993857049,1050.7339650151796,0,0,null,null,695,95.25,0,0.9950051334702259,0,0,0,124.90279070618334,0,0,null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment",null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment",null,null,"Row Labels","Average of Treatment %","Max of Total site Rainwater Tank Treatment","Max of Total Site Raingarden treatment","Max of Total Site Buffer Strip Treatment","Max of Total Site Infiltration Sand Treatment","Average of $/% of Watertank treatment","Average of $/% of Raingarden treatment","Average of $/% of Buffer Strip treatment","Average of $/% of Infiltration Strip treatment"]
[null,622,1.1525833551800566,839.18000000000006,1.1525833551800566,0,0,0,78.044437362226006,0,0,0,7.2396783765E-2,117.9103308168732,136674.56794225681,15.480457995385283,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622,1.1525833551800564,138.08181818181819,1.1525833551800566,0,0,0,78.044437362226006,0,0,0,15.480457995385283,0,0,0,null,null,622,138.08181818181819,1.1525833551800566,0,0,0,78.044437362226006,0,0,0,null,null,634,116,1.1599999999999999,0,0,0,85.299992599054889,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,56.825000000000003,1.0583593387962702,0,0,0,57.556505116412147,0,0,0,null,null,623,56.737500000000004,0.67542639467690424,0.33749328645455179,0,0,61.040448050496714,17.608782286387243,0,0,null,null,622,138.08181818181819,1.1525833551800566,0,0,0,78.044437362226006,0,0,0]
[null,623,1.012919681131456,1005.4300000000001,0.67542639467690424,0.33749328645455179,0,0,61.040448050496714,17.608782286387243,0,0,0.15245744929949998,56.299703283775557,74257.32351248528,16.384287888280511,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,623,1.0129196811314558,56.737500000000004,0.67542639467690424,0.33749328645455179,0,0,61.040448050496714,17.608782286387243,0,0,16.384287888280511,0,0,0,null,null,623,56.737500000000004,0.67542639467690424,0.33749328645455179,0,0,61.040448050496714,17.608782286387243,0,0,null,null,646,203.33333333333334,0.17211838006230529,0,0,1.9772585669781932,214.56795528395958,0,0,170.13724489844722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,121.4,0.54400000000000004,0.67,0,0,128.46975024138385,15965.854399599921,0,0,null,null,624,116.66666666666667,1.1658228947200409,0,0,0,84.873947717989267,0,0,0,null,null,639,122.73636363636363,1.013298254244029,0,0,0,77.405130821089458,0,0,0]
[null,624,1.1658228947200409,313.26,1.1658228947200409,0,0,0,84.873947717989267,0,0,0,9.111881715999999E-2,94.759616371292537,108592.26941143896,31.586538790430847,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"IFERROR(AVERAGE(AO5:AO1001),0)","v":0.79238605354858205},{"$f":"IFERROR(AVERAGE(AP5:AP1001),0)","v":0.20141100227824832},{"$f":"IFERROR(AVERAGE(AQ5:AQ1001),0)","v":7.1196424112267183E-3},{"$f":"IFERROR(AVERAGE(AR5:AR1001),0)","v":7.1245170484231721E-2},null,null,null,null,624,1.1658228947200409,116.66666666666667,1.1658228947200409,0,0,0,84.873947717989267,0,0,0,31.586538790430847,0,0,0,null,null,624,116.66666666666667,1.1658228947200409,0,0,0,84.873947717989267,0,0,0,null,null,678,56.9,1.0036042944785277,0,0,0,93.583019038209727,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,79.075000000000003,0.57880080865739092,0,0,0.43610179569508856,133.0960208034931,0,0,10.518978336489372,null,null,635,105.76666666666665,0.78579326546593575,0.29811119812059511,0,0,93.996959505266332,26.57999583941141,0,0,null,null,648,79.4375,0.74200928589037707,0.26755197633330591,0,0,72.662128275816784,22.211930129389732,0,0]
[null,625,1.214,436,0.54400000000000004,0.67,0,0,128.46975024138385,15965.854399599921,0,0,0.39618404399999996,4938.9954091115878,5435357.7106014201,64.117012964507182,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"IFERROR(AVERAGEIF(AS5:AS1001,\"<>0\"),0)","v":92.599010882975378},{"$f":"IFERROR(AVERAGEIF(AT5:AT1001,\"<>0\"),0)","v":323.55752313575078},{"$f":"IFERROR(AVERAGEIF(AU5:AU1001,\"<>0\"),0)","v":1572.8709688351887},{"$f":"IFERROR(AVERAGEIF(AV5:AV1001,\"<>0\"),0)","v":741.08910212990963},null,null,null,null,625,1.214,121.4,0.54400000000000004,0.67,0,0,128.46975024138385,15965.854399599921,0,0,64.117012964507182,0,0,0,null,null,625,121.4,0.54400000000000004,0.67,0,0,128.46975024138385,15965.854399599921,0,0,null,null,696,164,1.64,0,0,0,245.01812606345007,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,99.037499999999994,0.32,0.82037591240875907,0,0,89.052529185067925,36.220260214895575,0,0,null,null,641,108.02500000000001,1.0111510184968391,0,0,0,90.365529358294168,0,0,0,null,null,670,111.45,0.6910534351145039,0.37064885496183209,0,0,199.62961581202575,168.35309244791466,0,0]
[null,626,1.0149026043524794,840.90000000000009,0.57880080865739092,0,0.43610179569508856,0,133.0960208034931,0,0,10.518978336489372,0.63879355260000004,38.826699874688302,51110.991636870487,41.663008613937926,0,0,0,null,null,null,null,null,null,null,null,null,"Average treatment cost $/m2 of Impervious area",{"$f":"IFERROR(AVERAGEIF(AW5:AW1001,\"<>0\"),0)","v":48.533283120733536},{"$f":"IFERROR(AVERAGEIF(AX5:AX1001,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(AY5:AY1001,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(AZ5:AZ1001,\"<>0\"),0)","v":0},null,null,null,null,626,1.0149026043524794,79.075000000000003,0.57880080865739092,0,0,0.43610179569508856,133.0960208034931,0,0,10.518978336489372,41.663008613937926,0,0,0,null,null,626,79.075000000000003,0.57880080865739092,0,0,0.43610179569508856,133.0960208034931,0,0,10.518978336489372,null,null,716,96.4,0.28976151315789472,0.72219572368421037,0,0,191.18009397248036,65.830861185150013,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,628,98.066666666666663,0.66716575287210356,0.27817201248935569,5.9396746194182587E-2,0,69.585834655982765,68.364557611536767,195.75095615869938,0,null,null,642,128.44999999999999,0.74693251533742344,0,0,0.371840490797546,168.86702287913454,0,0,24.673726799260265,null,null,685,127.3,0.42888757745647688,0.63256535851283568,0,0,505.66619529917972,187.89665682190332,0,0]
[null,627,1.1403759124087591,411,0.32,0.82037591240875907,0,0,89.052529185067925,36.220260214895575,0,0,0.17540891662499999,56.653078696544391,66371.812198289219,118.73670558009057,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,1.1403759124087591,99.037499999999994,0.32,0.82037591240875907,0,0,89.052529185067925,36.220260214895575,0,0,118.73670558009057,0,0,0,null,null,627,99.037499999999994,0.32,0.82037591240875907,0,0,89.052529185067925,36.220260214895575,0,0,null,null,736,56.75,1.115174672489083,0,0,0,61.444146247537148,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629,104.43333333333334,0.70018306636155603,0.30026315789473679,0,0,105.48980874006469,26.389499335463636,0,0,null,null,654,33.86,1.0597718360071302,0,0,0,24.897935713585792,0,0,0,null,null,729,80,1.1033037872683318,0,0,0,432.55911541366004,0,0,0]
[null,628,1.0047345115556419,669.37,0.66716575287210356,0.27817201248935569,0,5.9396746194182587E-2,69.585834655982765,68.364557611536767,195.75095615869938,0,0.25169777314500003,69.082297265905254,91859.408891630854,29.68811572538047,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,628,1.0047345115556416,98.066666666666663,0.66716575287210356,0.27817201248935569,5.9396746194182587E-2,0,69.585834655982765,68.364557611536767,195.75095615869938,0,29.68811572538047,0,0,0,null,null,628,98.066666666666663,0.66716575287210356,0.27817201248935569,5.9396746194182587E-2,0,69.585834655982765,68.364557611536767,195.75095615869938,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631,113.3,1.132970822281167,0,0,0,97.790044060617049,0,0,0,null,null,655,63.166666666666664,1.0320511540594737,0,0,0,53.676247632917331,0,0,0,null,null,747,106.04166666666667,0.86948470481262574,0.13005780346820808,0,0,94.833939063009907,79.630565937673595,0,0]
[null,629,1.0004462242562928,437,0.70018306636155603,0.30026315789473679,0,0,105.48980874006469,26.389499335463636,0,0,0.16362022874999999,56.145976310691026,74977.867453238054,34.407846779586599,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD8+AE8)*100","v":99.37970558268303},{"$f":"AG14+((AC13-AF14)*AE9)","v":13854.22098255021},null,0,0,{"$f":"AF15-AF14","v":27.977581517370666},null,null,null,629,1.0004462242562928,104.43333333333334,0.70018306636155603,0.30026315789473679,0,0,105.48980874006469,26.389499335463636,0,0,34.407846779586599,0,0,0,null,null,629,104.43333333333334,0.70018306636155603,0.30026315789473679,0,0,105.48980874006469,26.389499335463636,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,60.75,1.0018418079096045,0,0,0,55.579327308984787,0,0,0,null,null,663,107.54285714285713,0.76012612612612607,0.23637387387387387,0,0,55.737905319880269,28.733394537341194,0,0,null,null,753,54.5,0.99748782363496535,0,5.2448090233273518E-3,0,54.983228544997715,0,11736.279823549648,0]
[null,630,1.0191083927964664,1765.8000000000002,0.17449405368671425,0.84461433910975203,0,0,211.64668993857049,1050.7339650151796,0,0,0.44898562920000007,157.0499596191338,205885.44536833058,33.944015511724523,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD8:AF8)*100","v":100.0916698238057},{"$f":"AD13+((AC14-AC13)*AF9)","v":14974.048868260837},"Rainwater Tank",{"$f":"AD8*100","v":79.238605354858208},{"$f":"$AD$9*AF14","v":7337.416479606306},{"$f":"AE14&\" $\"&ROUND(AG14/AF14,0)&\" per %\"","v":"Rainwater Tank $93 per %"},null,null,null,630,1.0191083927964664,76.13333333333334,0.17449405368671425,0.84461433910975203,0,0,211.64668993857049,1050.7339650151796,0,0,33.944015511724523,0,0,0,null,null,631,113.3,1.132970822281167,0,0,0,97.790044060617049,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,62.8,1.0184586288416075,0,0,0,68.37580504418203,0,0,0,null,null,667,79.954999999999998,0.95120409751688462,9.9423234326746837E-2,0,0,41.609573244357165,15.541034443104646,0,0,null,null,765,96.287499999999994,0.68582437826220444,0.35373887012588273,0,0,248.50970228419081,199.41710016737696,0,0]
[null,631,1.132970822281167,301.60000000000002,1.132970822281167,0,0,0,97.790044060617049,0,0,0,0.12788272199999998,73.470335961716728,86636.619003362197,36.735167980858371,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Remaining Treatment",{"$f":"SUM(AD8:AG8)*100","v":107.21618687222887},{"$f":"AG30","v":20253.950810786002},{"$f":"AE15&\" $\"&ROUND(AG15/AF15,0)&\" per %\"","v":"Remaining Treatment $189 per %"},null,null,null,631,1.132970822281167,113.3,1.132970822281167,0,0,0,97.790044060617049,0,0,0,36.735167980858371,0,0,0,null,null,632,60.75,1.0018418079096045,0,0,0,55.579327308984787,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,87.825000000000003,0.79281049462693387,0.21038030637908697,0,0,66.372148139263729,94.517529764193696,0,0,null,null,671,92.5,0.82363036303630366,0.19753575357535752,0,0,58.267224588039156,166.72380901845023,0,0]
[null,632,1.0018418079096045,336.29999999999995,1.0018418079096045,0,0,0,55.579327308984787,0,0,0,0.12609208545,66.228597982316941,88319.094025473532,40.1598945211922,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,1.0018418079096045,60.75,1.0018418079096045,0,0,0,55.579327308984787,0,0,0,40.1598945211922,0,0,0,null,null,633,62.8,1.0184586288416075,0,0,0,68.37580504418203,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,638,83.387500000000003,0.71603946286653875,0.3239819128528364,0,0,77.365335554780302,18.343140677099989,0,0,null,null,672,107.36666666666666,0.7239974538510503,0,4.9013367281985999E-2,0.23693189051559516,74.693950467632447,0,837.24841789532547,33.559849518326438]
[null,633,1.0184586288416075,423,1.0184586288416075,0,0,0,68.37580504418203,0,0,0,0.16122989399999996,32.925734586874093,43191.69784434561,40.605206210634812,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AF18, $AD$8:$AG$8, $AD$7:$AG$7)","v":"Rain Water Tank"},{"$f":"_xlfn.XLOOKUP(AG18, $AD$8:$AG$8, $AD$7:$AG$7)","v":"Raingarden"},"Infiltration","Buffer Strip",null,null,633,1.0184586288416075,62.8,1.0184586288416075,0,0,0,68.37580504418203,0,0,0,40.605206210634812,0,0,0,null,null,635,105.76666666666665,0.78579326546593575,0.29811119812059511,0,0,93.996959505266332,26.57999583941141,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,null,null,675,104.825,1.0738709899965504,0,0,0,77.378894435884291,0,0,0]
[null,634,1.1599999999999999,180,1.1599999999999999,0,0,0,85.299992599054889,0,0,0,0.1562868,54.971106341613144,63311.803309622861,54.971106341613144,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn._xlws.SORT(AD8:AG8,,-1,TRUE)","v":0.79238605354858205},0.20141100227824832,7.1245170484231721E-2,7.1196424112267183E-3,null,null,634,1.1599999999999999,116,1.1599999999999999,0,0,0,85.299992599054889,0,0,0,54.971106341613144,0,0,0,null,null,636,87.825000000000003,0.79281049462693387,0.21038030637908697,0,0,66.372148139263729,94.517529764193696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,99.3,0.62380896759608151,0.37464204973624721,0,0,79.458677524713011,50.76073704789404,0,0,null,null,676,113.02857142857144,0.69844435580374953,0.32296210610291193,0,0,80.953778078539116,10.514892688638724,0,0]
[null,635,1.0839044635865309,638.5,0.78579326546593575,0.29811119812059511,0,0,93.996959505266332,26.57999583941141,0,0,0.12950416012500002,76.854476578768924,94729.743137554571,28.155849207183952,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AF17,$AD$7:$AG$7, $AD$9:$AG$9)","v":92.599010882975378},{"$f":"_xlfn.XLOOKUP(AG17,$AD$7:$AG$7, $AD$9:$AG$9)","v":323.55752313575078},741.08910212990963,1572.8709688351887,null,null,635,1.0839044635865311,105.76666666666665,0.78579326546593575,0.29811119812059511,0,0,93.996959505266332,26.57999583941141,0,0,28.155849207183952,0,0,0,null,null,638,83.387500000000003,0.71603946286653875,0.3239819128528364,0,0,77.365335554780302,18.343140677099989,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,62,0.99872335181762173,0,0,0,61.790600421558175,0,0,0,null,null,690,139.5625,0.96857471264367812,0.41174137931034488,0,0,94.337789181225276,28.866886365658097,0,0]
[null,636,1.0031908010060209,262.41999999999996,0.79281049462693387,0.21038030637908697,0,0,66.372148139263729,94.517529764193696,0,0,9.8524055752499992E-2,110.51773868718442,147182.65891908854,52.148590848562314,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF19*100*AF18","v":7337.416479606306},{"$f":"AG19*100*AG18","v":6516.8045029439081},5279.9019425251618,1119.8278857106268,null,null,636,1.0031908010060209,87.825000000000003,0.79281049462693387,0.21038030637908697,0,0,66.372148139263729,94.517529764193696,0,0,52.148590848562314,0,0,0,null,null,639,122.73636363636363,1.013298254244029,0,0,0,77.405130821089458,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,107,1.07,0,0,0,179.40431903014778,0,0,0,null,null,698,105.19375000000001,0.62273307543520307,0.37893230174081238,0,0,59.584914057531535,23.524699967490761,0,0]
[null,637,1.1635319148936172,470,1.1635319148936172,0,0,0,71.064721305147501,0,0,0,0.40932471000000004,35.185562238961488,40401.21167449651,44.695173654897026,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AF$20:AF20)","v":7337.416479606306},{"$f":"SUM($AF$20:AG20)","v":13854.220982550214},{"$f":"SUM($AF$20:AH20)","v":19134.122925075375},{"$f":"SUM($AF$20:AI20)","v":20253.950810786002},null,null,637,1.1635319148936172,73.900000000000006,1.1635319148936172,0,0,0,71.064721305147501,0,0,0,44.695173654897026,0,0,0,null,null,640,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649,34,1.0001666666666664,0,0,0,34.254768705866645,0,0,0,null,null,703,127.13181818181819,0.7899763313609468,0.25925443786982244,0,0,60.554789608913481,20.838937760158526,0,0]
[null,638,1.040021375719375,364.9,0.71603946286653875,0.3239819128528364,0,0,77.365335554780302,18.343140677099989,0,0,0.14202929715000001,67.239768834672461,86375.811681512554,45.858140161535118,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AF$18:AF18)*100","v":79.238605354858208},{"$f":"SUM($AF$18:AG18)*100","v":99.37970558268303},{"$f":"SUM($AF$18:AH18)*100","v":106.50422263110619},{"$f":"SUM($AF$18:AI18)*100","v":107.21618687222887},null,null,638,1.040021375719375,83.387500000000003,0.71603946286653875,0.3239819128528364,0,0,77.365335554780302,18.343140677099989,0,0,45.858140161535118,0,0,0,null,null,641,108.02500000000001,1.0111510184968391,0,0,0,90.365529358294168,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,66.62,0.67184704519119354,0.33420625724217851,0,0,58.911022753248936,12.945274517682284,0,0,null,null,705,107.15,1.0710237154150197,0,0,0,98.262129658541582,0,0,0]
[null,639,1.013298254244029,955.46,1.013298254244029,0,0,0,77.405130821089458,0,0,0,7.2467221357500014E-2,90.2998893973528,119057.87293535486,13.829982307173522,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF17&\" $\"&ROUND(AF19,0)&\" per %\"","v":"Rain Water Tank $93 per %"},{"$f":"AG17&\" $\"&ROUND(AG19,0)&\" per %\"","v":"Raingarden $324 per %"},{"$f":"AH17&\" $\"&ROUND(AH19,0)&\" per %\"","v":"Infiltration $741 per %"},{"$f":"AI17&\" $\"&ROUND(AI19,0)&\" per %\"","v":"Buffer Strip $1573 per %"},null,null,639,1.013298254244029,122.73636363636363,1.013298254244029,0,0,0,77.405130821089458,0,0,0,13.829982307173522,0,0,0,null,null,642,128.44999999999999,0.74693251533742344,0,0,0.371840490797546,168.86702287913454,0,0,24.673726799260265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651,113.53749999999999,0.60450776242172743,0.41005656008003266,0,0,81.84178729029604,14.492746569243115,0,0,null,null,713,99.96,0.73025159465929723,0.26912386124455728,0,0,152.57849028589365,4416.4391643408871,0,0]
[null,640,1.0410597609561754,502,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,0.195587541,58.199147258488814,74687.712147680679,71.1567252302101,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,1.0410597609561754,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,71.1567252302101,0,0,0,null,null,643,99.3,0.62380896759608151,0.37464204973624721,0,0,79.458677524713011,50.76073704789404,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,96.960000000000008,0.50615999999999994,0,0,0.49647272727272729,78.113405989168058,0,0,50.264913431227143,null,null,715,71.88333333333334,1.0134050179211469,0,0,0,71.066141316857326,0,0,0]
[null,641,1.0111510184968391,427.1,1.0111510184968391,0,0,0,90.365529358294168,0,0,0,0.1077497187,85.575459655954248,113068.44311683592,36.226859767130598,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641,1.0111510184968391,108.02500000000001,1.0111510184968391,0,0,0,90.365529358294168,0,0,0,36.226859767130598,0,0,0,null,null,644,62,0.99872335181762173,0,0,0,61.790600421558175,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,79.925000000000011,0.32973055028462994,0.67011764705882371,0,0,86.424534562001384,27.048503770428631,0,0,null,null,720,128.06785714285715,0.77550327300731614,0.22786484405082785,0,0,67.328220619005236,45.007618200121975,0,0]
[null,642,1.1187730061349694,978,0.74693251533742344,0,0.371840490797546,0,168.86702287913454,0,0,24.673726799260265,0.20474469000000003,27.670135141001165,33042.849814443456,33.635272041774449,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE22","v":0},{"$f":"AE21","v":0},null,null,null,null,642,1.1187730061349694,128.44999999999999,0.74693251533742344,0,0,0.371840490797546,168.86702287913454,0,0,24.673726799260265,33.635272041774449,0,0,0,null,null,647,107,1.07,0,0,0,179.40431903014778,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,107.25,1.0572764518695306,0,0,0,93.587624353061813,0,0,0,null,null,724,96.37222222222222,0.54678110030672866,0.45427962539972594,0,0,60.321514014411882,23.256731354262637,0,0]
[null,643,0.99845101733232866,530.79999999999995,0.62380896759608151,0.37464204973624721,0,0,79.458677524713011,50.76073704789404,0,0,0.19834419165000003,64.604504678774376,86445.866647825867,47.749794890570421,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF22","v":79.238605354858208},{"$f":"AF21","v":7337.416479606306},{"$f":"AF23","v":"Rain Water Tank $93 per %"},null,null,null,643,0.99845101733232866,99.3,0.62380896759608151,0.37464204973624721,0,0,79.458677524713011,50.76073704789404,0,0,47.749794890570421,0,0,0,null,null,648,79.4375,0.74200928589037707,0.26755197633330591,0,0,72.662128275816784,22.211930129389732,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,100.35,1.0032658959537573,0,0,0,112.02439198507173,0,0,0,null,null,725,97.51428571428572,0.71512659976061133,0.40207239971764419,0,0,87.121403537535372,16.892041784283901,0,0]
[null,644,0.99872335181762173,162.30000000000001,0.99872335181762173,0,0,0,61.790600421558175,0,0,0,0.12132646079999999,76.046476357168117,101728.37014601506,94.418169467322414,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG22","v":99.37970558268303},{"$f":"AG21","v":13854.220982550214},{"$f":"AG23","v":"Raingarden $324 per %"},null,null,null,644,0.99872335181762173,62,0.99872335181762173,0,0,0,61.790600421558175,0,0,0,94.418169467322414,0,0,0,null,null,649,34,1.0001666666666664,0,0,0,34.254768705866645,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,101.9,1.0105836298932385,0,0,0,106.8859278101383,0,0,0,null,null,733,159.6,1.5959999999999999,0,0,0,69.419339993902781,0,0,0]
[null,645,1.2759813084112148,1070,1.2759813084112148,0,0,0,132.18860518558083,0,0,0,1.0219270499999999,31.527138205934754,33010.221111526691,37.482264311500209,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH22","v":106.50422263110619},{"$f":"AH21","v":19134.122925075375},{"$f":"AH23","v":"Infiltration $741 per %"},null,null,null,645,1.2759813084112148,75.849999999999994,1.2759813084112148,0,0,0,132.18860518558083,0,0,0,37.482264311500209,0,0,0,null,null,650,66.62,0.67184704519119354,0.33420625724217851,0,0,58.911022753248936,12.945274517682284,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,108.8,1.0601859550391817,0,0,0,114.91467965387041,0,0,0,null,null,735,101.60833333333333,0.73273744855967082,0.27670246913580249,0,0,75.602295780059578,71.591287479968756,0,0]
[null,646,2.1493769470404986,642,0.17211838006230529,0,1.9772585669781932,0,214.56795528395958,0,0,170.13724489844722,1.0328551500000001,174.45626818424202,108438.17177489349,170.45117943118285,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI22","v":107.21618687222887},{"$f":"AI21","v":20253.950810786002},{"$f":"AI23","v":"Buffer Strip $1573 per %"},null,null,null,646,2.1493769470404986,203.33333333333334,0.17211838006230529,0,0,1.9772585669781932,214.56795528395958,0,0,170.13724489844722,170.45117943118285,0,0,0,null,null,651,113.53749999999999,0.60450776242172743,0.41005656008003266,0,0,81.84178729029604,14.492746569243115,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,80.12,0.7509649595687331,0.27169811320754716,0,0,56.056448360478406,12.773816898232996,0,0,null,null,737,88.72,1.0030474683544304,0,0,0,83.937061414761516,0,0,0]
[null,647,1.07,190,1.07,0,0,0,179.40431903014778,0,0,0,7.6085025000000001E-2,101.03295861171478,126150.06787620696,101.03295861171479,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,1.07,107,1.07,0,0,0,179.40431903014778,0,0,0,101.03295861171479,0,0,0,null,null,652,96.960000000000008,0.50615999999999994,0,0,0.49647272727272729,78.113405989168058,0,0,50.264913431227143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,70.400000000000006,1.0160971659919027,0,0,0,124.13406353075032,0,0,0,null,null,739,93.25,0.84548717948717955,0.21601282051282053,0,0,58.515370673579831,9.170514031199696,0,0]
[null,648,1.0095612622236829,1338.5900000000001,0.74200928589037707,0.26755197633330591,0,0,72.662128275816784,22.211930129389732,0,0,0.12643929682312499,71.54850368523212,94683.885819525487,15.596777215815761,0,0,0,null,null,null,null,null,null,null,null,null,"Average impervious Area per lot",{"$f":"AVERAGE(D5:D1001)","v":607.09355263157909},null,null,null,null,null,null,null,648,1.0095612622236827,79.4375,0.74200928589037707,0.26755197633330591,0,0,72.662128275816784,22.211930129389732,0,0,15.596777215815761,0,0,0,null,null,653,79.925000000000011,0.32973055028462994,0.67011764705882371,0,0,86.424534562001384,27.048503770428631,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,111.86999999999998,0.55653266331658291,0.43966834170854274,0,0,87.564261670339249,45.226424064817273,0,0,null,null,744,86.711538461538467,0.52585452162516377,0.25570642201834859,0.22234600262123197,0,59.63001086237383,28.604177014404861,78.08343078194028,0]
[null,649,1.0001666666666664,192,1.0001666666666664,0,0,0,34.254768705866645,0,0,0,7.1867975999999972E-2,71.375995487467236,95342.8209359459,97.055177999955475,0,0,0,null,null,null,null,null,null,null,null,null,"Average ($/m2 impervious)",{"$f":"AVERAGEIF(N5:N1001,\"<>\"\"\")","v":110.29987432552377},null,null,null,null,null,null,null,649,1.0001666666666664,34,1.0001666666666664,0,0,0,34.254768705866645,0,0,0,97.055177999955475,0,0,0,null,null,654,33.86,1.0597718360071302,0,0,0,24.897935713585792,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,98.516666666666652,0.61017460317460315,0.39615079365079364,0,0,60.120202758293601,700.06878351713294,0,0,null,null,745,130.595,0.74414328922495288,0.25444196597353497,0,0,66.484501605840535,67.266403365832062,0,0]
[null,650,1.006053302433372,431.5,0.67184704519119354,0.33420625724217851,0,0,58.911022753248936,12.945274517682284,0,0,0.162466416,50.875536861516352,67561.021829103149,38.955902131851836,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,1.006053302433372,66.62,0.67184704519119354,0.33420625724217851,0,0,58.911022753248936,12.945274517682284,0,0,38.955902131851836,0,0,0,null,null,655,63.166666666666664,1.0320511540594737,0,0,0,53.676247632917331,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,103.5,1.0349999999999999,0,0,0,117.71104289551712,0,0,0,null,null,750,124.90833333333335,0.79502848265147585,0.21281201450025897,0,0,62.229211640886852,24.201952957484561,0,0]
[null,651,1.01456432250176,269.89,0.60450776242172743,0.41005656008003266,0,0,81.84178729029604,14.492746569243115,0,0,0.10247742130125,82.132485844969978,108154.24667808537,100.84385590593524,0,0,0,null,null,null,null,null,null,null,null,null,"Average kg of N Per lot",{"$f":"AVERAGE(M5:M1001)","v":0.29474140981030345},null,null,null,null,null,null,null,651,1.01456432250176,113.53749999999999,0.60450776242172743,0.41005656008003266,0,0,81.84178729029604,14.492746569243115,0,0,100.84385590593524,0,0,0,null,null,656,107.25,1.0572764518695306,0,0,0,93.587624353061813,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,98.58,0.77236886227544921,0.18005389221556889,4.7425149700598801E-2,0,57.378422171947555,26.404742407591947,173.05739453278795,0,null,null,759,82.8,0.64074268911948296,0.3602565080384561,0,0,135.97804084534286,65.984604543617564,0,0]
[null,652,1.0026327272727271,550,0.50615999999999994,0,0.49647272727272729,0,78.113405989168058,0,0,50.264913431227143,0.20637941399999998,58.630036575278339,78124.36204611737,50.822599371682955,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/kg of N treated)",{"$f":"AVERAGE(O5:O1001)","v":133717.77198435014},null,null,null,null,null,null,null,652,1.0026327272727271,96.960000000000008,0.50615999999999994,0,0,0.49647272727272729,78.113405989168058,0,0,50.264913431227143,50.822599371682955,0,0,0,null,null,657,100.35,1.0032658959537573,0,0,0,112.02439198507173,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,89,0.34920379146919428,0.81927014218009475,0,0,70.838285431125215,25.388402730856541,0,0,null,null,760,137.5,1.1081161931161931,0,0,0,74.411564441215248,0,0,0]
[null,653,0.99984819734345365,527,0.32973055028462994,0.67011764705882371,0,0,86.424534562001384,27.048503770428631,0,0,0.19719981,35.387088457171224,47284.517203462907,56.151348451668447,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653,0.99984819734345365,79.925000000000011,0.32973055028462994,0.67011764705882371,0,0,86.424534562001384,27.048503770428631,0,0,56.151348451668447,0,0,0,null,null,658,101.9,1.0105836298932385,0,0,0,106.8859278101383,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,109.35,0.17724478178368119,9.7341536810227502E-2,0,0.73076112165296225,139.56404022046891,91.577234123826599,0,43.471615481515713,null,null,762,95.940000000000012,0.80183769633507862,0,0.20502617801047121,0,79.949976445480985,0,200.15182749233833,0]
[null,654,1.0597718360071302,561,1.0597718360071302,0,0,0,24.897935713585792,0,0,0,0.11125180050000003,70.551152523995484,88940.575316714661,20.963557503157556,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,1.05977183600713,33.86,1.0597718360071302,0,0,0,24.897935713585792,0,0,0,20.963557503157556,0,0,0,null,null,659,108.8,1.0601859550391817,0,0,0,114.91467965387041,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673,59.1,1.010240625,0,0,0,54.835087744698868,0,0,0,null,null,764,109.7,0.92141689855805731,0,0.10101188970402226,0,89.488981199995024,0,1895.8464548391248,0]
[null,655,1.0320511540594737,468.78,1.0320511540594737,0,0,0,53.676247632917331,0,0,0,0.12070933253000003,70.903152841590185,91785.170465368326,28.734929229522226,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,1.0320511540594737,63.166666666666664,1.0320511540594737,0,0,0,53.676247632917331,0,0,0,28.734929229522226,0,0,0,null,null,660,80.12,0.7509649595687331,0.27169811320754716,0,0,56.056448360478406,12.773816898232996,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,73.25,0.79836734693877542,0.19688775510204082,0,0,46.258265719863438,11.671118787808851,0,0]
[null,656,1.0572764518695306,251.4,1.0572764518695306,0,0,0,93.587624353061813,0,0,0,9.9475388025E-2,78.717574713527171,99469.822012693432,39.358787356763585,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,1.0572764518695306,107.25,1.0572764518695306,0,0,0,93.587624353061813,0,0,0,39.358787356763585,0,0,0,null,null,661,70.400000000000006,1.0160971659919027,0,0,0,124.13406353075032,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677,87,0.48048048048048048,0.51921921921921921,0,0,96.622626003593709,47.871462895497295,0,0]
[null,657,1.0032658959537573,276.79999999999995,1.0032658959537573,0,0,0,112.02439198507173,0,0,0,0.103930722,81.206829475128544,108139.58551502979,41.18036031679442,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,657,1.0032658959537573,100.35,1.0032658959537573,0,0,0,112.02439198507173,0,0,0,41.18036031679442,0,0,0,null,null,662,111.86999999999998,0.55653266331658291,0.43966834170854274,0,0,87.564261670339249,45.226424064817273,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,110.91999999999999,0.72142222222222219,0.36138888888888887,0,0,54.862735506045659,26.311138995190039,0,0]
[null,658,1.0105836298932385,309.10000000000002,1.0105836298932385,0,0,0,106.8859278101383,0,0,0,0.11690499645000001,69.891406606843219,92397.392918167447,35.843826150200208,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658,1.0105836298932385,101.9,1.0105836298932385,0,0,0,106.8859278101383,0,0,0,35.843826150200208,0,0,0,null,null,663,107.54285714285713,0.76012612612612607,0.23637387387387387,0,0,55.737905319880269,28.733394537341194,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680,100,0,1,0,0,0,42.788489790927798,0,0]
[null,659,1.0601859550391817,330.51,1.0601859550391817,0,0,0,114.91467965387041,0,0,0,0.13113797095499996,73.722991375062904,92902.862923406457,36.861495687531459,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,1.0601859550391817,108.8,1.0601859550391817,0,0,0,114.91467965387041,0,0,0,36.861495687531459,0,0,0,null,null,664,98.516666666666652,0.61017460317460315,0.39615079365079364,0,0,60.120202758293601,700.06878351713294,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681,99.066666666666663,0.5514612959719789,0.45335411558669003,0,0,133.93900586137542,32.895852579146627,0,0]
[null,660,1.0226630727762802,371,0.7509649595687331,0.27169811320754716,0,0,56.056448360478406,12.773816898232996,0,0,0.141993444,61.411119172913786,80227.384347234416,53.152056157314952,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,1.0226630727762802,80.12,0.7509649595687331,0.27169811320754716,0,0,56.056448360478406,12.773816898232996,0,0,53.152056157314952,0,0,0,null,null,665,103.5,1.0349999999999999,0,0,0,117.71104289551712,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682,102.8,0,0,0,1.1548845714285714,0,0,0,317.76996281083137]
[null,661,1.0160971659919027,988,1.0160971659919027,0,0,0,124.13406353075032,0,0,0,0.37571107199999992,25.532848209849028,33571.613816229037,35.380720941557982,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,1.0160971659919027,70.400000000000006,1.0160971659919027,0,0,0,124.13406353075032,0,0,0,35.380720941557982,0,0,0,null,null,666,98.58,0.77236886227544921,0.18005389221556889,4.7425149700598801E-2,0,57.378422171947555,26.404742407591947,173.05739453278795,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,119,1.1827858942065492,0,0,0,90.360504435651578,0,0,0]
[null,662,0.99620100502512565,597,0.55653266331658291,0.43966834170854274,0,0,87.564261670339249,45.226424064817273,0,0,0.22257845099999998,57.468173055887455,77070.577048729698,53.434618156517637,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,0.99620100502512565,111.86999999999998,0.55653266331658291,0.43966834170854274,0,0,87.564261670339249,45.226424064817273,0,0,53.434618156517637,0,0,0,null,null,667,79.954999999999998,0.95120409751688462,9.9423234326746837E-2,0,0,41.609573244357165,15.541034443104646,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,105.95,0.55538706213659106,0.43983978605725399,0,0,109.68110143597232,70.25921520049603,0,0]
[null,663,0.99649999999999994,444,0.76012612612612607,0.23637387387387387,0,0,55.737905319880269,28.733394537341194,0,0,0.11039027699999998,77.50397134654547,103909.40281170534,47.757627430643744,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,0.99650000000000005,107.54285714285713,0.76012612612612607,0.23637387387387387,0,0,55.737905319880269,28.733394537341194,0,0,47.757627430643744,0,0,0,null,null,668,89,0.34920379146919428,0.81927014218009475,0,0,70.838285431125215,25.388402730856541,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,86.533333333333346,1.034030855539972,0,0,0,67.851663953507213,0,0,0]
[null,664,1.0063253968253969,504,0.61017460317460315,0.39615079365079364,0,0,60.120202758293601,700.06878351713294,0,0,0.18981510900000001,373.82931554913853,496298.67724798928,60.453607354435412,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,1.0063253968253969,98.516666666666652,0.61017460317460315,0.39615079365079364,0,0,60.120202758293601,700.06878351713294,0,0,60.453607354435412,0,0,0,null,null,669,109.35,0.17724478178368119,9.7341536810227502E-2,0,0.73076112165296225,139.56404022046891,91.577234123826599,0,43.471615481515713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688,118.8,1.1879999999999999,0,0,0,93.260325446354244,0,0,0]
[null,665,1.0349999999999999,372,1.0349999999999999,0,0,0,117.71104289551712,0,0,0,0.144093735,65.500499675731291,84549.775461688318,32.750249837865645,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,1.0349999999999999,103.5,1.0349999999999999,0,0,0,117.71104289551712,0,0,0,32.750249837865645,0,0,0,null,null,670,111.45,0.6910534351145039,0.37064885496183209,0,0,199.62961581202575,168.35309244791466,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689,84.649999999999991,0.64844864864864871,0.35162162162162164,0,0,81.148346450257435,33.802504959098307,0,0]
[null,666,0.99984790419161684,417.5,0.77236886227544921,0.18005389221556889,0,4.7425149700598801E-2,57.378422171947555,26.404742407591947,173.05739453278795,0,0.156225610125,68.597432500667082,91660.477581471394,51.293178995494834,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,0.99984790419161684,98.58,0.77236886227544921,0.18005389221556889,4.7425149700598801E-2,0,57.378422171947555,26.404742407591947,173.05739453278795,0,51.293178995494834,0,0,0,null,null,671,92.5,0.82363036303630366,0.19753575357535752,0,0,58.267224588039156,166.72380901845023,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,102.69999999999999,0.62500174566346256,0.37596835708761461,0,0,97.464471293221877,37.936250914290355,0,0]
[null,667,1.0506273318436314,398.28999999999996,0.95120409751688462,9.9423234326746837E-2,0,0,41.609573244357165,15.541034443104646,0,0,7.8303272114999989E-2,103.25224453307465,131298.26942187391,43.620169024380033,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667,1.0506273318436317,79.954999999999998,0.95120409751688462,9.9423234326746837E-2,0,0,41.609573244357165,15.541034443104646,0,0,43.620169024380033,0,0,0,null,null,672,107.36666666666666,0.7239974538510503,0,4.9013367281985999E-2,0.23693189051559516,74.693950467632447,0,837.24841789532547,33.559849518326438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692,83.275000000000006,0.7659096601737494,0.26240625696111675,0,0,68.703318853302676,11.323750190103384,0,0]
[null,668,1.1684739336492891,422,0.34920379146919428,0.81927014218009475,0,0,70.838285431125215,25.388402730856541,0,0,0.184541178,43.162993524891242,49351.541658372051,74.396986026243354,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668,1.1684739336492891,89,0.34920379146919428,0.81927014218009475,0,0,70.838285431125215,25.388402730856541,0,0,74.396986026243354,0,0,0,null,null,673,59.1,1.010240625,0,0,0,54.835087744698868,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693,70.37,0.64482503556187765,0.35662660028449511,0,0,68.727645807813602,39.993735517572844,0,0]
[null,669,1.0053474402468709,521.73,0.17724478178368119,9.7341536810227502E-2,0.73076112165296225,0,139.56404022046891,91.577234123826599,0,43.471615481515713,0.19630158005999998,100.31032610661899,133302.30562487082,89.659289067509661,0,0,0,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,669,1.0053474402468707,109.35,0.17724478178368119,9.7341536810227502E-2,0,0.73076112165296225,139.56404022046891,91.577234123826599,0,43.471615481515713,89.659289067509661,0,0,0,null,null,674,73.25,0.79836734693877542,0.19688775510204082,0,0,46.258265719863438,11.671118787808851,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,101.7,1.0170000000000001,0,0,0,112.08184597530671,0,0,0]
[null,670,1.061702290076336,1310,0.6910534351145039,0.37064885496183209,0,0,199.62961581202575,168.35309244791466,0,0,0.13012953187500001,30.588490488945357,38491.380437579879,29.990159077715013,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,1.061702290076336,111.45,0.6910534351145039,0.37064885496183209,0,0,199.62961581202575,168.35309244791466,0,0,29.990159077715013,0,0,0,null,null,675,104.825,1.0738709899965504,0,0,0,77.378894435884291,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697,102.13333333333333,0.82346666666666668,0,0,0.2533333333333333,40.053429167302326,0,0,2.4143922849582902]
[null,671,1.0211661166116612,454.5,0.82363036303630366,0.19753575357535752,0,0,58.267224588039156,166.72380901845023,0,0,0.11579793999999999,71.220742436944406,93179.053782796807,52.305891379361881,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,671,1.0211661166116612,92.5,0.82363036303630366,0.19753575357535752,0,0,58.267224588039156,166.72380901845023,0,0,52.305891379361881,0,0,0,null,null,676,113.02857142857144,0.69844435580374953,0.32296210610291193,0,0,80.953778078539116,10.514892688638724,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0]
[null,672,1.0099427116486315,471.3,0.7239974538510503,0,0.23693189051559516,4.9013367281985999E-2,74.693950467632447,0,837.24841789532547,33.559849518326438,0.118758507,131.21068460980726,173572.39555226744,39.85567739751292,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"IFERROR(AVERAGE(BE5:BE1002),0)","v":0.79750364540571006},{"$f":"IFERROR(AVERAGE(BF5:BF1002),0)","v":0.19895501524843659},{"$f":"IFERROR(AVERAGE(BG5:BG1002),0)","v":7.6750755071380225E-3},{"$f":"IFERROR(AVERAGE(BH5:BH1002),0)","v":4.7035513096631398E-2},null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD57,0)&\" per %\"","v":"Rainwater Tanks $89 per %"},null,null,672,1.0099427116486315,107.36666666666666,0.7239974538510503,0,4.9013367281985999E-2,0.23693189051559516,74.693950467632447,0,837.24841789532547,33.559849518326438,39.85567739751292,0,0,0,null,null,677,87,0.48048048048048048,0.51921921921921921,0,0,96.622626003593709,47.871462895497295,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,87.075000000000003,0.81601675977653632,0.18979189944134078,0,0,45.257757802511001,41.749908341985829,0,0]
[null,673,1.010240625,384,1.010240625,0,0,0,54.835087744698868,0,0,0,0.14518370070000003,57.704826369931681,76312.469027915344,33.757850892830241,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"IFERROR(AVERAGEIF(BI5:BI1001,\"<>0\"),0)","v":89.149359410805928},{"$f":"IFERROR(AVERAGEIF(BJ5:BJ1001,\"<>0\"),0)","v":320.04070433705897},{"$f":"IFERROR(AVERAGEIF(BK5:BK1001,\"<>0\"),0)","v":1572.8709688351887},{"$f":"IFERROR(AVERAGEIF(BL5:BL1001,\"<>0\"),0)","v":71.095405637768096},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH62,0)&\" per %\"","v":"Remaining Treatment $312 per %"},null,null,673,1.010240625,59.1,1.010240625,0,0,0,54.835087744698868,0,0,0,33.757850892830241,0,0,0,null,null,679,110.91999999999999,0.72142222222222219,0.36138888888888887,0,0,54.862735506045659,26.311138995190039,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,107.09999999999998,0.74097092759447725,0.28989174823361646,0,0,89.025527390242857,54.667264273709385,0,0]
[null,674,0.99525510204081624,392,0.79836734693877542,0.19688775510204082,0,0,46.258265719863438,11.671118787808851,0,0,0.29201978999999995,60.044371307781446,80602.049445519879,57.704826369931688,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674,0.99525510204081613,73.25,0.79836734693877542,0.19688775510204082,0,0,46.258265719863438,11.671118787808851,0,0,57.704826369931688,0,0,0,null,null,680,100,0,1,0,0,0,42.788489790927798,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,52.760000000000005,0.99674336283185849,0,0,0,43.348036390826806,0,0,0]
[null,675,1.0738709899965504,289.89999999999998,1.0738709899965504,0,0,0,77.378894435884291,0,0,0,7.7673142399999992E-2,114.65325970707362,142640.38148438404,46.708797061664768,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,675,1.0738709899965504,104.825,1.0738709899965504,0,0,0,77.378894435884291,0,0,0,46.708797061664768,0,0,0,null,null,681,99.066666666666663,0.5514612959719789,0.45335411558669003,0,0,133.93900586137542,32.895852579146627,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704,121.39999999999999,0.64594475246553151,0.54082370835582161,0,0,108.23487986374634,21.977016585913347,0,0]
[null,676,1.0214064619066614,401.11999999999995,0.69844435580374953,0.32296210610291193,0,0,80.953778078539116,10.514892688638724,0,0,7.6666340040000017E-2,104.59796292301475,136814.71838159129,59.664731919261733,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD56+AE56)*100","v":99.645866065414666},{"$f":"AG61+((AC60-AF61)*AE57)","v":13477.064232720151},null,0,0,{"$f":"AF62-AF61","v":25.366560385220595},null,null,null,676,1.0214064619066614,113.02857142857144,0.69844435580374953,0.32296210610291193,0,0,80.953778078539116,10.514892688638724,0,0,59.664731919261733,0,0,0,null,null,682,102.8,0,0,0,1.1548845714285714,0,0,0,317.76996281083137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706,72.600000000000009,1.0012709835396545,0,0,0,58.851606469437023,0,0,0]
[null,677,0.99969969969969963,333,0.48048048048048048,0.51921921921921921,0,0,96.622626003593709,47.871462895497295,0,0,0.24917564999999997,64.217179599076019,85820.266974290294,111.42068584198192,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD56:AF56)*100","v":100.41337361612848},{"$f":"AD60+((AC61-AC60)*AF57)","v":14684.254577599713},null,{"$f":"AD56*100","v":79.750364540571013},{"$f":"$AD$57*AF61","v":7109.693911570158},{"$f":"AG62-AG61","v":7910.0127235773498},null,null,null,677,0.99969969969969963,87,0.48048048048048048,0.51921921921921921,0,0,96.622626003593709,47.871462895497295,0,0,111.42068584198192,0,0,0,null,null,683,119,1.1827858942065492,0,0,0,90.360504435651578,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707,69.5,1.010909090909091,0,0,0,54.798827919647358,0,0,0]
[null,678,1.0036042944785277,1304,1.0036042944785277,0,0,0,93.583019038209727,0,0,0,0.97956195000000013,14.404957024081765,19175.983672500366,16.333968660350102,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD64:AD68)*100","v":105.11692492579161},{"$f":"SUM(AG68)","v":15019.706635147508},{"$f":"AH61/AH60","v":311.82835210823407},null,null,null,678,1.0036042944785277,56.9,1.0036042944785277,0,0,0,93.583019038209727,0,0,0,16.333968660350102,0,0,0,null,null,685,127.3,0.42888757745647688,0.63256535851283568,0,0,505.66619529917972,187.89665682190332,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708,222,0,0,0,2.2200000000000002,0,0,0,144.64602427903267]
[null,679,1.0828111111111109,360,0.72142222222222219,0.36138888888888887,0,0,54.862735506045659,26.311138995190039,0,0,0.14588714099999997,68.177430351158762,84119.391051803395,55.90282000842015,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679,1.0828111111111109,110.91999999999999,0.72142222222222219,0.36138888888888887,0,0,54.862735506045659,26.311138995190039,0,0,55.90282000842015,0,0,0,null,null,686,105.95,0.55538706213659106,0.43983978605725399,0,0,109.68110143597232,70.25921520049603,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,81.900000000000006,0.26724778761061946,0,0,0.73168141592920355,92.478117092468949,0,0,12.539187798271525]
[null,680,1,314,0,1,0,0,0,42.788489790927798,0,0,0.23502900000000002,13.626907576728598,18205.621344994786,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,680,1,100,0,1,0,0,0,42.788489790927798,0,0,0,0,0,0,null,null,687,86.533333333333346,1.034030855539972,0,0,0,67.851663953507213,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710,55.7,1.0008450704225351,0,0,0,60.8640303066217,0,0,0]
[null,681,1.0048154115586689,571,0.5514612959719789,0.45335411558669003,0,0,133.93900586137542,32.895852579146627,0,0,0.21472578779999998,46.642196798249586,62015.593573247832,31.377305757651893,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD65, $AD$56:$AG$56, $AD$55:$AG$55)","v":"Rain Water Tank"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD56:AG56,,-1,TRUE))","v":0.79750364540571006},{"$f":"AD65*100*_xlfn.XLOOKUP(AD65, $AD$56:$AG$56, $AD$57:$AG$57)","v":7109.693911570158},{"$f":"SUM($AD$65:AD65)*100","v":79.750364540571013},{"$f":"SUM($AD$65:AE65)","v":7110.4914152155634},{"$f":"AC65&\" $\"&ROUND(_xlfn.XLOOKUP(AC65, $AD$55:$AG$55, $AD$57:$AG$57),0)&\" per %\"","v":"Rain Water Tank $89 per %"},null,null,null,681,1.0048154115586689,99.066666666666663,0.5514612959719789,0.45335411558669003,0,0,133.93900586137542,32.895852579146627,0,0,31.377305757651893,0,0,0,null,null,688,118.8,1.1879999999999999,0,0,0,93.260325446354244,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711,69.95,1.0187953177626856,0,0,0,54.374644591798472,0,0,0]
[null,682,1.1548845714285714,1750,0,0,1.1548845714285714,0,0,0,0,317.76996281083137,1.5127544279999998,41.94144312156115,48519.127826827964,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD66, $AD$56:$AG$56, $AD$55:$AG$55)","v":"Raingarden"},0.19895501524843659,{"$f":"AD66*100*_xlfn.XLOOKUP(AD66, $AD$56:$AG$56, $AD$57:$AG$57)","v":6367.3703211499951},{"$f":"SUM($AD$65:AD66)*100","v":99.645866065414666},{"$f":"SUM($AD$65:AE66)","v":13478.060691380808},{"$f":"AC66&\" $\"&ROUND(_xlfn.XLOOKUP(AC66, $AD$55:$AG$55, $AD$57:$AG$57),0)&\" per %\"","v":"Raingarden $320 per %"},null,null,null,682,1.1548845714285714,102.8,0,0,0,1.1548845714285714,0,0,0,317.76996281083137,0,0,0,0,null,null,689,84.649999999999991,0.64844864864864871,0.35162162162162164,0,0,81.148346450257435,33.802504959098307,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712,109.625,0.80772825800700931,0.19641430828758386,0,0,135.85411616931532,60.513369480131686,0,0]
[null,683,1.1827858942065492,397,1.1827858942065492,0,0,0,90.360504435651578,0,0,0,0.17573507550000003,80.763574337438541,91225.780968134321,27.907623836339759,0,0,0,null,null,null,null,null,null,null,null,null,"Infiltration",4.7035513096631398E-2,334.40088829855631,{"$f":"SUM($AD$65:AD67)*100","v":104.34941737507782},{"$f":"SUM($AD$65:AE67)","v":13812.508615192461},"Infiltration $71 per %",null,null,null,683,1.1827858942065492,119,1.1827858942065492,0,0,0,90.360504435651578,0,0,0,27.907623836339759,0,0,0,null,null,690,139.5625,0.96857471264367812,0.41174137931034488,0,0,94.337789181225276,28.866886365658097,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,80.416666666666671,0.81010526315789477,0.20690526315789473,0,0,56.388520343529215,38.296727133908227,0,0]
[null,684,2.2200000000000002,8365,0,0,2.2200000000000002,0,0,0,0,7341.9842277906473,13.899869550000002,194.85002971542426,117261.56801014897,0,0,0,0,null,null,null,null,null,null,null,null,null,"Buffer Strip",7.6750755071380225E-3,1207.1903448795408,{"$f":"SUM($AD$65:AD68)*100","v":105.11692492579161},{"$f":"SUM($AD$65:AE68)","v":15019.706635147508},"Buffer Strip $1573 per %",null,null,null,684,2.2200000000000002,222,0,0,0,2.2200000000000002,0,0,0,7341.9842277906473,0,0,0,0,null,null,691,102.69999999999999,0.62500174566346256,0.37596835708761461,0,0,97.464471293221877,37.936250914290355,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,114.75,0.78457233368532198,0.23913410770855331,0,0,67.06906850585807,99.406075716115225,0,0]
[null,685,1.0614529359693126,3389,0.42888757745647688,0.63256535851283568,0,0,505.66619529917972,187.89665682190332,0,0,0.14958622800000002,19.812975248711087,24937.743272685751,50.730748421871091,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685,1.0614529359693126,127.3,0.42888757745647688,0.63256535851283568,0,0,505.66619529917972,187.89665682190332,0,0,50.730748421871091,0,0,0,null,null,692,83.275000000000006,0.7659096601737494,0.26240625696111675,0,0,68.703318853302676,11.323750190103384,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,104.7,1.0470000000000002,0,0,0,105.81973890188044,0,0,0]
[null,686,0.9952268481938451,493.59000000000003,0.55538706213659106,0.43983978605725399,0,0,109.68110143597232,70.25921520049603,0,0,0.183844331985,37.204263814407433,49943.483103008235,37.775861026591492,0,0,0,null,null,null,null,null,null,null,null,null,"Commercial",null,null,null,null,null,null,null,null,686,0.9952268481938451,105.95,0.55538706213659106,0.43983978605725399,0,0,109.68110143597232,70.25921520049603,0,0,37.775861026591492,0,0,0,null,null,693,70.37,0.64482503556187765,0.35662660028449511,0,0,68.727645807813602,39.993735517572844,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,100,1.0026415094339622,0,0,0,140.77856958793359,0,0,0]
[null,687,1.034030855539972,285.2,1.034030855539972,0,0,0,67.851663953507213,0,0,0,0.11036842080000001,73.801592700900144,95354.332723662199,46.320894010336097,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,1.034030855539972,86.533333333333346,1.034030855539972,0,0,0,67.851663953507213,0,0,0,46.320894010336097,0,0,0,null,null,694,101.7,1.0170000000000001,0,0,0,112.08184597530671,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,59.7,1.0095440729483283,0,0,0,54.872922143310724,0,0,0]
[null,688,1.1879999999999999,141,1.1879999999999999,0,0,0,93.260325446354244,0,0,0,0.12537973799999999,78.57678484416229,88366.165376951758,78.576784844162304,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,688,1.1879999999999999,118.8,1.1879999999999999,0,0,0,93.260325446354244,0,0,0,78.576784844162304,0,0,0,null,null,697,102.13333333333333,0.82346666666666668,0,0,0.2533333333333333,40.053429167302326,0,0,2.4143922849582902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,109.57499999999999,0.65797705751020108,0.39409500346446996,0,0,75.191065011692757,30.159457755375016,0,0]
[null,689,1.0000702702702704,370,0.64844864864864871,0.35162162162162164,0,0,81.148346450257435,33.802504959098307,0,0,0.1384822305,69.736461842522004,93161.739194160153,45.756987474558088,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"IFERROR(AVERAGE(BQ5:BQ1002),0)","v":0.79359327341064634},{"$f":"IFERROR(AVERAGE(BR5:BR1002),0)","v":0.22383000897056604},{"$f":"IFERROR(AVERAGE(BS5:BS1002),0)","v":0},{"$f":"IFERROR(AVERAGE(BT5:BT1002),0)","v":0.28246550956831334},null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD74,0)&\" per %\"","v":"Rainwater Tanks $158 per %"},null,null,689,1.0000702702702704,84.649999999999991,0.64844864864864871,0.35162162162162164,0,0,81.148346450257435,33.802504959098307,0,0,45.756987474558088,0,0,0,null,null,698,105.19375000000001,0.62273307543520307,0.37893230174081238,0,0,59.584914057531535,23.524699967490761,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,100.55000000000001,1.0053462223352836,0,0,0,136.31315092387501,0,0,0]
[null,690,1.3803160919540229,435,0.96857471264367812,0.41174137931034488,0,0,94.337789181225276,28.866886365658097,0,0,0.14980915624999999,94.950702212631001,91902.605724952125,41.722921026321991,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"IF(AD73=0,0,AVERAGEIF(BU5:BU1001,\"<>0\"))","v":157.53428902046605},{"$f":"IF(AE73=0,0,AVERAGEIF(BV5:BV1001,\"<>0\"))","v":558.28241310016483},{"$f":"IFERROR(AVERAGEIF(BW5:BW1001,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(BX5:BX1001,\"<>0\"),0)","v":170.13724489844722},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH79,0)&\" per %\"","v":"Remaining Treatment $342 per %"},null,null,690,1.3803160919540229,139.5625,0.96857471264367812,0.41174137931034488,0,0,94.337789181225276,28.866886365658097,0,0,41.722921026321991,0,0,0,null,null,699,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,66.775000000000006,1.0315132575757575,0,0,0,47.962539835624277,0,0,0]
[null,691,1.0009701027510771,452.55,0.62500174566346256,0.37596835708761461,0,0,97.464471293221877,37.936250914290355,0,0,0.169531140735,33.224304332665717,44344.829099128845,40.747493025472494,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,691,1.0009701027510771,102.69999999999999,0.62500174566346256,0.37596835708761461,0,0,97.464471293221877,37.936250914290355,0,0,40.747493025472494,0,0,0,null,null,700,87.075000000000003,0.81601675977653632,0.18979189944134078,0,0,45.257757802511001,41.749908341985829,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,60.8,1.0363320639756282,0,0,0,66.118725888983008,0,0,0]
[null,692,1.0283159171348661,404.03000000000003,0.7659096601737494,0.26240625696111675,0,0,68.703318853302676,11.323750190103384,0,0,0.15548982713999998,55.037456127405946,71505.589169940562,42.10316498299072,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,692,1.0283159171348661,83.275000000000006,0.7659096601737494,0.26240625696111675,0,0,68.703318853302676,11.323750190103384,0,0,42.10316498299072,0,0,0,null,null,701,107.09999999999998,0.74097092759447725,0.28989174823361646,0,0,89.025527390242857,54.667264273709385,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,128.85,1.2884875621890548,0,0,0,85.987067226352139,0,0,0]
[null,693,1.0014516358463728,351.5,0.64482503556187765,0.35662660028449511,0,0,68.727645807813602,39.993735517572844,0,0,0.1317398360625,83.328786034732289,111166.33042306433,48.59353799573195,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD73+AE73)*100","v":101.74232823812123},{"$f":"AG78+((AC77-AF78)*AE74)","v":24997.850963048964},null,0,0,{"$f":"AF79-AF78","v":50.629551853887946},null,null,null,693,1.0014516358463728,70.37,0.64482503556187765,0.35662660028449511,0,0,68.727645807813602,39.993735517572844,0,0,48.59353799573195,0,0,0,null,null,702,52.760000000000005,0.99674336283185849,0,0,0,43.348036390826806,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,107.04285714285713,0.55109874999999997,0.4612829166666666,0,0,54.369633143962083,31.65610646205263,0,0]
[null,694,1.0170000000000001,304,1.0170000000000001,0,0,0,112.08184597530671,0,0,0,0.11570612400000001,74.991603524267717,98514.437625520077,37.495801762133866,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD73:AF73)*100","v":101.74232823812123},{"$f":"AD77+((AC78-AC77)*AF74)","v":24997.850963048964},null,{"$f":"AD73*100","v":79.359327341064628},{"$f":"$AD$74*AF78","v":12501.815209817049},{"$f":"AG79-AG78","v":17301.826110910799},null,null,null,694,1.0170000000000001,101.7,1.0170000000000001,0,0,0,112.08184597530671,0,0,0,37.495801762133866,0,0,0,null,null,703,127.13181818181819,0.7899763313609468,0.25925443786982244,0,0,60.554789608913481,20.838937760158526,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731,74.533333333333331,0.99871111111111111,0,0,0,76.089562563005842,0,0,0]
[null,695,0.9950051334702259,1948,0,0.9950051334702259,0,0,0,124.90279070618334,0,0,1.4507950949999999,12.759642498707356,17132.525242981974,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(_xlfn.ANCHORARRAY(AD82))*100","v":129.98887919495257},{"$f":"AG85","v":29803.641320727846},{"$f":"AH78/AH77","v":341.73374002681709},null,null,null,695,0.9950051334702259,95.25,0,0.9950051334702259,0,0,0,124.90279070618334,0,0,0,0,0,0,null,null,704,121.39999999999999,0.64594475246553151,0.54082370835582161,0,0,108.23487986374634,21.977016585913347,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,101.57000000000001,0.62150409118664762,0.37599353755342968,0,0,71.306540504812773,52.885554893772301,0,0]
[null,696,1.64,740,1.64,0,0,0,245.01812606345007,0,0,0,0.90837959999999995,54.301314424872722,44235.881865253046,54.301314424872722,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696,1.64,164,1.64,0,0,0,245.01812606345007,0,0,0,54.301314424872722,0,0,0,null,null,705,107.15,1.0710237154150197,0,0,0,98.262129658541582,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,111.2,0.82567627494456763,0.17694013303769401,0,0,67.472379444027396,40.304112146425304,0,0]
[null,697,1.0768,300,0.82346666666666668,0,0.2533333333333333,0,40.053429167302326,0,0,2.4143922849582902,0.12089772,67.18861970098132,83362.142438643146,61.842494634314789,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,697,1.0768000000000002,102.13333333333333,0.82346666666666668,0,0,0.2533333333333333,40.053429167302326,0,0,2.4143922849582902,61.842494634314789,0,0,0,null,null,706,72.600000000000009,1.0012709835396545,0,0,0,58.851606469437023,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,82.278571428571439,0.67320742022299118,0.27162389465590153,5.0419309880815069E-2,0,44.6651010966592,14.502618759907778,29.0679194068206,0]
[null,698,1.0016653771760153,517,0.62273307543520307,0.37893230174081238,0,0,59.584914057531535,23.524699967490761,0,0,0.12920631949999997,71.210468838734471,94979.39040983656,46.022321588327287,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD82, $AD$73:$AG$73, $AD$72:$AG$72)","v":"Rain Water Tank"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD73:AG73,,-1,TRUE))","v":0.79359327341064634},{"$f":"AD82*100*_xlfn.XLOOKUP(AD82, $AD$73:$AG$73, $AD$74:$AG$74)","v":12501.815209817049},{"$f":"SUM($AD$82:AD82)*100","v":79.359327341064628},{"$f":"SUM($AE$82:AE82)","v":12501.815209817049},{"$f":"AC82&\" $\"&ROUND(_xlfn.XLOOKUP(AC82, $AD$72:$AG$72, $AD$74:$AG$74),0)&\" per %\"","v":"Rain Water Tank $158 per %"},null,null,null,698,1.0016653771760156,105.19375000000001,0.62273307543520307,0.37893230174081238,0,0,59.584914057531535,23.524699967490761,0,0,46.022321588327287,0,0,0,null,null,707,69.5,1.010909090909091,0,0,0,54.798827919647358,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,97.974999999999994,0.73014714714714724,0.3225825825825826,0,0,67.758938593074149,26.968363220266415,0,0]
[null,699,1.0410597609561754,502,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,0.195587541,58.199147258488814,74687.712147680679,71.1567252302101,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD83, $AD$73:$AG$73, $AD$72:$AG$72)","v":"Infiltration"},0.28246550956831334,{"$f":"AD83*100*_xlfn.XLOOKUP(AD83, $AD$73:$AG$73, $AD$74:$AG$74)","v":4805.7903576788813},{"$f":"SUM($AD$82:AD83)*100","v":107.60587829789597},{"$f":"SUM($AE$82:AE83)","v":17307.605567495928},{"$f":"AC83&\" $\"&ROUND(_xlfn.XLOOKUP(AC83, $AD$72:$AG$72, $AD$74:$AG$74),0)&\" per %\"","v":"Infiltration $170 per %"},null,null,null,699,1.0410597609561754,78.066666666666663,0.40520318725099602,0.63585657370517934,0,0,117.65703578908257,78.180472186190016,0,0,71.1567252302101,0,0,0,null,null,708,222,0,0,0,2.2200000000000002,0,0,0,144.64602427903267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,113.65,0,1.1046094420600858,0,0,0,21.520170217673236,0,0]
[null,700,1.0058086592178772,358,0.81601675977653632,0.18979189944134078,0,0,45.257757802511001,41.749908341985829,0,0,0.13475975287500003,75.175782037682097,99855.221589987588,47.550758210415815,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD84, $AD$73:$AG$73, $AD$72:$AG$72)","v":"Raingarden"},0.22383000897056604,{"$f":"AD84*100*_xlfn.XLOOKUP(AD84, $AD$73:$AG$73, $AD$74:$AG$74)","v":12496.035753231916},{"$f":"SUM($AD$82:AD84)*100","v":129.98887919495257},{"$f":"SUM($AE$82:AE84)","v":29803.641320727846},{"$f":"AC84&\" $\"&ROUND(_xlfn.XLOOKUP(AC84, $AD$72:$AG$72, $AD$74:$AG$74),0)&\" per %\"","v":"Raingarden $558 per %"},null,null,null,700,1.005808659217877,87.075000000000003,0.81601675977653632,0.18979189944134078,0,0,45.257757802511001,41.749908341985829,0,0,47.550758210415815,0,0,0,null,null,709,81.900000000000006,0.26724778761061946,0,0,0.73168141592920355,92.478117092468949,0,0,12.539187798271525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,98.23,0.94056396585878843,6.555308273618822E-2,0,0,51.811863443278583,65.273039809776392,0,0]
[null,701,1.0308626758280937,308.54000000000002,0.74097092759447725,0.28989174823361646,0,0,89.025527390242857,54.667264273709385,0,0,0.1190348419725,79.548437565363187,103095.33964890463,41.094771748028769,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD85, $AD$73:$AG$73, $AD$72:$AG$72)","v":"Buffer Strip"},0,{"$f":"AD85*100*_xlfn.XLOOKUP(AD85, $AD$73:$AG$73, $AD$74:$AG$74)","v":0},{"$f":"SUM($AD$82:AD85)*100","v":129.98887919495257},{"$f":"SUM($AE$82:AE85)","v":29803.641320727846},{"$f":"AC85&\" $\"&ROUND(_xlfn.XLOOKUP(AC85, $AD$72:$AG$72, $AD$74:$AG$74),0)&\" per %\"","v":"Buffer Strip $0 per %"},null,null,null,701,1.0308626758280937,107.09999999999998,0.74097092759447725,0.28989174823361646,0,0,89.025527390242857,54.667264273709385,0,0,41.094771748028769,0,0,0,null,null,710,55.7,1.0008450704225351,0,0,0,60.8640303066217,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743,105.41666666666667,0.40079571537872993,0.6038446824789595,0,0,82.29295508760886,17.649411818865627,0,0]
[null,702,0.99674336283185849,339,0.99674336283185849,0,0,0,43.348036390826806,0,0,0,0.12645757800000001,63.72694331025145,85417.711314126384,41.187087966642693,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702,0.99674336283185849,52.760000000000005,0.99674336283185849,0,0,0,43.348036390826806,0,0,0,41.187087966642693,0,0,0,null,null,711,69.95,1.0187953177626856,0,0,0,54.374644591798472,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,78.399999999999991,1.0000190023752968,0,0,0,92.10446212701676,0,0,0]
[null,703,1.0492307692307692,845,0.7899763313609468,0.25925443786982244,0,0,60.554789608913481,20.838937760158526,0,0,0.13272402,69.305776804777906,88248.353839851043,24.193349699191632,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703,1.0492307692307692,127.13181818181819,0.7899763313609468,0.25925443786982244,0,0,60.554789608913481,20.838937760158526,0,0,24.193349699191632,0,0,0,null,null,712,109.625,0.80772825800700931,0.19641430828758386,0,0,135.85411616931532,60.513369480131686,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748,63.25,1.0109414225941422,0,0,0,49.326747904963504,0,0,0]
[null,704,1.1867684608213531,407.62,0.64594475246553151,0.54082370835582161,0,0,108.23487986374634,21.977016585913347,0,0,0.18104364707999998,60.202721375532519,67773.251596756803,54.045495917204313,0,0,0,null,null,null,null,null,null,null,null,null,"Industrial",null,null,null,null,null,null,null,null,704,1.1867684608213531,121.39999999999999,0.64594475246553151,0.54082370835582161,0,0,108.23487986374634,21.977016585913347,0,0,54.045495917204313,0,0,0,null,null,713,99.96,0.73025159465929723,0.26912386124455728,0,0,152.57849028589365,4416.4391643408871,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,749,67.683333333333337,0.71419023136246795,0.30503534704370178,0,0,46.181902743260054,54.323285980626345,0,0]
[null,705,1.0710237154150197,506,1.0710237154150197,0,0,0,98.262129658541582,0,0,0,0.10141014825000001,83.194522681014703,103777.65244168608,20.798630670253676,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705,1.0710237154150197,107.15,1.0710237154150197,0,0,0,98.262129658541582,0,0,0,20.798630670253676,0,0,0,null,null,714,80.416666666666671,0.81010526315789477,0.20690526315789473,0,0,56.388520343529215,38.296727133908227,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,73.75,0.59857923497267751,0.28830601092896174,0.11180327868852459,0,41.326187760013177,20.612979192306319,367.04079427661037,0]
[null,706,1.0012709835396545,441.06,1.0012709835396545,0,0,0,58.851606469437023,0,0,0,0.16527650206500002,80.161074537534901,106959.67997199135,24.798995342081117,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,706,1.0012709835396547,72.600000000000009,1.0012709835396545,0,0,0,58.851606469437023,0,0,0,24.798995342081117,0,0,0,null,null,715,71.88333333333334,1.0134050179211469,0,0,0,71.066141316857326,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,754,88.8125,0.68079012345679013,0.35950740740740739,0,0,74.982382811898702,33.06104787744119,0,0]
[null,707,1.010909090909091,88,1.010909090909091,0,0,0,54.798827919647358,0,0,0,3.3293280000000001E-2,125.90143935257821,166389.83396990146,173.11447910979507,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"AVERAGE(CC5:CC1002)","v":0},{"$f":"AVERAGE(CD5:CD1002)","v":0.9950051334702259},{"$f":"AVERAGE(CE5:CE1002)","v":0},{"$f":"AVERAGE(CF5:CF1002)","v":0},null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD92,0)&\" per %\"","v":{"$error":"#DIV/0!"}},null,null,707,1.010909090909091,69.5,1.010909090909091,0,0,0,54.798827919647358,0,0,0,173.11447910979507,0,0,0,null,null,717,114.75,0.78457233368532198,0.23913410770855331,0,0,67.06906850585807,99.406075716115225,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,755,111.6,0.64847127207690591,0.38863626201654372,0,0,127.50922796739296,91.749222372500299,0,0]
[null,708,2.2200000000000002,453,0,0,2.2200000000000002,0,0,0,0,144.64602427903267,0.75273651000000008,70.886131103631911,42659.57205921266,0,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"AVERAGEIF(CG5:CG1001,\"<>0\")","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(CH5:CH1001,\"<>0\")","v":124.90279070618334},{"$f":"IFERROR(AVERAGEIF(CI5:CI1001,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIF(CJ5:CJ1001,\"<>0\"),0)","v":0},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH97,0)&\" per %\"","v":{"$error":"#DIV/0!"}},null,null,708,2.2200000000000002,222,0,0,0,2.2200000000000002,0,0,0,144.64602427903267,0,0,0,0,null,null,718,104.7,1.0470000000000002,0,0,0,105.81973890188044,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,756,80.685714285714283,0.50533622559652924,0.26847071583514104,0.23049891540130155,0,55.944642908985713,25.298192226329736,216.18266941859193,0]
[null,709,0.99892920353982295,452,0.26724778761061946,0,0.73168141592920355,0,92.478117092468949,0,0,12.539187798271525,0.16897986299999998,29.990498122300565,40110.415852567763,97.879493843002521,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,0.99892920353982295,81.900000000000006,0.26724778761061946,0,0,0.73168141592920355,92.478117092468949,0,0,12.539187798271525,97.879493843002521,0,0,0,null,null,719,100,1.0026415094339622,0,0,0,140.77856958793359,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757,103.5,1.0342639821029083,0,0,0,140.42975935475565,0,0,0]
[null,710,1.0008450704225351,284,1.0008450704225351,0,0,0,60.8640303066217,0,0,0,0.10637682,85.796429152718446,114527.70387088107,46.323547299186394,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,710,1.0008450704225351,55.7,1.0008450704225351,0,0,0,60.8640303066217,0,0,0,46.323547299186394,0,0,0,null,null,720,128.06785714285715,0.77550327300731614,0.22786484405082785,0,0,67.328220619005236,45.007618200121975,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,102,0.70933956212833249,0.29176763402302947,0,0,114.5017477302535,29.873683129678913,0,0]
[null,711,1.0187953177626856,362.21999999999997,1.0187953177626856,0,0,0,54.374644591798472,0,0,0,0.13810874397,61.174571603041706,80221.761088736966,41.435082325542787,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD91+AE91)*100","v":99.50051334702259},{"$f":"AG96+((AC95-AF96)*AE92)","v":{"$error":"#DIV/0!"}},null,0,0,{"$f":"AF97-AF96","v":99.50051334702259},null,null,null,711,1.0187953177626856,69.95,1.0187953177626856,0,0,0,54.374644591798472,0,0,0,41.435082325542787,0,0,0,null,null,721,59.7,1.0095440729483283,0,0,0,54.872922143310724,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,85.1,1.0080462260743952,0,0,0,108.85731800599437,0,0,0]
[null,712,1.0041425662945931,493.63,0.80772825800700931,0.19641430828758386,0,0,135.85411616931532,60.513369480131686,0,0,0.18550632945375001,49.275327757678433,65560.512443558298,52.896220099553119,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD91:AF91)*100","v":99.50051334702259},{"$f":"AD95+((AC96-AC95)*AF92)","v":{"$error":"#DIV/0!"}},null,{"$f":"AD91*100","v":0},{"$f":"$AD$92*AF96","v":{"$error":"#DIV/0!"}},{"$f":"AG97-AG96","v":{"$error":"#DIV/0!"}},null,null,null,712,1.0041425662945931,109.625,0.80772825800700931,0.19641430828758386,0,0,135.85411616931532,60.513369480131686,0,0,52.896220099553119,0,0,0,null,null,722,109.57499999999999,0.65797705751020108,0.39409500346446996,0,0,75.191065011692757,30.159457755375016,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,112.55,0.69269436120947958,0.32969218196676647,0,0,98.919465070175363,75.390879575019554,0,0]
[null,713,0.99937545590385457,1244.78,0.73025159465929723,0.26912386124455728,0,0,152.57849028589365,4416.4391643408871,0,0,0.23278398278250001,522.17654794465182,698066.63197040244,14.000669223594906,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AC95:AC96)","v":99.50051334702259},{"$f":"AVERAGE(AD95:AD96)","v":{"$error":"#DIV/0!"}},{"$f":"AH96/AH95","v":{"$error":"#DIV/0!"}},null,null,null,713,0.99937545590385457,99.96,0.73025159465929723,0.26912386124455728,0,0,152.57849028589365,4416.4391643408871,0,0,14.000669223594906,0,0,0,null,null,723,100.55000000000001,1.0053462223352836,0,0,0,136.31315092387501,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,110,0.59949044585987254,0.43716560509554137,0,0,160.10482125942693,108.75230320092055,0,0]
[null,714,1.0170105263157896,475,0.81010526315789477,0.20690526315789473,0,0,56.388520343529215,38.296727133908227,0,0,0.18079269000000001,33.855430432235622,44474.501306750615,42.166741949519114,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,1.0170105263157896,80.416666666666671,0.81010526315789477,0.20690526315789473,0,0,56.388520343529215,38.296727133908227,0,0,42.166741949519114,0,0,0,null,null,724,96.37222222222222,0.54678110030672866,0.45427962539972594,0,0,60.321514014411882,23.256731354262637,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,99.75,0.99718804159445407,0,0,0,116.64008508123229,0,0,0]
[null,715,1.0134050179211469,558,1.0134050179211469,0,0,0,71.066141316857326,0,0,0,0.10581544499999999,77.439552919136077,102091.12320247279,21.063358674956053,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,715,1.0134050179211469,71.88333333333334,1.0134050179211469,0,0,0,71.066141316857326,0,0,0,21.063358674956053,0,0,0,null,null,725,97.51428571428572,0.71512659976061133,0.40207239971764419,0,0,87.121403537535372,16.892041784283901,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768,70.699999999999989,0.99896202531645573,0,0,0,51.100306476040302,0,0,0]
[null,716,1.011957236842105,608,0.28976151315789472,0.72219572368421037,0,0,191.18009397248036,65.830861185150013,0,0,0.4605295949999999,33.86164465444034,44704.792424686042,45.5939368848843,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD100, $AD$91:$AG$91, $AD$90:$AG$90)","v":"Raingarden"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD91:AG91,,-1,TRUE))","v":0.9950051334702259},{"$f":"AD100*100*_xlfn.XLOOKUP(AD100, $AD$91:$AG$91, $AD$92:$AG$92)","v":12427.891793740964},{"$f":"SUM($AD$100:AD100)*100","v":99.50051334702259},{"$f":"SUM($AE$100:AE100)","v":12427.891793740964},{"$f":"AC100&\" $\"&ROUND(_xlfn.XLOOKUP(AC100, $AD$90:$AG$90, $AD$92:$AG$92),0)&\" per %\"","v":"Raingarden $125 per %"},null,null,null,716,1.011957236842105,96.4,0.28976151315789472,0.72219572368421037,0,0,191.18009397248036,65.830861185150013,0,0,45.5939368848843,0,0,0,null,null,726,66.775000000000006,1.0315132575757575,0,0,0,47.962539835624277,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,769,58.45,1.0005702346512375,0,0,0,52.590546643718035,0,0,0]
[null,717,1.0237064413938752,142.05000000000001,0.78457233368532198,0.23913410770855331,0,0,67.06906850585807,99.406075716115225,0,0,0.10884499875,107.55637988444055,140368.26623221199,90.180866487989377,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD101, $AD$91:$AG$91, $AD$90:$AG$90)","v":"Rain Water Tank"},0,{"$f":"AD101*100*_xlfn.XLOOKUP(AD101, $AD$91:$AG$91, $AD$92:$AG$92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($AD$100:AD101)*100","v":99.50051334702259},{"$f":"SUM($AE$100:AE101)","v":{"$error":"#DIV/0!"}},{"$f":"AC101&\" $\"&ROUND(_xlfn.XLOOKUP(AC101, $AD$90:$AG$90, $AD$92:$AG$92),0)&\" per %\"","v":{"$error":"#DIV/0!"}},null,null,null,717,1.0237064413938752,114.75,0.78457233368532198,0.23913410770855331,0,0,67.06906850585807,99.406075716115225,0,0,90.180866487989377,0,0,0,null,null,727,60.8,1.0363320639756282,0,0,0,66.118725888983008,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,104.95,0.91806268136970404,0.11347069065583285,0,0,57.316931254884004,26.186699710503792,0,0]
[null,718,1.0470000000000002,273.64999999999998,1.0470000000000002,0,0,0,105.81973890188044,0,0,0,0.10722694758750001,80.974432033816072,103325.95408431132,40.487216016908043,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD102, $AD$91:$AG$91, $AD$90:$AG$90)","v":"Rain Water Tank"},0,{"$f":"AD102*100*_xlfn.XLOOKUP(AD102, $AD$91:$AG$91, $AD$92:$AG$92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($AD$100:AD102)*100","v":99.50051334702259},{"$f":"SUM($AE$100:AE102)","v":{"$error":"#DIV/0!"}},{"$f":"AC102&\" $\"&ROUND(_xlfn.XLOOKUP(AC102, $AD$90:$AG$90, $AD$92:$AG$92),0)&\" per %\"","v":{"$error":"#DIV/0!"}},null,null,null,718,1.0470000000000002,104.7,1.0470000000000002,0,0,0,105.81973890188044,0,0,0,40.487216016908043,0,0,0,null,null,728,128.85,1.2884875621890548,0,0,0,85.987067226352139,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771,89.61999999999999,0.61794565416285452,0.4200512351326624,0,0,84.508009706149693,67.909953536047638,0,0]
[null,719,1.0026415094339622,318,1.0026415094339622,0,0,0,140.77856958793359,0,0,0,0.11932587,88.773860067672871,118289.88760576383,44.976420664378082,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD103, $AD$91:$AG$91, $AD$90:$AG$90)","v":"Rain Water Tank"},0,{"$f":"AD103*100*_xlfn.XLOOKUP(AD103, $AD$91:$AG$91, $AD$92:$AG$92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($AD$100:AD103)*100","v":99.50051334702259},{"$f":"SUM($AE$100:AE103)","v":{"$error":"#DIV/0!"}},{"$f":"AC103&\" $\"&ROUND(_xlfn.XLOOKUP(AC103, $AD$90:$AG$90, $AD$92:$AG$92),0)&\" per %\"","v":{"$error":"#DIV/0!"}},null,null,null,719,1.0026415094339622,100,1.0026415094339622,0,0,0,140.77856958793359,0,0,0,44.976420664378082,0,0,0,null,null,729,80,1.1033037872683318,0,0,0,432.55911541366004,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,61.95,1.0290891419050263,0,0,0,53.830743187694551,0,0,0]
[null,720,1.0033681170581441,1298.5,0.77550327300731614,0.22786484405082785,0,0,67.328220619005236,45.007618200121975,0,0,0.16253346912500002,67.351923836191077,89680.475834830198,17.305529743872189,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720,1.0033681170581443,128.06785714285715,0.77550327300731614,0.22786484405082785,0,0,67.328220619005236,45.007618200121975,0,0,17.305529743872189,0,0,0,null,null,730,107.04285714285713,0.55109874999999997,0.4612829166666666,0,0,54.369633143962083,31.65610646205263,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773,112.33333333333333,1.2306884480746789,0,0,0,53.600346792182584,0,0,0]
[null,721,1.0095440729483283,329,1.0095440729483283,0,0,0,54.872922143310724,0,0,0,0.12430339499999998,67.351529866424812,89131.327933777546,39.710848254576646,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,1.0095440729483283,59.7,1.0095440729483283,0,0,0,54.872922143310724,0,0,0,39.710848254576646,0,0,0,null,null,731,74.533333333333331,0.99871111111111111,0,0,0,76.089562563005842,0,0,0]
[null,722,1.052072060974671,519.55999999999995,0.65797705751020108,0.39409500346446996,0,0,75.191065011692757,30.159457755375016,0,0,0.20457049908000002,47.239731554425205,59988.793684320401,28.145406592019473,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,1.052072060974671,109.57499999999999,0.65797705751020108,0.39409500346446996,0,0,75.191065011692757,30.159457755375016,0,0,28.145406592019473,0,0,0,null,null,732,101.57000000000001,0.62150409118664762,0.37599353755342968,0,0,71.306540504812773,52.885554893772301,0,0]
[null,723,1.0053462223352836,393.1,1.0053462223352836,0,0,0,136.31315092387501,0,0,0,0.1479041988,69.72368930854087,92655.86267854966,34.861844654270442,0,0,0,null,null,null,null,null,null,null,null,null,"Seperate dwelling",null,null,null,null,null,null,null,null,723,1.0053462223352836,100.55000000000001,1.0053462223352836,0,0,0,136.31315092387501,0,0,0,34.861844654270442,0,0,0,null,null,733,159.6,1.5959999999999999,0,0,0,69.419339993902781,0,0,0]
[null,724,1.0010607257064545,766.14999999999986,0.54678110030672866,0.45427962539972594,0,0,60.321514014411882,23.256731354262637,0,0,0.19135718741249999,51.155714561566192,68271.890282433742,28.611743172918391,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,1.0010607257064545,96.37222222222222,0.54678110030672866,0.45427962539972594,0,0,60.321514014411882,23.256731354262637,0,0,28.611743172918391,0,0,0,null,null,734,111.2,0.82567627494456763,0.17694013303769401,0,0,67.472379444027396,40.304112146425304,0,0]
[null,725,1.1171989994782554,651.66,0.71512659976061133,0.40207239971764419,0,0,87.121403537535372,16.892041784283901,0,0,0.1362333435375,74.22008378319255,88756.281212539223,34.019505936120517,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,725,1.1171989994782552,97.51428571428572,0.71512659976061133,0.40207239971764419,0,0,87.121403537535372,16.892041784283901,0,0,34.019505936120517,0,0,0,null,null,735,101.60833333333333,0.73273744855967082,0.27670246913580249,0,0,75.602295780059578,71.591287479968756,0,0]
[null,726,1.0315132575757575,264,1.0315132575757575,0,0,0,47.962539835624277,0,0,0,0.101915572875,74.960599556745194,97088.196262472964,48.503917360246895,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"AVERAGE(CO6:CO1003)","v":0.77078860250207637},{"$f":"AVERAGE(CP6:CP1003)","v":0.21037367459253031},5.0458929279335622E-3,6.0840757225372584E-2,null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD111,0)&\" per %\"","v":"Rainwater Tanks $83 per %"},null,null,726,1.0315132575757575,66.775000000000006,1.0315132575757575,0,0,0,47.962539835624277,0,0,0,48.503917360246895,0,0,0,null,null,737,88.72,1.0030474683544304,0,0,0,83.937061414761516,0,0,0]
[null,727,1.0363320639756282,262.60000000000002,1.0363320639756282,0,0,0,66.118725888983008,0,0,0,0.20369738879999999,52.186561818711759,67277.205733104172,61.234098005333827,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"AVERAGEIF(CS6:CS1002,\"<>0\")","v":82.905342970830006},{"$f":"IF(AE110=0,0,AVERAGEIF(CT6:CT1002,\"<>0\"))","v":356.19392378246363},{"$f":"IF(AF110=0,0,AVERAGEIF(CU6:CU1002,\"<>0\"))","v":196.21994675870204},{"$f":"IF(AG110=0,0,AVERAGEIF(CV6:CV1002,\"<>0\"))","v":83.089296346046581},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH116,0)&\" per %\"","v":"Remaining Treatment $293 per %"},null,null,727,1.0363320639756282,60.8,1.0363320639756282,0,0,0,66.118725888983008,0,0,0,61.234098005333827,0,0,0,null,null,738,82.278571428571439,0.67320742022299118,0.27162389465590153,5.0419309880815069E-2,0,44.6651010966592,14.502618759907778,29.0679194068206,0]
[null,728,1.2884875621890548,201,1.2884875621890548,0,0,0,85.987067226352139,0,0,0,9.6925510500000006E-2,110.24205634852619,114307.643115554,55.12102817426311,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,1.2884875621890548,128.85,1.2884875621890548,0,0,0,85.987067226352139,0,0,0,55.12102817426311,0,0,0,null,null,739,93.25,0.84548717948717955,0.21601282051282053,0,0,58.515370673579831,9.170514031199696,0,0]
[null,729,1.1033037872683318,2482,1.1033037872683318,0,0,0,432.55911541366004,0,0,0,4.5548719999999994E-2,38.456415008326388,46567.388380161879,34.955361775162906,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,729,1.1033037872683318,80,1.1033037872683318,0,0,0,432.55911541366004,0,0,0,34.955361775162906,0,0,0,null,null,740,97.974999999999994,0.73014714714714724,0.3225825825825826,0,0,67.758938593074149,26.968363220266415,0,0]
[null,730,1.0123816666666665,480,0.55109874999999997,0.4612829166666666,0,0,54.369633143962083,31.65610646205263,0,0,0.18186424259999998,64.991292891469897,85766.778949831758,46.395840297432514,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD110+AE110)*100","v":98.116227709460674},{"$f":"AG115+((AC114-AF115)*AE111)","v":13883.631806208996},null,0,0,{"$f":"AF116-AF115","v":27.626032474583653},null,null,null,730,1.0123816666666665,107.04285714285713,0.55109874999999997,0.4612829166666666,0,0,54.369633143962083,31.65610646205263,0,0,46.395840297432514,0,0,0,null,null,741,113.65,0,1.1046094420600858,0,0,0,21.520170217673236,0,0]
[null,731,0.99871111111111111,360,0.99871111111111111,0,0,0,76.089562563005842,0,0,0,0.13455634799999999,63.326242976048292,84713.385173687187,34.752206511246023,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD110:AF110)*100","v":98.620817002254029},{"$f":"AD114+((AC115-AC114)*AF111)","v":13982.642290375919},null,{"$f":"AD110*100","v":77.07886025020764},{"$f":"$AD$111*AF115","v":6390.2493448441401},{"$f":"AG116-AG115","v":8097.9145162334626},null,null,null,731,0.99871111111111111,74.533333333333331,0.99871111111111111,0,0,0,76.089562563005842,0,0,0,34.752206511246023,0,0,0,null,null,742,98.23,0.94056396585878843,6.555308273618822E-2,0,0,51.811863443278583,65.273039809776392,0,0]
[null,732,0.9974976287400773,491.3,0.62150409118664762,0.37599353755342968,0,0,71.306540504812773,52.885554893772301,0,0,0.18340891643625001,65.338829149290731,87512.012460431055,43.783152195324575,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF122","v":104.70489272479129},{"$f":"AG122","v":14488.163861077603},{"$f":"AH115/AH114","v":293.12622156958878},null,null,null,732,0.9974976287400773,101.57000000000001,0.62150409118664762,0.37599353755342968,0,0,71.306540504812773,52.885554893772301,0,0,43.783152195324575,0,0,0,null,null,743,105.41666666666667,0.40079571537872993,0.6038446824789595,0,0,82.29295508760886,17.649411818865627,0,0]
[null,733,1.5959999999999999,103.5,1.5959999999999999,0,0,0,69.419339993902781,0,0,0,4.1213907000000001E-2,107.0466344253805,89608.318077575794,107.04663442538053,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733,1.5959999999999999,159.6,1.5959999999999999,0,0,0,69.419339993902781,0,0,0,107.04663442538053,0,0,0,null,null,744,86.711538461538467,0.52585452162516377,0.25570642201834859,0.22234600262123197,0,59.63001086237383,28.604177014404861,78.08343078194028,0]
[null,734,1.0026164079822617,315.70000000000005,0.82567627494456763,0.17694013303769401,0,0,67.472379444027396,40.304112146425304,0,0,0.11845985550000002,99.527649487085199,132622.47708495977,76.651545020625974,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,734,1.0026164079822617,111.2,0.82567627494456763,0.17694013303769401,0,0,67.472379444027396,40.304112146425304,0,0,76.651545020625974,0,0,0,null,null,745,130.595,0.74414328922495288,0.25444196597353497,0,0,66.484501605840535,67.266403365832062,0,0]
[null,735,1.0094399176954734,607.5,0.73273744855967082,0.27670246913580249,0,0,75.602295780059578,71.591287479968756,0,0,0.153002070125,74.277648720447232,98307.322597675637,27.978097633906273,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD119, $AD$110:$AG$110, $AD$109:$AG$109)","v":"Rain Water Tank"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD110:AG110,,-1,TRUE))","v":0.77078860250207637},{"$f":"AD119*100*_xlfn.XLOOKUP(AD119, $AD$110:$AG$110, $AD$111:$AG$111)","v":6390.2493448441401},{"$f":"SUM($AD$119:AD119)*100","v":77.07886025020764},{"$f":"SUM($AE$119:AE119)","v":6390.2493448441401},{"$f":"AC119&\" $\"&ROUND(_xlfn.XLOOKUP(AC119, $AD$109:$AG$109, $AD$111:$AG$111),0)&\" per %\"","v":"Rain Water Tank $83 per %"},null,null,null,735,1.0094399176954736,101.60833333333333,0.73273744855967082,0.27670246913580249,0,0,75.602295780059578,71.591287479968756,0,0,27.978097633906273,0,0,0,null,null,746,78.399999999999991,1.0000190023752968,0,0,0,92.10446212701676,0,0,0]
[null,736,1.115174672489083,229,1.115174672489083,0,0,0,61.444146247537148,0,0,0,0.19114818749999998,59.843629404339339,71694.067900035472,60.90751614930538,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD120, $AD$110:$AG$110, $AD$109:$AG$109)","v":"Raingarden"},0.21037367459253031,{"$f":"AD120*100*_xlfn.XLOOKUP(AD120, $AD$110:$AG$110, $AD$111:$AG$111)","v":7493.382461364854},{"$f":"SUM($AD$119:AD120)*100","v":98.116227709460674},{"$f":"SUM($AE$119:AE120)","v":13883.631806208994},{"$f":"AC120&\" $\"&ROUND(_xlfn.XLOOKUP(AC120, $AD$109:$AG$109, $AD$111:$AG$111),0)&\" per %\"","v":"Raingarden $356 per %"},null,null,null,736,1.115174672489083,56.75,1.115174672489083,0,0,0,61.444146247537148,0,0,0,60.90751614930538,0,0,0,null,null,747,106.04166666666667,0.86948470481262574,0.13005780346820808,0,0,94.833939063009907,79.630565937673595,0,0]
[null,737,1.0030474683544304,632,1.0030474683544304,0,0,0,83.937061414761516,0,0,0,0.11862340275,66.608272906002284,88718.641306623293,18.366679091009356,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD121, $AD$110:$AG$110, $AD$109:$AG$109)","v":"Infiltration"},6.0840757225372584E-2,{"$f":"AD121*100*_xlfn.XLOOKUP(AD121, $AD$110:$AG$110, $AD$111:$AG$111)","v":505.52157070168579},{"$f":"SUM($AD$119:AD121)*100","v":104.20030343199794},{"$f":"SUM($AE$119:AE121)","v":14389.153376910679},{"$f":"AC121&\" $\"&ROUND(_xlfn.XLOOKUP(AC121, $AD$109:$AG$109, $AD$111:$AG$111),0)&\" per %\"","v":"Infiltration $83 per %"},null,null,null,737,1.0030474683544304,88.72,1.0030474683544304,0,0,0,83.937061414761516,0,0,0,18.366679091009356,0,0,0,null,null,748,63.25,1.0109414225941422,0,0,0,49.326747904963504,0,0,0]
[null,738,0.99525062475970782,416.15999999999997,0.67320742022299118,0.27162389465590153,0,5.0419309880815069E-2,44.6651010966592,14.502618759907778,29.0679194068206,0,0.15500817487499999,59.668405893896512,80097.72328726665,52.358741886310249,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD122, $AD$110:$AG$110, $AD$109:$AG$109)","v":"Buffer Strip"},5.0458929279335622E-3,{"$f":"AD122*100*_xlfn.XLOOKUP(AD122, $AD$110:$AG$110, $AD$111:$AG$111)","v":99.010484166923462},{"$f":"SUM($AD$119:AD122)*100","v":104.70489272479129},{"$f":"SUM($AE$119:AE122)","v":14488.163861077603},{"$f":"AC122&\" $\"&ROUND(_xlfn.XLOOKUP(AC122, $AD$109:$AG$109, $AD$111:$AG$111),0)&\" per %\"","v":"Buffer Strip $196 per %"},null,null,null,738,0.99525062475970771,82.278571428571439,0.67320742022299118,0.27162389465590153,5.0419309880815069E-2,0,44.6651010966592,14.502618759907778,29.0679194068206,0,52.358741886310249,0,0,0,null,null,749,67.683333333333337,0.71419023136246795,0.30503534704370178,0,0,46.181902743260054,54.323285980626345,0,0]
[null,739,1.0615000000000001,390,0.84548717948717955,0.21601282051282053,0,0,58.515370673579831,9.170514031199696,0,0,0.10328925750000001,79.161452782897953,99632.712160572293,45.598152725762056,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739,1.0615000000000003,93.25,0.84548717948717955,0.21601282051282053,0,0,58.515370673579831,9.170514031199696,0,0,45.598152725762056,0,0,0,null,null,750,124.90833333333335,0.79502848265147585,0.21281201450025897,0,0,62.229211640886852,24.201952957484561,0,0]
[null,740,1.0527297297297298,333,0.73014714714714724,0.3225825825825826,0,0,67.758938593074149,26.968363220266415,0,0,0.26239341150000001,69.878102057742339,88681.372951424884,49.722608751207872,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,1.0527297297297298,97.974999999999994,0.73014714714714724,0.3225825825825826,0,0,67.758938593074149,26.968363220266415,0,0,49.722608751207872,0,0,0,null,null,752,73.75,0.59857923497267751,0.28830601092896174,0.11180327868852459,0,41.326187760013177,20.612979192306319,367.04079427661037,0]
[null,741,1.1046094420600858,233,0,1.1046094420600858,0,0,0,21.520170217673236,0,0,0.192644439,20.404620787280777,24679.023532241288,0,0,0,0,null,null,null,null,null,null,null,null,null,"Medium Density",null,null,null,null,null,null,null,null,741,1.1046094420600858,113.65,0,1.1046094420600858,0,0,0,21.520170217673236,0,0,0,0,0,0,null,null,753,54.5,0.99748782363496535,0,5.2448090233273518E-3,0,54.983228544997715,0,11736.279823549648,0]
[null,742,1.0061170485949766,408.89,0.94056396585878843,6.555308273618822E-2,0,0,51.811863443278583,65.273039809776392,0,0,0.15396315659999998,64.823327469291073,86077.770014097099,35.581463024783943,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,1.0061170485949766,98.23,0.94056396585878843,6.555308273618822E-2,0,0,51.811863443278583,65.273039809776392,0,0,35.581463024783943,0,0,0,null,null,754,88.8125,0.68079012345679013,0.35950740740740739,0,0,74.982382811898702,33.06104787744119,0,0]
[null,743,1.0046403978576894,522.79999999999995,0.40079571537872993,0.6038446824789595,0,0,82.29295508760886,17.649411818865627,0,0,0.19656583050000004,50.084354185927168,66603.896266708252,62.625311022090926,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,743,1.0046403978576894,105.41666666666667,0.40079571537872993,0.6038446824789595,0,0,82.29295508760886,17.649411818865627,0,0,62.625311022090926,0,0,0,null,null,755,111.6,0.64847127207690591,0.38863626201654372,0,0,127.50922796739296,91.749222372500299,0,0]
[null,744,1.0039069462647443,763,0.52585452162516377,0.25570642201834859,0,0.22234600262123197,59.63001086237383,28.604177014404861,78.08343078194028,0,0.14333419462499997,95.468253854890847,127049.72090200862,35.397209786028384,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"AVERAGE(DA6:DA1003)","v":0.86230332583745584},{"$f":"AVERAGE(DB6:DB1003)","v":0.16579092430203013},1.7496892049021558E-2,1.8447647918580036E-2,null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD129,0)&\" per %\"","v":"Rainwater Tanks $78 per %"},null,null,744,1.0039069462647441,86.711538461538467,0.52585452162516377,0.25570642201834859,0.22234600262123197,0,59.63001086237383,28.604177014404861,78.08343078194028,0,35.397209786028384,0,0,0,null,null,756,80.685714285714283,0.50533622559652924,0.26847071583514104,0.23049891540130155,0,55.944642908985713,25.298192226329736,216.18266941859193,0]
[null,745,0.99858525519848784,529,0.74414328922495288,0.25444196597353497,0,0,66.484501605840535,67.266403365832062,0,0,7.9079264519999998E-2,131.38354657152732,175777.80106632167,36.976080498842919,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"AVERAGEIF(DE6:DE1002,\"<>0\")","v":77.974580732587},{"$f":"IF(AE128=0,0,AVERAGEIF(DF6:DF1002,\"<>0\"))","v":268.8077330515107},{"$f":"IF(AF128=0,0,AVERAGEIF(DG6:DG1002,\"<>0\"))","v":752.83253275218226},{"$f":"IF(AG128=0,0,IFERROR(AVERAGEIF(DH6:DH1002,\"<>0\"),0))","v":29.116788158793351},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH134,0)&\" per %\"","v":"Remaining Treatment $289 per %"},null,null,745,0.99858525519848784,130.595,0.74414328922495288,0.25444196597353497,0,0,66.484501605840535,67.266403365832062,0,0,36.976080498842919,0,0,0,null,null,757,103.5,1.0342639821029083,0,0,0,140.42975935475565,0,0,0]
[null,746,1.0000190023752968,421,1.0000190023752968,0,0,0,92.10446212701676,0,0,0,0.15756224400000002,65.633880520598055,87685.548890671358,38.591988406664505,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746,1.0000190023752968,78.399999999999991,1.0000190023752968,0,0,0,92.10446212701676,0,0,0,38.591988406664505,0,0,0,null,null,758,102,0.70933956212833249,0.29176763402302947,0,0,114.5017477302535,29.873683129678913,0,0]
[null,747,0.9995425082808338,1539.7,0.86948470481262574,0.13005780346820808,0,0,94.833939063009907,79.630565937673595,0,0,0.11519382065999997,72.336093530327091,96685.640401993296,8.4232562709545977,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,747,0.99954250828083413,106.04166666666667,0.86948470481262574,0.13005780346820808,0,0,94.833939063009907,79.630565937673595,0,0,8.4232562709545977,0,0,0,null,null,759,82.8,0.64074268911948296,0.3602565080384561,0,0,135.97804084534286,65.984604543617564,0,0]
[null,748,1.0109414225941422,119.5,1.0109414225941422,0,0,0,49.326747904963504,0,0,0,9.0424413750000002E-2,83.45849824098147,110294.22394012797,104.43236167327001,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD128+AE128)*100","v":102.80942501394858},{"$f":"AG133+((AC132-AF133)*AE129)","v":11180.362281863429},null,0,0,{"$f":"AF134-AF133","v":20.173546426963156},null,null,null,748,1.0109414225941422,63.25,1.0109414225941422,0,0,0,49.326747904963504,0,0,0,104.43236167327001,0,0,0,null,null,760,137.5,1.1081161931161931,0,0,0,74.411564441215248,0,0,0]
[null,749,1.0192255784061697,311.2,0.71419023136246795,0.30503534704370178,0,0,46.181902743260054,54.323285980626345,0,0,0.11870573775,95.539562075750339,125233.67564839343,52.631910327076419,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD128:AF128)*100","v":104.55911421885074},{"$f":"AD132+((AC133-AC132)*AF129)","v":12497.58523751907},null,{"$f":"AD128*100","v":86.230332583745579},{"$f":"$AD$129*AF133","v":6723.7740296490974},{"$f":"AG134-AG133","v":5827.5248335173037},null,null,null,749,1.0192255784061697,67.683333333333337,0.71419023136246795,0.30503534704370178,0,0,46.181902743260054,54.323285980626345,0,0,52.631910327076419,0,0,0,null,null,761,85.1,1.0080462260743952,0,0,0,108.85731800599437,0,0,0]
[null,750,1.0078404971517347,386.2,0.79502848265147585,0.21281201450025897,0,0,62.229211640886852,24.201952957484561,0,0,9.7112385999999995E-2,84.8645190127001,112497.41525488753,52.077890218370349,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF140","v":106.40387901070874},{"$f":"AG140","v":12551.298863166401},{"$f":"AH133/AH132","v":288.86962709384932},null,null,null,750,1.0078404971517347,124.90833333333335,0.79502848265147585,0.21281201450025897,0,0,62.229211640886852,24.201952957484561,0,0,52.077890218370349,0,0,0,null,null,762,95.940000000000012,0.80183769633507862,0,0.20502617801047121,0,79.949976445480985,0,200.15182749233833,0]
[null,752,0.99868852459016377,366,0.59857923497267751,0.28830601092896174,0,0.11180327868852459,41.326187760013177,20.612979192306319,367.04079427661037,0,0.13679585999999999,156.75673851494366,209702.86051226035,58.204700832296275,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,0.99868852459016377,73.75,0.59857923497267751,0.28830601092896174,0.11180327868852459,0,41.326187760013177,20.612979192306319,367.04079427661037,0,58.204700832296275,0,0,0,null,null,763,112.55,0.69269436120947958,0.32969218196676647,0,0,98.919465070175363,75.390879575019554,0,0]
[null,753,1.0027326326582926,780.2,0.99748782363496535,0,0,5.2448090233273518E-3,54.983228544997715,0,11736.279823549648,0,2.5459804434782608E-2,59.676825068762675,79511.282079981291,42.847735138885682,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,753,1.0027326326582926,54.5,0.99748782363496535,0,5.2448090233273518E-3,0,54.983228544997715,0,11736.279823549648,0,42.847735138885682,0,0,0,null,null,764,109.7,0.92141689855805731,0,0.10101188970402226,0,89.488981199995024,0,1895.8464548391248,0]
[null,754,1.0402975308641975,405,0.68079012345679013,0.35950740740740739,0,0,74.982382811898702,33.06104787744119,0,0,0.157679197125,62.156007170555917,79824.045793812402,42.95553926183004,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD137, $AD$128:$AG$128, $AD$127:$AG$127)","v":"Rain Water Tank"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD128:AG128,,-1,TRUE))","v":0.86230332583745584},{"$f":"AD137*100*_xlfn.XLOOKUP(AD137, $AD$128:$AG$128, $AD$129:$AG$129)","v":6723.7740296490974},{"$f":"SUM($AD$137:AD137)*100","v":86.230332583745579},{"$f":"SUM($AE$137:AE137)","v":6723.7740296490974},{"$f":"AC137&\" $\"&ROUND(_xlfn.XLOOKUP(AC137, $AD$127:$AG$127, $AD$129:$AG$129),0)&\" per %\"","v":"Rain Water Tank $78 per %"},null,null,null,754,1.0402975308641975,88.8125,0.68079012345679013,0.35950740740740739,0,0,74.982382811898702,33.06104787744119,0,0,42.95553926183004,0,0,0,null,null,765,96.287499999999994,0.68582437826220444,0.35373887012588273,0,0,248.50970228419081,199.41710016737696,0,0]
[null,755,1.0371075340934497,447.3,0.64847127207690591,0.38863626201654372,0,0,127.50922796739296,91.749222372500299,0,0,0.34722780270000003,52.914440459348384,68164.556620818461,52.565843141487285,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD138, $AD$128:$AG$128, $AD$127:$AG$127)","v":"Raingarden"},0.16579092430203013,{"$f":"AD138*100*_xlfn.XLOOKUP(AD138, $AD$128:$AG$128, $AD$129:$AG$129)","v":4456.5882522143329},{"$f":"SUM($AD$137:AD138)*100","v":102.80942501394858},{"$f":"SUM($AE$137:AE138)","v":11180.36228186343},{"$f":"AC138&\" $\"&ROUND(_xlfn.XLOOKUP(AC138, $AD$127:$AG$127, $AD$129:$AG$129),0)&\" per %\"","v":"Raingarden $269 per %"},null,null,null,755,1.0371075340934497,111.6,0.64847127207690591,0.38863626201654372,0,0,127.50922796739296,91.749222372500299,0,0,52.565843141487285,0,0,0,null,null,766,110,0.59949044585987254,0.43716560509554137,0,0,160.10482125942693,108.75230320092055,0,0]
[null,756,1.0043058568329719,461,0.50533622559652924,0.26847071583514104,0,0.23049891540130155,55.944642908985713,25.298192226329736,216.18266941859193,0,0.17327213625000001,128.90408786789078,171478.18972277961,50.483669089236564,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD139, $AD$128:$AG$128, $AD$127:$AG$127)","v":"Infiltration"},1.8447647918580036E-2,{"$f":"AD139*100*_xlfn.XLOOKUP(AD139, $AD$128:$AG$128, $AD$129:$AG$129)","v":53.713625647330005},{"$f":"SUM($AD$137:AD139)*100","v":104.65418980580658},{"$f":"SUM($AE$137:AE139)","v":11234.07590751076},{"$f":"AC139&\" $\"&ROUND(_xlfn.XLOOKUP(AC139, $AD$127:$AG$127, $AD$129:$AG$129),0)&\" per %\"","v":"Infiltration $29 per %"},null,null,null,756,1.0043058568329719,80.685714285714283,0.50533622559652924,0.26847071583514104,0.23049891540130155,0,55.944642908985713,25.298192226329736,216.18266941859193,0,50.483669089236564,0,0,0,null,null,767,99.75,0.99718804159445407,0,0,0,116.64008508123229,0,0,0]
[null,757,1.0342639821029083,447,1.0342639821029083,0,0,0,140.42975935475565,0,0,0,0.173021763,64.984985286802115,83944.03085350756,33.827075375733344,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD140, $AD$128:$AG$128, $AD$127:$AG$127)","v":"Buffer Strip"},1.7496892049021558E-2,{"$f":"AD140*100*_xlfn.XLOOKUP(AD140, $AD$128:$AG$128, $AD$129:$AG$129)","v":1317.222955655642},{"$f":"SUM($AD$137:AD140)*100","v":106.40387901070874},{"$f":"SUM($AE$137:AE140)","v":12551.298863166401},{"$f":"AC140&\" $\"&ROUND(_xlfn.XLOOKUP(AC140, $AD$127:$AG$127, $AD$129:$AG$129),0)&\" per %\"","v":"Buffer Strip $753 per %"},null,null,null,757,1.0342639821029083,103.5,1.0342639821029083,0,0,0,140.42975935475565,0,0,0,33.827075375733344,0,0,0,null,null,768,70.699999999999989,0.99896202531645573,0,0,0,51.100306476040302,0,0,0]
[null,758,1.001107196151362,448.99,0.70933956212833249,0.29176763402302947,0,0,114.5017477302535,29.873683129678913,0,0,0.16822055466000002,60.092737106087149,80195.425843753037,36.098053154625248,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758,1.001107196151362,102,0.70933956212833249,0.29176763402302947,0,0,114.5017477302535,29.873683129678913,0,0,36.098053154625248,0,0,0,null,null,769,58.45,1.0005702346512375,0,0,0,52.590546643718035,0,0,0]
[null,759,1.0009991971579391,996.46,0.64074268911948296,0.3602565080384561,0,0,135.97804084534286,65.984604543617564,0,0,0.24886518717000003,55.646146744287762,74269.339711404493,21.605969327630692,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,1.0009991971579391,82.8,0.64074268911948296,0.3602565080384561,0,0,135.97804084534286,65.984604543617564,0,0,21.605969327630692,0,0,0,null,null,770,104.95,0.91806268136970404,0.11347069065583285,0,0,57.316931254884004,26.186699710503792,0,0]
[null,760,1.1081161931161931,432.9,1.1081161931161931,0,0,0,74.411564441215248,0,0,0,7.1811613949999992E-2,114.2850443692581,137788.28517041521,34.014434999966888,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760,1.1081161931161931,137.5,1.1081161931161931,0,0,0,74.411564441215248,0,0,0,34.014434999966888,0,0,0,null,null,771,89.61999999999999,0.61794565416285452,0.4200512351326624,0,0,84.508009706149693,67.909953536047638,0,0]
[null,761,1.0080462260743952,553.79999999999995,1.0080462260743952,0,0,0,108.85731800599437,0,0,0,0.41785461600000007,39.629183314020572,52522.195229990204,66.910493046660335,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761,1.0080462260743952,85.1,1.0080462260743952,0,0,0,108.85731800599437,0,0,0,66.910493046660335,0,0,0,null,null,772,61.95,1.0290891419050263,0,0,0,53.830743187694551,0,0,0]
[null,762,1.0068638743455498,573,0.80183769633507862,0,0,0.20502617801047121,79.949976445480985,0,200.15182749233833,0,0.14394478350000001,91.748053357463817,121740.27960711469,28.048928260827555,0,0,0,null,null,null,null,null,null,null,null,null,"High Density",null,null,null,null,null,null,null,null,762,1.0068638743455498,95.940000000000012,0.80183769633507862,0,0.20502617801047121,0,79.949976445480985,0,200.15182749233833,0,28.048928260827555,0,0,0,null,null,773,112.33333333333333,1.2306884480746789,0,0,0,53.600346792182584,0,0,0]
[null,763,1.022386543176246,367.1,0.69269436120947958,0.32969218196676647,0,0,98.919465070175363,75.390879575019554,0,0,0.28092559784999993,50.872644650204563,66477.914415836858,49.634882772885582,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763,1.022386543176246,112.55,0.69269436120947958,0.32969218196676647,0,0,98.919465070175363,75.390879575019554,0,0,49.634882772885582,0,0,0]
[null,764,1.0224287882620795,395.3,0.92141689855805731,0,0,0.10101188970402226,89.488981199995024,0,1895.8464548391248,0,6.0503665169999998E-2,415.82548824344713,543358.20826979703,29.554358248179113,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rain Water Tank","Raingarden","Buffer Strip","Infiltration",null,null,null,null,764,1.0224287882620795,109.7,0.92141689855805731,0,0.10101188970402226,0,89.488981199995024,0,1895.8464548391248,0,29.554358248179113,0,0,0]
[null,765,1.0395632483880872,3257,0.68582437826220444,0.35373887012588273,0,0,248.50970228419081,199.41710016737696,0,0,5.0686286775000006E-2,29.594791741869027,38034.049379529606,42.422902815477457,0,0,0,null,null,null,null,null,null,null,null,null,"Average Treatment of Site",{"$f":"AVERAGE(DM6:DM1003)","v":0.85377028909595232},{"$f":"AVERAGE(DN6:DN1003)","v":0.19495142926689604},5.8275655814748356E-4,0,null,{"$f":"\"Rainwater Tanks\"&\" $\"&ROUND(AD149,0)&\" per %\"","v":"Rainwater Tanks $196 per %"},null,null,765,1.0395632483880872,96.287499999999994,0.68582437826220444,0.35373887012588273,0,0,248.50970228419081,199.41710016737696,0,0,42.422902815477457,0,0,0]
[null,766,1.0366560509554139,628,0.59949044585987254,0.43716560509554137,0,0,160.10482125942693,108.75230320092055,0,0,0.48728846999999992,45.708304813851349,58907.23296428223,46.14486090438897,0,0,0,null,null,null,null,null,null,null,null,null,"Average $/% of Treatment",{"$f":"AVERAGEIF(DQ6:DQ1002,\"<>0\")","v":196.03261031957734},{"$f":"AVERAGEIF(DR6:DR1002,\"<>0\")","v":131.50186910085165},{"$f":"IFERROR(AVERAGEIF(DS6:DS1002,\"<>0\"),0)","v":11736.279823549648},{"$f":"IFERROR(AVERAGEIF(DT6:DT1002,\"<>0\"),0)","v":0},null,{"$f":"\"Remaining Treatment\"&\" $\"&ROUND(AH154,0)&\" per %\"","v":"Remaining Treatment $166 per %"},null,null,766,1.0366560509554139,110,0.59949044585987254,0.43716560509554137,0,0,160.10482125942693,108.75230320092055,0,0,46.14486090438897,0,0,0]
[null,767,0.99718804159445407,346.2,0.99718804159445407,0,0,0,116.64008508123229,0,0,0,0.129201017625,67.193586374098501,90024.134601752914,35.190909704465689,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,0.99718804159445407,99.75,0.99718804159445407,0,0,0,116.64008508123229,0,0,0,35.190909704465689,0,0,0]
[null,768,0.99896202531645573,316,0.99896202531645573,0,0,0,51.100306476040302,0,0,0,0.118140246,64.616791964046598,86418.079155848071,46.15836455766825,0,0,0,null,null,null,null,null,null,null,null,null,"Chart Calcs",null,null,"Chart Inputs",null,null,null,null,null,768,0.99896202531645573,70.699999999999989,0.99896202531645573,0,0,0,51.100306476040302,0,0,0,46.15836455766825,0,0,0]
[null,769,1.0005702346512375,311.10000000000002,1.0005702346512375,0,0,0,52.590546643718035,0,0,0,0.11649556695,67.657390672763484,90339.121004195084,39.519741341150436,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"(AD148+AE148)*100","v":104.87217183628483},{"$f":"AG153+((AC152-AF153)*AE149)","v":19300.329571725899},null,0,0,{"$f":"AF154-AF153","v":19.553418582504364},null,null,null,769,1.0005702346512375,58.45,1.0005702346512375,0,0,0,52.590546643718035,0,0,0,39.519741341150436,0,0,0]
[null,770,1.0315333720255369,172.3,0.91806268136970404,0.11347069065583285,0,0,57.316931254884004,26.186699710503792,0,0,0.13303330019999998,129.05852233984808,167152.00905130841,96.640102104209006,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD148:AF148)*100","v":104.93044749209959},{"$f":"AD152+((AC153-AC152)*AF149)","v":19984.268975268715},null,{"$f":"AD148*100","v":85.377028909595225},{"$f":"$AD$149*AF153","v":16736.681838477969},{"$f":"AG154-AG153","v":3247.5871367906839},null,null,null,770,1.0315333720255369,104.95,0.91806268136970404,0.11347069065583285,0,0,57.316931254884004,26.186699710503792,0,0,96.640102104209006,0,0,0]
[null,771,1.0379968892955169,546.5,0.61794565416285452,0.4200512351326624,0,0,84.508009706149693,67.909953536047638,0,0,0.21229903852500001,73.876502470710008,95086.414146639421,37.682861824263362,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF160","v":104.93044749209959},{"$f":"AG160","v":19984.268975268653},{"$f":"AH153/AH152","v":166.08794636537357},null,null,null,771,1.0379968892955169,89.61999999999999,0.61794565416285452,0.4200512351326624,0,0,84.508009706149693,67.909953536047638,0,0,37.682861824263362,0,0,0]
[null,772,1.0290891419050263,360.1,1.0290891419050263,0,0,0,53.830743187694551,0,0,0,0.13868769374999998,61.534721816311482,79886.876502529514,37.042215523326256,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,1.0290891419050263,61.95,1.0290891419050263,0,0,0,53.830743187694551,0,0,0,37.042215523326256,0,0,0]
[null,773,1.2306884480746789,171.4,1.2306884480746789,0,0,0,53.600346792182584,0,0,0,7.894429499999997E-2,115.45856641178956,125339.00190622223,79.158393131922935,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,773,1.2306884480746789,112.33333333333333,1.2306884480746789,0,0,0,53.600346792182584,0,0,0,79.158393131922935,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD157, $AD$148:$AG$148, $AD$147:$AG$147)","v":"Rain Water Tank"},{"$f":"TRANSPOSE(_xlfn._xlws.SORT(AD148:AG148,,-1,TRUE))","v":0.85377028909595232},{"$f":"AD157*100*_xlfn.XLOOKUP(AD157, $AD$148:$AG$148, $AD$149:$AG$149)","v":16736.681838477969},{"$f":"SUM($AD$157:AD157)*100","v":85.377028909595225},{"$f":"SUM($AE$157:AE157)","v":16736.681838477969},{"$f":"AC157&\" $\"&ROUND(_xlfn.XLOOKUP(AC157, $AD$147:$AG$147, $AD$149:$AG$149),0)&\" per %\"","v":"Rain Water Tank $196 per %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD158, $AD$148:$AG$148, $AD$147:$AG$147)","v":"Raingarden"},0.19495142926689604,{"$f":"AD158*100*_xlfn.XLOOKUP(AD158, $AD$148:$AG$148, $AD$149:$AG$149)","v":2563.6477332479299},{"$f":"SUM($AD$157:AD158)*100","v":104.87217183628483},{"$f":"SUM($AE$157:AE158)","v":19300.329571725899},{"$f":"AC158&\" $\"&ROUND(_xlfn.XLOOKUP(AC158, $AD$147:$AG$147, $AD$149:$AG$149),0)&\" per %\"","v":"Raingarden $132 per %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD159, $AD$148:$AG$148, $AD$147:$AG$147)","v":"Buffer Strip"},5.8275655814748356E-4,{"$f":"AD159*100*_xlfn.XLOOKUP(AD159, $AD$148:$AG$148, $AD$149:$AG$149)","v":683.93940354275492},{"$f":"SUM($AD$157:AD159)*100","v":104.93044749209959},{"$f":"SUM($AE$157:AE159)","v":19984.268975268653},{"$f":"AC159&\" $\"&ROUND(_xlfn.XLOOKUP(AC159, $AD$147:$AG$147, $AD$149:$AG$149),0)&\" per %\"","v":"Buffer Strip $11736 per %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(AD160, $AD$148:$AG$148, $AD$147:$AG$147)","v":"Infiltration"},0,{"$f":"AD160*100*_xlfn.XLOOKUP(AD160, $AD$148:$AG$148, $AD$149:$AG$149)","v":0},{"$f":"SUM($AD$157:AD160)*100","v":104.93044749209959},{"$f":"SUM($AE$157:AE160)","v":19984.268975268653},{"$f":"AC160&\" $\"&ROUND(_xlfn.XLOOKUP(AC160, $AD$147:$AG$147, $AD$149:$AG$149),0)&\" per %\"","v":"Infiltration $0 per %"}]

{"sheet":"OnLot Treatment Costs","index":19,"n_rows":775,"n_cols":54,"rows_kept":775,"cut":false,"hidden":true,"merged":[]}
["Municipality","(All)",null,null,null,null,null,null,null,null,null,"Municipality","(All)",null,null,null,null,null,null,null,null,null,"Municipality","(All)",null,null,null,null,null,null,null,null,null,"Municipality","(All)",null,null,null,null,null,null,null,null,null,"Municipality","(All)"]
["Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","(All)",null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Residential",null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Residential",null,null,null,null,null,null,null,null,null,"Residential/Commercial/Industrial","Residential"]
[null,null,{"$f":"AVERAGE(C5:C119)","v":7586.6717061320451},{"$f":"AVERAGE(D5:D119)","v":7850.115724126953},986.77604826752508,573.31776099329659,14.52153539358021,14426.670500322152,7222.1064661968148,39320.249532049653,null,null,null,{"$f":"AVERAGE(N5:N119)","v":7586.6717061320451},7850.115724126953,986.77604826752508,573.31776099329659,14.52153539358021,14426.670500322152,7222.1064661968148,39320.249532049653,null,"Residential Categories","Separate Unit",null,null,null,null,null,null,null,null,null,"Residential Categories","Medium Density",null,null,null,null,null,null,null,null,null,"Residential Categories","High Density"]
["Row Labels","Average of Below Ground Tank Cost","Sum of Above Ground Tank Cost","Sum of Plumbing Cost","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)","Sum of Pump","Sum of Total Cost",null,"Row Labels","Average of Below Ground Tank Cost","Sum of Above Ground Tank Cost","Sum of Plumbing Cost","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)","Sum of Pump","Sum of Total Cost",null,null,null,{"$f":"AVERAGE(Y6:Y120)","v":5133.3340699269957},{"$f":"AVERAGE(Z6:Z120)","v":4526.1928499470705},1491.4163080166104,595.57154250553651,20.179276456014058,12576.103035323282,4164.09742195132,28506.894504126809,null,null,null,{"$f":"AVERAGE(AJ6:AJ120)","v":8504.5057915722955},9547.4380428571058,1156.7157306461631,583.87887764317315,26.402791624691289,15396.748603499336,8783.6429994285591,44235.072048206035,null,null,null,{"$f":"AVERAGE(AU6:AU120)","v":17103.926865086316},10468.634344048267,1917.2865870205633,979.29694979383828,3.336616523999449,30022.055367832269,9631.1435965244145,70876.419044729526]
[1,0,2186.5415413508317,5422.0018514991043,0,0,0,2969.4601563152983,4988.2417033791753,15566.24525254441,null,1,0,2186.5415413508317,5422.0018514991043,0,0,0,2969.4601563152983,4988.2417033791753,15566.24525254441,null,"Row Labels","Average of Below Ground Tank Cost","Sum of Above Ground Tank Cost","Sum of Plumbing Cost","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)","Sum of Pump","Sum of Total Cost",null,"Row Labels","Average of Below Ground Tank Cost","Sum of Above Ground Tank Cost","Sum of Plumbing Cost","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)","Sum of Pump","Sum of Total Cost",null,"Row Labels","Average of Below Ground Tank Cost","Sum of Above Ground Tank Cost","Sum of Plumbing Cost","Sum of Raingarden Cost","Sum of Buffer Strip","Sum of Infiltration Sand","Sum of Asset Land Cost ($)","Sum of Pump","Sum of Total Cost"]
[2,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,2,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,1,0,2186.5415413508317,5422.0018514991043,0,0,0,2969.4601563152983,4988.2417033791753,15566.24525254441,null,2,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,14,0,13119.24924810499,8133.0027772486565,0,0,0,18645.930054056138,7482.362555068763,47380.544634478552]
[3,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,3,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,4,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,3,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,19,6099.752082936493,0,13555.00462874776,0,0,0,19900.659303128137,12470.604258447938,94724.284853815785]
[4,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,4,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,6,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,5,0,6559.6246240524961,8133.0027772486565,1138.620388814812,0,0,11195.110517179677,7482.362555068763,34508.720862364404,null,25,0,8199.5307800656192,5422.0018514991043,0,0,0,13048.142610320807,4988.2417033791753,31657.916945264707]
[5,0,6559.6246240524961,8133.0027772486565,1138.620388814812,0,0,11195.110517179677,7482.362555068763,34508.720862364404,null,5,0,6559.6246240524961,8133.0027772486565,1138.620388814812,0,0,11195.110517179677,7482.362555068763,34508.720862364404,null,9,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,7,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,27,0,20765.585018208851,29821.010183245067,0,0,0,23654.181760249714,27435.329368585459,101676.1063302891]
[6,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,6,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,11,0,4919.7184680393711,8133.0027772486565,759.08025920987461,0,0,7151.8166362868442,7482.362555068763,28445.980695853512,null,8,0,6559.6246240524952,8133.0027772486565,2602.5608887195704,0,0,12363.581655626196,7482.362555068763,37141.132500715677,null,52,0,15305.790789455819,24399.008331745965,0,0,0,18920.923759747478,22447.087665206287,81072.810546155553]
[7,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,7,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,16,0,19132.238486819777,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,54174.11303319248,null,10,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,53,0,10932.707706754158,10844.003702998209,0,0,0,15444.785733657438,9976.4834067583506,47197.980550168155]
[8,0,6559.6246240524952,8133.0027772486565,2602.5608887195704,0,0,12363.581655626196,7482.362555068763,37141.132500715677,null,8,0,6559.6246240524952,8133.0027772486565,2602.5608887195704,0,0,12363.581655626196,7482.362555068763,37141.132500715677,null,17,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,12,0,4373.0830827016644,2711.0009257495522,0,6506.4022217989259,0,28620.251807731976,2494.1208516895877,44704.858889671705,null,114,0,19569.546795089944,24399.008331745965,3188.1370886814734,0,0,30671.351803980011,22447.087665206287,100275.13168470369]
[9,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,9,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,18,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,13,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,4771.3616293192117,0,28544.162280709555,7482.362555068763,57008.674384818434,null,130,0,22302.723721778486,27110.009257495516,1518.1605184197492,0,0,34678.465364208918,24941.208516895873,110550.56737879854]
[10,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,10,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,20,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,15,0,6559.6246240524943,13555.00462874776,0,0,0,8908.3804689458939,12470.604258447938,41493.613980194081,null,131,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[11,0,4919.7184680393711,8133.0027772486565,759.08025920987461,0,0,7151.8166362868442,7482.362555068763,28445.980695853512,null,11,0,4919.7184680393711,8133.0027772486565,759.08025920987461,0,0,7151.8166362868442,7482.362555068763,28445.980695853512,null,23,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,21,0,2623.8498496209977,8133.0027772486565,4554.4815552592481,0,0,13271.700562628374,7482.362555068763,36065.397299826043,null,132,0,13665.884633442698,2711.0009257495522,22772.407776296237,0,0,69853.708138774062,2494.1208516895877,111497.12232595214]
[12,0,4373.0830827016644,2711.0009257495522,0,6506.4022217989259,0,28620.251807731976,2494.1208516895877,44704.858889671705,null,12,0,4373.0830827016644,2711.0009257495522,0,6506.4022217989259,0,28620.251807731976,2494.1208516895877,44704.858889671705,null,26,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,22,0,14431.174172915489,16266.005554497311,0,0,0,17260.472576001423,14964.725110137526,62922.377413551745,null,133,0,13665.8846334427,5422.0018514991043,0,0,0,20346.587979235672,4988.2417033791753,44422.716167556646]
[13,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,4771.3616293192117,0,28544.162280709555,7482.362555068763,57008.674384818434,null,13,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,4771.3616293192117,0,28544.162280709555,7482.362555068763,57008.674384818434,null,28,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,24,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,134,0,5466.3538533770798,2711.0009257495522,2602.5608887195704,0,0,13378.960692934599,2494.1208516895877,26652.997212470385]
[14,0,13119.24924810499,8133.0027772486565,0,0,0,18645.930054056138,7482.362555068763,47380.544634478552,null,14,0,13119.24924810499,8133.0027772486565,0,0,0,18645.930054056138,7482.362555068763,47380.544634478552,null,29,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,30,0,5466.3538533770788,10844.003702998209,1518.1605184197492,0,0,10193.442182190016,9976.4834067583506,37998.443663743405,null,135,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614]
[15,0,6559.6246240524943,13555.00462874776,0,0,0,8908.3804689458939,12470.604258447938,41493.613980194081,null,15,0,6559.6246240524943,13555.00462874776,0,0,0,8908.3804689458939,12470.604258447938,41493.613980194081,null,33,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,31,0,8921.0894887113936,10844.003702998209,1735.0405924797135,0,0,14300.151103145923,9976.4834067583506,45776.768294093585,null,136,0,38264.476973639554,5422.0018514991043,17458.845961827115,0,0,96888.840975558865,4988.2417033791753,163022.40746590382]
[16,0,19132.238486819777,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,54174.11303319248,null,16,0,19132.238486819777,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,54174.11303319248,null,35,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,32,0,5466.3538533770798,2711.0009257495522,1518.1605184197492,0,0,11760.902630426264,2494.1208516895877,23950.538779662231,null,137,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148]
[17,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,17,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,36,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,34,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,138,0,30611.581578911639,35243.01203474417,0,0,0,36276.861761436892,32423.57107196463,134555.02644705732]
[18,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,18,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,37,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,39,602.44465016656716,6559.6246240524952,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,42814.656876109737,null,144,0,15305.790789455819,18977.006480246862,0,6506.4022217989259,0,41792.821696527812,17458.845961827115,100040.86714985654]
[19,6099.752082936493,0,13555.00462874776,0,0,0,19900.659303128137,12470.604258447938,94724.284853815785,null,19,6099.752082936493,0,13555.00462874776,0,0,0,19900.659303128137,12470.604258447938,94724.284853815785,null,38,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,40,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309918,9976.4834067583506,41956.334887679681,null,146,0,15305.790789455819,18977.006480246862,4554.4815552592481,7265.4824810088003,216.88007405996419,55950.829743475741,17458.845961827115,119729.31708533355]
[20,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,20,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,42,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,41,0,9183.4744736734956,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,34196.17120706608,null,169,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[21,0,2623.8498496209977,8133.0027772486565,4554.4815552592481,0,0,13271.700562628374,7482.362555068763,36065.397299826043,null,21,0,2623.8498496209977,8133.0027772486565,4554.4815552592481,0,0,13271.700562628374,7482.362555068763,36065.397299826043,null,44,0,3848.3131127774645,5422.0018514991043,0,0,0,5513.101088630764,4988.2417033791753,19771.65775628651,null,43,0,6559.6246240524952,8133.0027772486565,341.58611664444356,1735.0405924797135,0,14709.765846263284,7482.362555068763,38961.382511757358,null,171,0,6012.9892387147875,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,18784.063959402622]
[22,0,14431.174172915489,16266.005554497311,0,0,0,17260.472576001423,14964.725110137526,62922.377413551745,null,22,0,14431.174172915489,16266.005554497311,0,0,0,17260.472576001423,14964.725110137526,62922.377413551745,null,48,0,6559.6246240524952,2711.0009257495522,18977.006480246866,0,0,50624.745552326232,2494.1208516895877,81366.498434064735,null,45,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,179,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[23,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,23,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,49,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,46,0,10932.707706754158,13555.00462874776,759.08025920987461,0,0,14133.737176010314,12470.604258447938,51851.13402917004,null,181,0,32798.123120262477,5422.0018514991043,0,0,0,37063.841604362242,4988.2417033791753,80272.208279502986]
[24,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,24,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,50,0,8746.1661654033287,5422.0018514991043,759.08025920987461,0,0,10316.819802722208,4988.2417033791753,30232.309782213692,null,47,0,6559.6246240524961,8133.0027772486565,1062.7123628938243,0,0,11662.612688586836,7482.362555068763,34900.315007850579,null,183,0,3006.4946193573937,2711.0009257495522,0,0,0,5604.3154527893594,2494.1208516895877,13815.931849585892]
[25,0,8199.5307800656192,5422.0018514991043,0,0,0,13048.142610320807,4988.2417033791753,31657.916945264707,null,25,0,8199.5307800656192,5422.0018514991043,0,0,0,13048.142610320807,4988.2417033791753,31657.916945264707,null,55,0,4373.0830827016634,2711.0009257495522,0,20386.726961636632,0,83007.738330062886,2494.1208516895877,112972.67015184033,null,51,0,8746.1661654033269,10844.003702998209,3795.4012960493728,0,0,18102.833603343264,9976.4834067583506,51464.888174552521,null,185,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[26,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,26,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,56,0,4373.0830827016634,5422.0018514991043,379.54012960493731,0,0,5815.3006766549597,4988.2417033791753,20978.16744383984,null,54,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,188,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478]
[27,0,20765.585018208851,29821.010183245067,0,0,0,23654.181760249714,27435.329368585459,101676.1063302891,null,27,0,20765.585018208851,29821.010183245067,0,0,0,23654.181760249714,27435.329368585459,101676.1063302891,null,57,0,6996.932932322663,5422.0018514991043,759.08025920987461,0,0,8577.0674546794326,4988.2417033791753,26743.32420109025,null,58,0,10058.091090213828,10844.003702998209,0,0,0,12254.200930600629,9976.4834067583506,43132.77913057102,null,189,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[28,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,28,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,63,0,2733.1769266885394,5422.0018514991043,0,0,0,3593.9011237985151,4988.2417033791753,16737.321605365334,null,59,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,2168.8007405996418,0,21077.471545458589,7482.362555068763,48251.347685658395,null,191,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[29,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,29,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,64,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,7253.6376855671197,4988.2417033791753,22796.044582356939,null,60,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,193,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807]
[30,0,5466.3538533770788,10844.003702998209,1518.1605184197492,0,0,10193.442182190016,9976.4834067583506,37998.443663743405,null,30,0,5466.3538533770788,10844.003702998209,1518.1605184197492,0,0,10193.442182190016,9976.4834067583506,37998.443663743405,null,67,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,61,0,9839.4369360787423,8133.0027772486565,759.08025920987461,0,0,15149.116213318719,7482.362555068763,41362.998740924755,null,198,0,15305.790789455827,18977.006480246862,0,0,0,21927.10660250872,17458.845961827115,73668.749834038521]
[31,0,8921.0894887113936,10844.003702998209,1735.0405924797135,0,0,14300.151103145923,9976.4834067583506,45776.768294093585,null,31,0,8921.0894887113936,10844.003702998209,1735.0405924797135,0,0,14300.151103145923,9976.4834067583506,45776.768294093585,null,75,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,62,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,260,0,21865.415413508323,13555.00462874776,0,0,0,21746.904350534678,12470.604258447938,69637.928651238704]
[32,0,5466.3538533770798,2711.0009257495522,1518.1605184197492,0,0,11760.902630426264,2494.1208516895877,23950.538779662231,null,32,0,5466.3538533770798,2711.0009257495522,1518.1605184197492,0,0,11760.902630426264,2494.1208516895877,23950.538779662231,null,79,0,8746.1661654033269,2711.0009257495522,0,0,0,13639.658408655347,2494.1208516895877,27590.946351497812,null,65,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,261,0,12025.978477429575,2711.0009257495522,0,0,0,18157.982067037523,2494.1208516895877,35389.082321906237]
[33,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,33,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,80,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398,null,66,0,9183.4744736734938,10844.003702998209,0,4771.3616293192117,0,28558.401191659628,9976.4834067583506,63333.724404408895,null,262,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593]
[34,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,34,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,84,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,21186.852270484149,4988.2417033791753,37488.339426483843,null,68,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,263,0,40451.018514990385,8133.0027772486565,0,0,0,59673.505537867139,7482.362555068763,115739.88938517495]
[35,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,35,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,89,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,69,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022,null,264,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[36,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,36,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,95,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,70,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,265,0,18585.603101482073,10844.003702998209,0,0,0,21572.929115730396,9976.4834067583506,60979.019326969028]
[37,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,37,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,96,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,71,0,6559.6246240524952,8133.0027772486565,0,1821.7926221036992,0,14305.251330636198,7482.362555068763,38302.033909109814,null,267,0,13119.24924810499,2711.0009257495522,3795.4012960493728,0,0,28549.777925524701,2494.1208516895877,50669.550247118204]
[38,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,38,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,97,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,72,0,9795.7061052517274,10844.003702998209,2732.6889331555485,0,0,17959.667825972527,9976.4834067583506,51308.549974136367,null,268,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419]
[39,602.44465016656716,6559.6246240524952,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,42814.656876109737,null,39,602.44465016656716,6559.6246240524952,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,42814.656876109737,null,99,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,12737.119850750119,4988.2417033791753,30556.767525169558,null,74,0,13119.249248104989,16266.005554497311,0,1301.2804443597852,0,19872.989123727381,14964.725110137526,65524.249480826998,null,270,0,14431.174172915491,13555.00462874776,0,0,0,16592.163264462975,12470.604258447938,57048.946324574157]
[40,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309918,9976.4834067583506,41956.334887679681,null,40,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309918,9976.4834067583506,41956.334887679681,null,103,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,76,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,271,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[41,0,9183.4744736734956,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,34196.17120706608,null,41,0,9183.4744736734956,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,34196.17120706608,null,104,0,0,0,11386.203888148118,1821.7926221036992,0,31066.714800160051,0,44274.711310411869,null,77,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,272,0,7652.8953947279115,5422.0018514991043,0,0,0,11027.922328109988,4988.2417033791753,29091.061277716177]
[42,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,42,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,105,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,78,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,273,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807]
[43,0,6559.6246240524952,8133.0027772486565,341.58611664444356,1735.0405924797135,0,14709.765846263284,7482.362555068763,38961.382511757358,null,43,0,6559.6246240524952,8133.0027772486565,341.58611664444356,1735.0405924797135,0,14709.765846263284,7482.362555068763,38961.382511757358,null,107,0,10932.70770675416,2711.0009257495522,0,0,1669.9765702617242,29508.620092133373,2494.1208516895877,47316.426146588397,null,81,0,8746.1661654033269,5422.0018514991043,0,0,0,13918.018784342194,4988.2417033791753,33074.4285046238,null,274,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148]
[44,0,3848.3131127774645,5422.0018514991043,0,0,0,5513.101088630764,4988.2417033791753,19771.65775628651,null,44,0,3848.3131127774645,5422.0018514991043,0,0,0,5513.101088630764,4988.2417033791753,19771.65775628651,null,108,0,4373.0830827016634,5422.0018514991043,1214.5284147357995,694.01623699188542,0,10184.057445427467,4988.2417033791753,26875.928734735095,null,82,0,40997.653900328092,8133.0027772486565,3036.3210368394984,0,0,70408.131040605265,7482.362555068763,130057.47131009027,null,279,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148]
[45,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,45,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,109,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,83,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105,null,381,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649]
[46,0,10932.707706754158,13555.00462874776,759.08025920987461,0,0,14133.737176010314,12470.604258447938,51851.13402917004,null,46,0,10932.707706754158,13555.00462874776,759.08025920987461,0,0,14133.737176010314,12470.604258447938,51851.13402917004,null,110,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,85,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8206.5572757267801,4988.2417033791753,24775.396840898906,null,408,0,22740.032030048653,21688.007405996414,1518.1605184197492,0,0,29697.25573298824,19952.966813516701,95596.422500969755]
[47,0,6559.6246240524961,8133.0027772486565,1062.7123628938243,0,0,11662.612688586836,7482.362555068763,34900.315007850579,null,47,0,6559.6246240524961,8133.0027772486565,1062.7123628938243,0,0,11662.612688586836,7482.362555068763,34900.315007850579,null,113,0,3673.3897894693982,5422.0018514991043,1518.1605184197492,0,0,8498.6217096187647,4988.2417033791753,24100.415572386191,null,86,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,557,0,17492.33233080665,21688.007405996414,0,0,0,20025.086581603162,19952.966813516701,79158.39313192293]
[48,0,6559.6246240524952,2711.0009257495522,18977.006480246866,0,0,50624.745552326232,2494.1208516895877,81366.498434064735,null,48,0,6559.6246240524952,2711.0009257495522,18977.006480246866,0,0,50624.745552326232,2494.1208516895877,81366.498434064735,null,115,0,5466.3538533770798,2711.0009257495522,0,13012.804443597852,0,57066.528380659671,2494.1208516895877,80750.80845507374,null,87,0,8746.1661654033287,8133.0027772486565,0,3470.081184959427,0,22924.679268085725,7482.362555068763,50756.291950765903,null,602,0,114793.43092091865,16266.005554497311,0,0,0,180336.70471211706,14964.725110137526,326360.86629767058]
[49,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,49,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,117,0,4373.0830827016634,5422.0018514991043,1533.3421236039467,0,0,8274.7489316676292,4988.2417033791753,24591.417692851519,null,88,0,8746.1661654033269,10844.003702998209,1062.7123628938243,0,0,12277.824578313253,9976.4834067583506,42907.190216366966,null,603,0,3826.4476973639553,2711.0009257495522,0,0,0,6089.13321814971,2494.1208516895877,15120.702692952806]
[50,0,8746.1661654033287,5422.0018514991043,759.08025920987461,0,0,10316.819802722208,4988.2417033791753,30232.309782213692,null,50,0,8746.1661654033287,5422.0018514991043,759.08025920987461,0,0,10316.819802722208,4988.2417033791753,30232.309782213692,null,118,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576,null,91,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,605,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[51,0,8746.1661654033269,10844.003702998209,3795.4012960493728,0,0,18102.833603343264,9976.4834067583506,51464.888174552521,null,51,0,8746.1661654033269,10844.003702998209,3795.4012960493728,0,0,18102.833603343264,9976.4834067583506,51464.888174552521,null,120,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,92,0,7696.6262255549291,10844.003702998209,0,0,0,10396.894199603536,9976.4834067583506,38914.007534915028,null,608,0,16399.061560131238,2711.0009257495522,34700.811849594269,0,0,94559.075269267007,2494.1208516895877,150864.07045643165]
[52,0,15305.790789455819,24399.008331745965,0,0,0,18920.923759747478,22447.087665206287,81072.810546155553,null,52,0,15305.790789455819,24399.008331745965,0,0,0,18920.923759747478,22447.087665206287,81072.810546155553,null,121,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,93,4337.6014811992836,0,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,52521.037806554559,null,613,0,3935.7747744314979,2711.0009257495522,0,0,0,5161.605219401592,2494.1208516895877,14302.501771272229]
[53,0,10932.707706754158,10844.003702998209,0,0,0,15444.785733657438,9976.4834067583506,47197.980550168155,null,53,0,10932.707706754158,10844.003702998209,0,0,0,15444.785733657438,9976.4834067583506,47197.980550168155,null,124,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,94,0,4482.4101597692052,13555.00462874776,3036.3210368394984,0,0,12559.625570479706,12470.604258447938,46103.965654284104,null,614,0,18950.208903502316,21688.007405996414,4554.4815552592481,44677.29525635262,0,203666.44036244031,19952.966813516701,313489.40029706759]
[54,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,54,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,129,0,4198.1597593935976,5422.0018514991043,0,607.26420736789964,0,7465.8493450584629,4988.2417033791753,22681.516866698239,null,98,0,8746.1661654033269,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454,null,616,0,31431.534656918204,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,63527.204049101747]
[55,0,4373.0830827016634,2711.0009257495522,0,20386.726961636632,0,83007.738330062886,2494.1208516895877,112972.67015184033,null,55,0,4373.0830827016634,2711.0009257495522,0,20386.726961636632,0,83007.738330062886,2494.1208516895877,112972.67015184033,null,148,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,100,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,618,0,4373.0830827016634,2711.0009257495522,0,0,0,6959.0093921710968,2494.1208516895877,16537.2142523119]
[56,0,4373.0830827016634,5422.0018514991043,379.54012960493731,0,0,5815.3006766549597,4988.2417033791753,20978.16744383984,null,56,0,4373.0830827016634,5422.0018514991043,379.54012960493731,0,0,5815.3006766549597,4988.2417033791753,20978.16744383984,null,149,0,6559.6246240524943,10844.003702998209,1518.1605184197492,0,0,11211.847926732762,9976.4834067583506,40110.120178961566,null,101,0,8746.1661654033269,10844.003702998209,0,2168.8007405996418,0,18102.833603343264,9976.4834067583506,49838.287619102797,null,619,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614]
[57,0,6996.932932322663,5422.0018514991043,759.08025920987461,0,0,8577.0674546794326,4988.2417033791753,26743.32420109025,null,57,0,6996.932932322663,5422.0018514991043,759.08025920987461,0,0,8577.0674546794326,4988.2417033791753,26743.32420109025,null,150,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,102,0,10932.707706754158,13555.00462874776,1791.429411735304,0,0,16334.296141021649,12470.604258447938,55084.042146706808,null,620,0,49503.300496182826,54220.018514991054,0,0,0,60220.781197764743,49882.417033791731,213826.51724273036]
[58,0,10058.091090213828,10844.003702998209,0,0,0,12254.200930600629,9976.4834067583506,43132.77913057102,null,58,0,10058.091090213828,10844.003702998209,0,0,0,12254.200930600629,9976.4834067583506,43132.77913057102,null,151,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,106,0,8746.1661654033269,10844.003702998209,3470.081184959427,0,0,16484.775540834926,9976.4834067583506,49521.510000954244,null,622,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649]
[59,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,2168.8007405996418,0,21077.471545458589,7482.362555068763,48251.347685658395,null,59,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,2168.8007405996418,0,21077.471545458589,7482.362555068763,48251.347685658395,null,152,0,2186.5415413508322,2711.0009257495522,0,7200.4184587908112,0,29992.207637996769,2494.1208516895877,44584.28941557755,null,111,0,8746.1661654033287,10844.003702998209,0,1301.2804443597852,0,16125.333433642576,9976.4834067583506,46993.267153162247,null,639,0,15305.790789455819,27110.009257495516,0,0,0,18920.923759747475,24941.208516895873,86277.932323594679]
[60,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,60,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,153,0,5247.6996992419972,5422.0018514991043,2687.1441176029562,2602.5608887195704,0,21936.983988263015,4988.2417033791753,42884.632248705821,null,112,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,648,0,20116.182180427651,21688.007405996414,3036.3210368394984,0,0,30980.634111234609,19952.966813516701,95774.111548014873]
[61,0,9839.4369360787423,8133.0027772486565,759.08025920987461,0,0,15149.116213318719,7482.362555068763,41362.998740924755,null,61,0,9839.4369360787423,8133.0027772486565,759.08025920987461,0,0,15149.116213318719,7482.362555068763,41362.998740924755,null,154,0,5597.5463458581307,5422.0018514991043,25474.733499083392,4450.3791197104647,0,77168.191899832062,4988.2417033791753,123101.09441936231,null,116,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,670,0,8746.1661654033269,2711.0009257495522,3985.1713608518417,0,0,22134.463236824111,2494.1208516895877,40070.922540518419]
[62,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,62,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,155,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,122,0,6559.6246240524952,8133.0027772486565,2559.1848739075772,0,0,12687.193268127861,7482.362555068763,37421.368098405357,null,685,0,20772.1446428329,2711.0009257495522,7590.8025920987457,0,0,33578.104105511098,2494.1208516895877,67146.173117881888]
[63,0,2733.1769266885394,5422.0018514991043,0,0,0,3593.9011237985151,4988.2417033791753,16737.321605365334,null,63,0,2733.1769266885394,5422.0018514991043,0,0,0,3593.9011237985151,4988.2417033791753,16737.321605365334,null,156,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,123,0,6996.932932322663,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615,null,729,0,56303.444689783915,5422.0018514991043,0,0,0,28735.133806003909,4988.2417033791753,95448.822050666102]
[64,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,7253.6376855671197,4988.2417033791753,22796.044582356939,null,64,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,7253.6376855671197,4988.2417033791753,22796.044582356939,null,157,0,8746.1661654033287,5422.0018514991043,1594.0685443407367,0,0,12096.683671481376,4988.2417033791753,32847.161936103716,null,125,0,7871.5495488629958,8133.0027772486565,4554.4815552592481,0,0,19459.413482950255,7482.362555068763,47500.809919389918,null,747,0,21865.415413508312,27110.009257495516,4337.6014811992836,0,0,33121.648539545633,24941.208516895873,111375.88320864462]
[65,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,65,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,158,0,5247.6996992419972,5422.0018514991043,2287.8600351418863,0,0,11377.520304892552,4988.2417033791753,29323.323594154714,null,126,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,753,0,6559.6246240524952,2711.0009257495522,0,5205.1217774391407,0,29589.990739717869,2494.1208516895877,46559.858918648642]
[66,0,9183.4744736734938,10844.003702998209,0,4771.3616293192117,0,28558.401191659628,9976.4834067583506,63333.724404408895,null,66,0,9183.4744736734938,10844.003702998209,0,4771.3616293192117,0,28558.401191659628,9976.4834067583506,63333.724404408895,null,159,0,5247.6996992419972,5422.0018514991043,0,3313.9275316362528,0,18862.673669497177,4988.2417033791753,37834.544455253708,null,127,0,8746.1661654033269,10844.003702998209,867.52029623985675,0,0,11630.601353309918,9976.4834067583506,42064.774924709665,null,765,0,36077.935432288723,2711.0009257495522,9010.2826768212108,0,0,46096.896816718356,2494.1208516895877,96390.236703267423]
[67,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,67,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,161,0,5247.6996992419972,5422.0018514991043,0,1388.0324739837708,0,11678.495871960167,4988.2417033791753,28724.471600064215,null,128,0,6559.6246240524952,8133.0027772486565,1897.7006480246866,0,0,11554.552624372029,7482.362555068763,35627.243228766631]
[68,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,68,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,162,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,139,0,8746.1661654033269,10844.003702998209,8273.9748253876351,0,0,27649.376172142445,9976.4834067583506,65490.004272689963]
[69,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022,null,69,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022,null,164,0,3279.8123120262476,8133.0027772486565,11624.771969614081,4337.6014811992836,0,42963.972122171341,7482.362555068763,77821.523217328373,null,140,0,8746.1661654033269,13555.00462874776,1518.1605184197492,0,0,13117.596712755078,12470.604258447938,49407.532283773849]
[70,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,70,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,166,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,141,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022]
[71,0,6559.6246240524952,8133.0027772486565,0,1821.7926221036992,0,14305.251330636198,7482.362555068763,38302.033909109814,null,71,0,6559.6246240524952,8133.0027772486565,0,1821.7926221036992,0,14305.251330636198,7482.362555068763,38302.033909109814,null,167,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,142,0,5466.3538533770798,2711.0009257495522,1301.2804443597852,0,216.88007405996419,12569.931661680432,2494.1208516895877,24759.5678109164]
[72,0,9795.7061052517274,10844.003702998209,2732.6889331555485,0,0,17959.667825972527,9976.4834067583506,51308.549974136367,null,72,0,9795.7061052517274,10844.003702998209,2732.6889331555485,0,0,17959.667825972527,9976.4834067583506,51308.549974136367,null,168,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,143,0,8746.1661654033287,13555.00462874776,0,0,0,12366.791557390465,12470.604258447938,47138.566609989495]
[73,0,21865.415413508319,2711.0009257495522,0,0,0,34099.146021638364,2494.1208516895877,61169.68321258582,null,73,0,21865.415413508319,2711.0009257495522,0,0,0,34099.146021638364,2494.1208516895877,61169.68321258582,null,170,0,21865.415413508315,5422.0018514991043,0,0,0,32419.757615547409,4988.2417033791753,64695.416583933998,null,147,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[74,0,13119.249248104989,16266.005554497311,0,1301.2804443597852,0,19872.989123727381,14964.725110137526,65524.249480826998,null,74,0,13119.249248104989,16266.005554497311,0,1301.2804443597852,0,19872.989123727381,14964.725110137526,65524.249480826998,null,173,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,160,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[75,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,75,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,174,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,163,0,7871.5495488629958,8133.0027772486565,1062.7123628938243,0,0,12016.346395411905,7482.362555068763,36565.973639486147]
[76,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,76,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,176,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,165,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,11928.090819495952,4988.2417033791753,29747.738493915393]
[77,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,77,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9127.4655306095228,7482.362555068763,32061.535746189315,null,177,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,172,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807]
[78,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,78,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,184,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,178,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[79,0,8746.1661654033269,2711.0009257495522,0,0,0,13639.658408655347,2494.1208516895877,27590.946351497812,null,79,0,8746.1661654033269,2711.0009257495522,0,0,0,13639.658408655347,2494.1208516895877,27590.946351497812,null,198,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,190,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[80,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398,null,80,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398,null,199,0,4099.7653900328096,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,16870.840110720641,null,205,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[81,0,8746.1661654033269,5422.0018514991043,0,0,0,13918.018784342194,4988.2417033791753,33074.4285046238,null,81,0,8746.1661654033269,5422.0018514991043,0,0,0,13918.018784342194,4988.2417033791753,33074.4285046238,null,203,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,208,0,10932.707706754161,13555.00462874776,0,0,0,15662.219001791942,12470.604258447938,52620.5355957418]
[82,0,40997.653900328092,8133.0027772486565,3036.3210368394984,0,0,70408.131040605265,7482.362555068763,130057.47131009027,null,82,0,40997.653900328092,8133.0027772486565,3036.3210368394984,0,0,70408.131040605265,7482.362555068763,130057.47131009027,null,223,0,0,0,0,0,0,0,0,0,null,213,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[83,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105,null,83,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105,null,227,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834926,9976.4834067583506,49087.749852834306,null,214,0,17492.332330806657,21688.007405996414,12752.548354725894,1301.2804443597852,0,57097.100040532147,19952.966813516701,130284.2353899376]
[84,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,21186.852270484149,4988.2417033791753,37488.339426483843,null,84,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,21186.852270484149,4988.2417033791753,37488.339426483843,null,249,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,220,0,8746.1661654033269,10844.003702998209,1821.7926221036989,0,0,13895.882640821586,9976.4834067583506,45284.328538085167]
[85,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8206.5572757267801,4988.2417033791753,24775.396840898906,null,85,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8206.5572757267801,4988.2417033791753,24775.396840898906,null,269,0,0,0,13663.444665777743,0,0,29125.045125150049,0,42788.489790927793,null,221,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[86,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,86,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,284,0,4373.0830827016634,5422.0018514991043,1366.3444665777743,2602.5608887195704,0,17627.124532965812,4988.2417033791753,36379.356525843104,null,225,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[87,0,8746.1661654033287,8133.0027772486565,0,3470.081184959427,0,22924.679268085725,7482.362555068763,50756.291950765903,null,87,0,8746.1661654033287,8133.0027772486565,0,3470.081184959427,0,22924.679268085725,7482.362555068763,50756.291950765903,null,285,0,8746.1661654033287,5422.0018514991043,5313.5618144691225,0,0,20025.168177772222,4988.2417033791753,44495.139712522956,null,228,0,9183.4744736734956,8133.0027772486565,0,0,1084.4003702998209,17487.621713616845,7482.362555068763,43370.861889907581]
[88,0,8746.1661654033269,10844.003702998209,1062.7123628938243,0,0,12277.824578313253,9976.4834067583506,42907.190216366966,null,88,0,8746.1661654033269,10844.003702998209,1062.7123628938243,0,0,12277.824578313253,9976.4834067583506,42907.190216366966,null,286,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,231,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078]
[89,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,89,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,290,0,2186.5415413508317,5422.0018514991043,1518.1605184197492,0,0,6205.5762813319707,4988.2417033791753,20320.521895980834,null,232,0,12135.305554497118,10844.003702998209,0,2602.5608887195704,0,21991.448654566164,9976.4834067583506,57549.802207539411]
[90,0,4373.0830827016644,2711.0009257495522,1518.1605184197492,0,0,7585.4969951236071,2494.1208516895877,18681.862373684162,null,90,0,4373.0830827016644,2711.0009257495522,1518.1605184197492,0,0,7585.4969951236071,2494.1208516895877,18681.862373684162,null,291,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,235,0,3826.4476973639553,2711.0009257495522,1518.1605184197492,0,0,9325.2493431663825,2494.1208516895877,19874.979336389224]
[91,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,91,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,292,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959,null,239,0,3279.8123120262476,8133.0027772486565,0,0,0,4454.1902344729479,7482.362555068763,23349.367878816614]
[92,0,7696.6262255549291,10844.003702998209,0,0,0,10396.894199603536,9976.4834067583506,38914.007534915028,null,92,0,7696.6262255549291,10844.003702998209,0,0,0,10396.894199603536,9976.4834067583506,38914.007534915028,null,293,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,246,0,11370.016015024325,13555.00462874776,3036.3210368394984,2602.5608887195704,0,29443.478951851688,12470.604258447938,72477.985779630777]
[93,4337.6014811992836,0,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,52521.037806554559,null,93,4337.6014811992836,0,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,52521.037806554559,null,294,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,247,0,13119.249248104989,16266.005554497311,3036.3210368394984,0,0,21491.047186235712,14964.725110137526,68877.348135815031]
[94,0,4482.4101597692052,13555.00462874776,3036.3210368394984,0,0,12559.625570479706,12470.604258447938,46103.965654284104,null,94,0,4482.4101597692052,13555.00462874776,3036.3210368394984,0,0,12559.625570479706,12470.604258447938,46103.965654284104,null,296,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,0,0,12972.942321966835,4988.2417033791753,31667.20661292661,null,251,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[95,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,95,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,297,0,4373.0830827016634,5422.0018514991043,0,0,433.76014811992837,8242.3877704174629,4988.2417033791753,23459.474556117337,null,258,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[96,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,96,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,298,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,259,0,15743.099097725993,10844.003702998209,0,0,0,15657.771132384969,9976.4834067583506,52221.357339867522]
[97,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,97,0,2186.5415413508322,2711.0009257495522,759.08025920987461,0,0,4750.501862866724,2494.1208516895877,12901.245440866571,null,300,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,260,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078]
[98,0,8746.1661654033269,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454,null,98,0,8746.1661654033269,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454,null,306,0,4373.0830827016634,2711.0009257495522,0,4337.6014811992836,0,23139.590017254457,2494.1208516895877,37055.396358594546,null,265,0,7434.2412405928299,5422.0018514991043,0,0,0,7481.8246704653238,4988.2417033791753,25326.309465936432]
[99,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,12737.119850750119,4988.2417033791753,30556.767525169558,null,99,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,12737.119850750119,4988.2417033791753,30556.767525169558,null,315,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,266,0,13993.865864645326,10844.003702998209,0,2168.8007405996418,0,22008.309096883873,9976.4834067583506,58991.462811885402]
[100,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,100,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818256,9976.4834067583506,44333.473209397889,null,316,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631,null,280,0,24051.95695485915,29821.010183245067,0,0,0,34456.881803942277,27435.329368585459,115765.17831063195]
[101,0,8746.1661654033269,10844.003702998209,0,2168.8007405996418,0,18102.833603343264,9976.4834067583506,49838.287619102797,null,101,0,8746.1661654033269,10844.003702998209,0,2168.8007405996418,0,18102.833603343264,9976.4834067583506,49838.287619102797,null,317,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8442.379746943494,4988.2417033791753,25011.21931211562,null,281,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,11374.83157077585,7482.362555068763,34308.901786355644]
[102,0,10932.707706754158,13555.00462874776,1791.429411735304,0,0,16334.296141021649,12470.604258447938,55084.042146706808,null,102,0,10932.707706754158,13555.00462874776,1791.429411735304,0,0,16334.296141021649,12470.604258447938,55084.042146706808,null,326,0,2186.5415413508317,2711.0009257495522,0,0,216.88007405996419,4121.1938852087314,2494.1208516895877,11729.737278058668,null,282,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265]
[103,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,103,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,329,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,27551.724114813809,null,283,0,3848.3131127774645,5422.0018514991043,2277.2407776296241,0,0,10367.275276155771,4988.2417033791753,26903.072721441142]
[104,0,0,0,11386.203888148118,1821.7926221036992,0,31066.714800160051,0,44274.711310411869,null,104,0,0,0,11386.203888148118,1821.7926221036992,0,31066.714800160051,0,44274.711310411869,null,332,0,5466.3538533770788,5422.0018514991043,0,0,0,7933.7194094092129,4988.2417033791753,23810.31681766457,null,287,0,7652.8953947279106,5422.0018514991043,0,3470.081184959427,0,25122.730936366108,4988.2417033791753,46655.951070931726]
[105,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,105,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,334,0,6209.7779774363635,5422.0018514991043,0,0,0,6980.6336624079813,4988.2417033791753,23600.655194722625,null,288,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,1561.5365332317422,0,15326.012750763457,4988.2417033791753,34938.269673075556]
[106,0,8746.1661654033269,10844.003702998209,3470.081184959427,0,0,16484.775540834926,9976.4834067583506,49521.510000954244,null,106,0,8746.1661654033269,10844.003702998209,3470.081184959427,0,0,16484.775540834926,9976.4834067583506,49521.510000954244,null,339,0,13665.884633442698,2711.0009257495522,3036.3210368394984,0,0,27784.19851355732,2494.1208516895877,49691.525961278654,null,289,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[107,0,10932.70770675416,2711.0009257495522,0,0,1669.9765702617242,29508.620092133373,2494.1208516895877,47316.426146588397,null,107,0,10932.70770675416,2711.0009257495522,0,0,1669.9765702617242,29508.620092133373,2494.1208516895877,47316.426146588397,null,344,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,295,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953496,4988.2417033791753,27863.785298177474]
[108,0,4373.0830827016634,5422.0018514991043,1214.5284147357995,694.01623699188542,0,10184.057445427467,4988.2417033791753,26875.928734735095,null,108,0,4373.0830827016634,5422.0018514991043,1214.5284147357995,694.01623699188542,0,10184.057445427467,4988.2417033791753,26875.928734735095,null,346,0,4810.3913909718303,5422.0018514991043,0,0,0,5753.4908586671409,4988.2417033791753,20974.125804517251,null,304,0,6559.6246240524952,8133.0027772486565,5313.5618144691216,0,0,18835.813905659543,7482.362555068763,46324.365676498586]
[109,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,109,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,348,0,6559.6246240524961,5422.0018514991043,0,0,0,7481.8246704653238,4988.2417033791753,24451.692849396099,null,311,0,8746.1661654033269,10844.003702998209,2168.8007405996418,0,0,14057.688447072422,9976.4834067583506,45793.142462831951]
[110,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,110,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,349,0,4373.0830827016634,5422.0018514991043,227.72407776296237,0,0,5491.6890641532918,4988.2417033791753,20502.739779496198,null,320,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617]
[111,0,8746.1661654033287,10844.003702998209,0,1301.2804443597852,0,16125.333433642576,9976.4834067583506,46993.267153162247,null,111,0,8746.1661654033287,10844.003702998209,0,1301.2804443597852,0,16125.333433642576,9976.4834067583506,46993.267153162247,null,350,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,321,0,5247.6996992419972,5422.0018514991043,3461.405981997028,0,0,13879.054836971503,4988.2417033791753,32998.404073088808]
[112,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,112,0,8746.1661654033269,10844.003702998209,1518.1605184197492,0,0,13248.659415818254,9976.4834067583506,44333.473209397889,null,352,0,4373.0830827016634,2711.0009257495522,3036.3210368394984,0,0,13431.241642204441,2494.1208516895877,26045.767539184744,null,327,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626196,7482.362555068763,36815.812389625731]
[113,0,3673.3897894693982,5422.0018514991043,1518.1605184197492,0,0,8498.6217096187647,4988.2417033791753,24100.415572386191,null,113,0,3673.3897894693982,5422.0018514991043,1518.1605184197492,0,0,8498.6217096187647,4988.2417033791753,24100.415572386191,null,353,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,328,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[114,0,19569.546795089944,24399.008331745965,3188.1370886814734,0,0,30671.351803980015,22447.087665206287,100275.13168470369,null,114,0,19569.546795089944,24399.008331745965,3188.1370886814734,0,0,30671.351803980015,22447.087665206287,100275.13168470369,null,357,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,330,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834929,9976.4834067583506,49087.749852834313]
[115,0,5466.3538533770798,2711.0009257495522,0,13012.804443597852,0,57066.528380659671,2494.1208516895877,80750.80845507374,null,115,0,5466.3538533770798,2711.0009257495522,0,13012.804443597852,0,57066.528380659671,2494.1208516895877,80750.80845507374,null,361,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,331,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265]
[116,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,116,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,363,0,0,0,15181.605184197491,0,0,64722.322500333437,0,79903.927684530936,null,335,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091837,7482.362555068763,36326.598000881502]
[117,0,4373.0830827016634,5422.0018514991043,1533.3421236039467,0,0,8274.7489316676292,4988.2417033791753,24591.417692851519,null,117,0,4373.0830827016634,5422.0018514991043,1533.3421236039467,0,0,8274.7489316676292,4988.2417033791753,24591.417692851519,null,364,0,5466.3538533770798,2711.0009257495522,3795.4012960493728,0,0,16615.076817951271,2494.1208516895877,31081.953744816863,null,336,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091837,7482.362555068763,36326.598000881502]
[118,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576,null,118,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576,null,369,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959,null,338,0,7871.5495488629958,8133.0027772486565,9913.5881852809616,0,0,30882.903404259105,7482.362555068763,64283.406470720489]
[119,0,6559.6246240524952,2711.0009257495522,3795.4012960493728,0,0,18263.584302159514,2494.1208516895877,33823.731999700518,null,119,0,6559.6246240524952,2711.0009257495522,3795.4012960493728,0,0,18263.584302159514,2494.1208516895877,33823.731999700518,null,370,0,7379.5777020590576,5422.0018514991043,759.08025920987461,0,0,12380.7834166588,4988.2417033791753,30929.684932806013,null,340,0,6559.6246240524952,8133.0027772486565,0,2168.8007405996418,0,15599.697780642866,7482.362555068763,39943.488477612424]
[120,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,120,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,371,0,4263.7560056341226,5422.0018514991043,0,0,1301.2804443597852,14803.289602276265,4988.2417033791753,30778.569607148453,null,341,0,6559.6246240524952,8133.0027772486565,0,2602.5608887195704,0,17217.755843151201,7482.362555068763,41995.306688240686]
[121,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,121,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,374,0,4373.0830827016634,5422.0018514991043,2429.056829471599,0,0,10184.057445427467,4988.2417033791753,27396.440912479007,null,342,0,4919.7184680393711,8133.0027772486565,3470.081184959427,0,281.94409627795346,14408.159823411726,7482.362555068763,38695.268905005898]
[122,0,6559.6246240524952,8133.0027772486565,2559.1848739075772,0,0,12687.193268127861,7482.362555068763,37421.368098405357,null,122,0,6559.6246240524952,8133.0027772486565,2559.1848739075772,0,0,12687.193268127861,7482.362555068763,37421.368098405357,null,376,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,343,0,7871.5495488629958,8133.0027772486565,1442.2524924987617,0,0,12825.375426666073,7482.362555068763,37754.542800345247]
[123,0,6996.932932322663,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615,null,123,0,6996.932932322663,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615,null,377,0,4373.0830827016634,5422.0018514991043,1138.620388814812,1301.2804443597852,0,12287.532926688305,4988.2417033791753,29510.760397442846,null,345,0,6559.6246240524961,8133.0027772486565,0,1301.2804443597852,0,12992.889633284187,7482.362555068763,36469.16003401389]
[124,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,124,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,379,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,347,0,8308.8578571331618,8133.0027772486565,2277.2407776296241,0,0,13622.197610942181,7482.362555068763,39823.661578022387]
[125,0,7871.5495488629958,8133.0027772486565,4554.4815552592481,0,0,19459.413482950255,7482.362555068763,47500.809919389918,null,125,0,7871.5495488629958,8133.0027772486565,4554.4815552592481,0,0,19459.413482950255,7482.362555068763,47500.809919389918,null,383,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631,null,355,0,10932.70770675416,13555.00462874776,1518.1605184197492,0,0,17010.411193834636,12470.604258447938,55486.888306204244]
[126,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,126,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,384,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,1344.6564591717779,0,17988.922315742679,4988.2417033791753,38027.843065874229,null,356,0,8746.1661654033287,10844.003702998209,0,0,0,11900.467223775562,9976.4834067583506,41467.120498935445]
[127,0,8746.1661654033269,10844.003702998209,867.52029623985675,0,0,11630.601353309918,9976.4834067583506,42064.774924709665,null,127,0,8746.1661654033269,10844.003702998209,867.52029623985675,0,0,11630.601353309918,9976.4834067583506,42064.774924709665,null,385,0,2623.8498496209986,2711.0009257495522,759.08025920987461,0,0,4868.4130984750809,2494.1208516895877,13456.464984745095,null,359,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[128,0,6559.6246240524952,8133.0027772486565,1897.7006480246866,0,0,11554.552624372029,7482.362555068763,35627.243228766631,null,128,0,6559.6246240524952,8133.0027772486565,1897.7006480246866,0,0,11554.552624372029,7482.362555068763,35627.243228766631,null,390,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799,null,360,0,6559.6246240524952,8133.0027772486565,7613.5749998750434,0,0,23738.529835059795,7482.362555068763,53527.094791304757]
[129,0,4198.1597593935976,5422.0018514991043,0,607.26420736789964,0,7465.8493450584629,4988.2417033791753,22681.516866698239,null,129,0,4198.1597593935976,5422.0018514991043,0,607.26420736789964,0,7465.8493450584629,4988.2417033791753,22681.516866698239,null,391,0,2623.8498496209986,2711.0009257495522,0,0,845.83228883386028,9560.7814797492556,2494.1208516895877,18235.585395643255,null,362,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[130,0,22302.723721778486,27110.009257495516,1518.1605184197492,0,0,34678.465364208918,24941.208516895873,110550.56737879854,null,130,0,22302.723721778486,27110.009257495516,1518.1605184197492,0,0,34678.465364208918,24941.208516895873,110550.56737879854,null,392,0,6559.6246240524952,5422.0018514991043,0,3470.081184959427,0,23382.978588323334,4988.2417033791753,43822.927952213533,null,366,0,6996.932932322663,8133.0027772486565,2277.2407776296241,0,0,14369.416824208531,7482.362555068763,39258.955866478238]
[131,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,131,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,396,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,0,0,10060.437809451829,4988.2417033791753,27388.357633833828,null,375,0,7871.5495488629958,8133.0027772486565,0,3383.3291553354411,0,22371.917995465257,7482.362555068763,49242.162031981112]
[132,0,13665.884633442698,2711.0009257495522,22772.407776296237,0,0,69853.708138774062,2494.1208516895877,111497.12232595214,null,132,0,13665.884633442698,2711.0009257495522,22772.407776296237,0,0,69853.708138774062,2494.1208516895877,111497.12232595214,null,399,0,0,0,17350.405924797135,0,0,38833.393500200065,0,56183.799424997196,null,386,0,11370.016015024328,10844.003702998209,3491.7691923654229,0,0,20673.636891524126,9976.4834067583506,56355.90920867044]
[133,0,13665.8846334427,5422.0018514991043,0,0,0,20346.587979235672,4988.2417033791753,44422.716167556646,null,133,0,13665.8846334427,5422.0018514991043,0,0,0,20346.587979235672,4988.2417033791753,44422.716167556646,null,400,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,387,0,9620.7827819436607,10844.003702998209,3795.4012960493728,0,0,19597.27202987596,9976.4834067583506,53833.94321762555]
[134,0,5466.3538533770798,2711.0009257495522,2602.5608887195704,0,0,13378.960692934599,2494.1208516895877,26652.997212470385,null,134,0,5466.3538533770798,2711.0009257495522,2602.5608887195704,0,0,13378.960692934599,2494.1208516895877,26652.997212470385,null,401,0,7871.5495488629958,5422.0018514991043,0,0,433.76014811992837,11065.001691209156,4988.2417033791753,29780.554943070358,null,388,0,6297.2396390903959,8133.0027772486565,3415.8611664444361,0,0,15044.083471003687,7482.362555068763,40372.549608855938]
[135,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614,null,135,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614,null,402,0,2186.5415413508322,2711.0009257495522,1707.9305832222178,0,0,6773.0744410021443,2494.1208516895877,15872.668343014333,null,393,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[136,0,38264.476973639554,5422.0018514991043,17458.845961827115,0,0,96888.840975558865,4988.2417033791753,163022.40746590382,null,136,0,38264.476973639554,5422.0018514991043,17458.845961827115,0,0,96888.840975558865,4988.2417033791753,163022.40746590382,null,403,0,2623.8498496209986,2711.0009257495522,2049.5166998666614,0,0,7619.1118047392529,2494.1208516895877,17497.600131666055,null,394,0,5247.6996992419972,5422.0018514991043,1214.5284147357993,1561.5365332317422,0,14678.789525760123,4988.2417033791753,33112.797727847937]
[137,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,137,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,405,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,1301.2804443597852,0,14914.611996976837,4988.2417033791753,33543.812265718618,null,397,0,7871.5495488629958,8133.0027772486565,4577.2539630355441,0,0,19507.955224825502,7482.362555068763,47572.124069041463]
[138,0,30611.581578911639,35243.01203474417,0,0,0,36276.861761436892,32423.57107196463,134555.02644705732,null,138,0,30611.581578911639,35243.01203474417,0,0,0,36276.861761436892,32423.57107196463,134555.02644705732,null,406,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,398,0,10495.399398483994,8133.0027772486565,0,6506.4022217989259,650.64022217989259,41181.617275915029,7482.362555068763,74449.424450695253]
[139,0,8746.1661654033269,10844.003702998209,8273.9748253876351,0,0,27649.376172142445,9976.4834067583506,65490.004272689963,null,139,0,8746.1661654033269,10844.003702998209,8273.9748253876351,0,0,27649.376172142445,9976.4834067583506,65490.004272689963,null,407,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,3470.081184959427,0,25917.406822033521,4988.2417033791753,48081.752297952728,null,404,0,6559.6246240524952,8133.0027772486565,0,0,156.15365332317421,8674.4092731071887,7482.362555068763,31005.552882800279]
[140,0,8746.1661654033269,13555.00462874776,1518.1605184197492,0,0,13117.596712755078,12470.604258447938,49407.532283773849,null,140,0,8746.1661654033269,13555.00462874776,1518.1605184197492,0,0,13117.596712755078,12470.604258447938,49407.532283773849,null,409,0,4373.0830827016644,5422.0018514991043,0,433.76014811992837,0,7882.9456632251122,4988.2417033791753,23100.032448924983,null,422,0,9620.7827819436607,8133.0027772486565,5009.9297107851726,0,0,21529.274154595445,7482.362555068763,51775.351979641702]
[141,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022,null,141,0,5466.3538533770798,2711.0009257495522,759.08025920987461,0,0,10142.844567917928,2494.1208516895877,21573.400457944022,null,410,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368,null,425,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,650.64022217989259,0,14790.6687493887,7482.362555068763,39893.539705568131]
[142,0,5466.3538533770798,2711.0009257495522,1301.2804443597852,0,216.88007405996419,12569.931661680432,2494.1208516895877,24759.5678109164,null,142,0,5466.3538533770798,2711.0009257495522,1301.2804443597852,0,216.88007405996419,12569.931661680432,2494.1208516895877,24759.5678109164,null,411,0,4373.0830827016644,5422.0018514991043,0,0,433.76014811992837,9501.0037257334479,4988.2417033791753,24718.090511433318,null,426,0,4373.0830827016634,5422.0018514991043,2049.5166998666614,0,0,9375.0284141732991,4988.2417033791753,26207.871751619903]
[143,0,8746.1661654033287,13555.00462874776,0,0,0,12366.791557390465,12470.604258447938,47138.566609989495,null,143,0,8746.1661654033287,13555.00462874776,0,0,0,12366.791557390465,12470.604258447938,47138.566609989495,null,412,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,455,0,6822.0096090145962,8133.0027772486565,1735.0405924797135,0,0,12375.465505657186,7482.362555068763,36547.881039468914]
[144,0,15305.790789455819,18977.006480246862,0,6506.4022217989259,0,41792.821696527812,17458.845961827115,100040.86714985654,null,144,0,15305.790789455819,18977.006480246862,0,6506.4022217989259,0,41792.821696527812,17458.845961827115,100040.86714985654,null,414,0,6559.6246240524961,5422.0018514991043,759.08025920987461,0,0,8470.5747553156671,4988.2417033791753,26199.523193456316,null,460,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,0,0,12987.181232916908,7482.362555068763,37992.25663251707]
[145,0,5466.3538533770798,2711.0009257495522,27326.889331555485,0,0,66774.876755709687,2494.1208516895877,104773.24171808139,null,145,0,5466.3538533770798,2711.0009257495522,27326.889331555485,0,0,66774.876755709687,2494.1208516895877,104773.24171808139,null,415,0,0,0,2082.0487109756559,0,0,3883.3393500200063,0,5965.3880609956623,null,461,0,7871.5495488629949,8133.0027772486565,0,0,0,9115.0843191443328,7482.362555068763,32601.999200324746]
[146,0,15305.790789455819,18977.006480246862,4554.4815552592481,7265.4824810088003,216.88007405996419,55950.829743475741,17458.845961827115,119729.31708533355,null,146,0,15305.790789455819,18977.006480246862,4554.4815552592481,7265.4824810088003,216.88007405996419,55950.829743475741,17458.845961827115,119729.31708533355,null,416,0,4919.7184680393711,2711.0009257495522,3036.3210368394984,0,0,18294.033723859422,2494.1208516895877,31455.195006177433,null,467,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117858,7482.362555068763,34438.674067907523]
[147,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,147,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,417,0,1093.2707706754159,2711.0009257495522,433.76014811992837,0,0,2293.759109411817,2494.1208516895877,9025.9118056463012,null,469,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[148,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,148,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,418,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799,null,470,0,13119.249248104992,13555.00462874776,0,0,0,16251.775179833727,12470.604258447938,55396.633315134415]
[149,0,6559.6246240524943,10844.003702998209,1518.1605184197492,0,0,11211.847926732762,9976.4834067583506,40110.120178961566,null,149,0,6559.6246240524943,10844.003702998209,1518.1605184197492,0,0,11211.847926732762,9976.4834067583506,40110.120178961566,null,419,0,4110.6980977395642,5422.0018514991043,759.08025920987461,0,0,7507.0524071821064,4988.2417033791753,22787.074319009826,null,476,0,9620.7827819436607,10844.003702998209,759.08025920987461,0,0,14383.655735158602,9976.4834067583506,45584.005886068691]
[150,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,150,0,2186.5415413508322,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,10524.107119148361,null,420,0,0,0,1669.9765702617242,0,0,3559.7277375183394,0,5229.7043077800636,null,479,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117858,7482.362555068763,34438.674067907523]
[151,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,151,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,421,0,3498.4664661613315,2711.0009257495522,1735.0405924797135,867.52029623985675,0,9951.7369461188919,2494.1208516895877,21257.886078438933,null,481,0,6996.9329323226621,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615]
[152,0,2186.5415413508322,2711.0009257495522,0,7200.4184587908112,0,29992.207637996769,2494.1208516895877,44584.28941557755,null,152,0,2186.5415413508322,2711.0009257495522,0,7200.4184587908112,0,29992.207637996769,2494.1208516895877,44584.28941557755,null,424,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617,null,484,0,7434.241240592828,8133.0027772486565,759.08025920987461,0,0,10386.081485925508,7482.362555068763,34194.76831804563]
[153,0,5247.6996992419972,5422.0018514991043,2687.1441176029562,2602.5608887195704,0,21936.983988263015,4988.2417033791753,42884.632248705821,null,153,0,5247.6996992419972,5422.0018514991043,2687.1441176029562,2602.5608887195704,0,21936.983988263015,4988.2417033791753,42884.632248705821,null,427,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,433.76014811992837,11478.503895434136,4988.2417033791753,28213.751199553757,null,487,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[154,0,5597.5463458581307,5422.0018514991043,25474.733499083392,4450.3791197104647,0,77168.191899832062,4988.2417033791753,123101.09441936231,null,154,0,5597.5463458581307,5422.0018514991043,25474.733499083392,4450.3791197104647,0,77168.191899832062,4988.2417033791753,123101.09441936231,null,428,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953496,4988.2417033791753,27863.785298177474,null,491,0,10058.091090213828,8133.0027772486565,0,0,0,10961.329366550872,7482.362555068763,36634.785789082118]
[155,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,155,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,429,0,4373.0830827016644,2711.0009257495522,3795.4012960493728,0,0,12439.671182648615,2494.1208516895877,25813.277338838794,null,493,0,7871.5495488629958,8133.0027772486565,1735.0405924797135,0,0,12987.181232916908,7482.362555068763,38209.136706577039]
[156,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,156,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,430,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,501,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078]
[157,0,8746.1661654033287,5422.0018514991043,1594.0685443407367,0,0,12096.683671481376,4988.2417033791753,32847.161936103716,null,157,0,8746.1661654033287,5422.0018514991043,1594.0685443407367,0,0,12096.683671481376,4988.2417033791753,32847.161936103716,null,454,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,505,0,6559.6246240524961,8133.0027772486565,759.08025920987461,0,0,9756.7735082675154,7482.362555068763,32690.843723847305]
[158,0,5247.6996992419972,5422.0018514991043,2287.8600351418863,0,0,11377.520304892552,4988.2417033791753,29323.323594154714,null,158,0,5247.6996992419972,5422.0018514991043,2287.8600351418863,0,0,11377.520304892552,4988.2417033791753,29323.323594154714,null,456,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576,null,507,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[159,0,5247.6996992419972,5422.0018514991043,0,3313.9275316362528,0,18862.673669497177,4988.2417033791753,37834.544455253708,null,159,0,5247.6996992419972,5422.0018514991043,0,3313.9275316362528,0,18862.673669497177,4988.2417033791753,37834.544455253708,null,457,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,511,0,7434.2412405928289,8133.0027772486565,0,0,0,9633.1538722918776,7482.362555068763,32682.760445202126]
[160,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,160,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,458,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,513,0,6559.6246240524961,8133.0027772486565,759.08025920987461,0,0,10386.081485925508,7482.362555068763,33320.151701505303]
[161,0,5247.6996992419972,5422.0018514991043,0,1388.0324739837708,0,11678.495871960167,4988.2417033791753,28724.471600064215,null,161,0,5247.6996992419972,5422.0018514991043,0,1388.0324739837708,0,11678.495871960167,4988.2417033791753,28724.471600064215,null,459,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,514,0,8746.1661654033269,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454]
[162,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,162,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,462,0,5247.6996992419972,5422.0018514991043,1735.0405924797135,0,0,9736.8261969501618,4988.2417033791753,27129.810043550151,null,515,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105]
[163,0,7871.5495488629958,8133.0027772486565,1062.7123628938243,0,0,12016.346395411905,7482.362555068763,36565.973639486147,null,163,0,7871.5495488629958,8133.0027772486565,1062.7123628938243,0,0,12016.346395411905,7482.362555068763,36565.973639486147,null,463,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,518,0,13119.249248104994,16266.005554497311,0,0,0,18794.662802150331,14964.725110137526,63144.642714890171]
[164,0,3279.8123120262476,8133.0027772486565,11624.771969614081,4337.6014811992836,0,42963.972122171341,7482.362555068763,77821.523217328373,null,164,0,3279.8123120262476,8133.0027772486565,11624.771969614081,4337.6014811992836,0,42963.972122171341,7482.362555068763,77821.523217328373,null,464,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,520,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[165,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,11928.090819495952,4988.2417033791753,29747.738493915393,null,165,0,4373.0830827016644,5422.0018514991043,3036.3210368394984,0,0,11928.090819495952,4988.2417033791753,29747.738493915393,null,465,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,527,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[166,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,166,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,466,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368,null,528,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[167,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,167,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,468,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,529,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[168,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,168,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,471,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,533,0,6909.4712706686287,8133.0027772486565,0,0,0,8353.774887440537,7482.362555068763,30878.611490426585]
[169,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,169,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,472,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,538,0,8308.8578571331618,8133.0027772486565,1062.7123628938243,0,0,11662.612688586836,7482.362555068763,36649.548240931239]
[170,0,21865.415413508315,5422.0018514991043,0,0,0,32419.757615547409,4988.2417033791753,64695.416583933998,null,170,0,21865.415413508315,5422.0018514991043,0,0,0,32419.757615547409,4988.2417033791753,64695.416583933998,null,473,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,540,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[171,0,6012.9892387147875,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,18784.063959402622,null,171,0,6012.9892387147875,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,18784.063959402622,null,474,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,541,0,6559.6246240524961,8133.0027772486565,0,0,0,8138.7154457591796,7482.362555068763,30313.705402129097]
[172,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,172,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,475,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,542,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[173,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,173,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,477,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,543,0,13119.249248104992,8133.0027772486565,9108.9631105184963,0,0,32464.83936042084,7482.362555068763,70308.417051361743]
[174,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,174,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,478,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,545,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[175,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,175,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,480,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,547,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[176,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,176,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,482,0,4460.5447443556977,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21135.675899950751,null,575,0,6778.2787781875786,10844.003702998209,0,0,0,7966.9026071044,9976.4834067583506,35565.668495048536]
[177,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,177,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,483,0,8746.1661654033287,8133.0027772486565,0,0,0,9515.2426366835207,7482.362555068763,33876.774134404266,null,581,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[178,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,178,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,485,0,7871.5495488629958,5422.0018514991043,0,0,0,7828.8855661924845,4988.2417033791753,26110.678669933757,null,585,0,8308.8578571331618,8133.0027772486565,0,0,0,9862.3035324106822,7482.362555068763,33786.526721861264]
[179,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,179,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,486,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,588,0,7696.6262255549291,10844.003702998209,0,0,0,11026.202177261528,9976.4834067583506,39543.315512573019]
[180,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,180,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,488,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,590,0,6996.9329323226621,8133.0027772486565,759.08025920987461,433.76014811992837,0,12122.050784042201,7482.362555068763,35927.189456012085]
[181,0,32798.123120262477,5422.0018514991043,0,0,0,37063.841604362242,4988.2417033791753,80272.208279502986,null,181,0,32798.123120262477,5422.0018514991043,0,0,0,37063.841604362242,4988.2417033791753,80272.208279502986,null,489,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,591,0,4373.0830827016644,5422.0018514991043,2026.7442920903652,0,0,10585.102627614033,4988.2417033791753,27395.173557284343]
[182,0,10932.70770675416,2711.0009257495522,12145.284147357994,0,0,42938.502010952565,2494.1208516895877,71221.61564250385,null,182,0,10932.70770675416,2711.0009257495522,12145.284147357994,0,0,42938.502010952565,2494.1208516895877,71221.61564250385,null,490,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,596,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[183,0,3006.4946193573937,2711.0009257495522,0,0,0,5604.3154527893594,2494.1208516895877,13815.931849585892,null,183,0,3006.4946193573937,2711.0009257495522,0,0,0,5604.3154527893594,2494.1208516895877,13815.931849585892,null,492,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,599,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[184,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,184,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,494,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,623,0,10932.707706754158,13555.00462874776,2277.2407776296241,0,0,17369.853301026986,12470.604258447938,56605.410672606464]
[185,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,185,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,495,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,624,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[186,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,186,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,496,0,4373.0830827016634,5422.0018514991043,3036.3210368394984,0,0,12107.811873092127,4988.2417033791753,29927.459547511568,null,635,0,10495.399398483994,10844.003702998209,1518.1605184197492,0,0,16237.536268883654,9976.4834067583506,49071.583295543962]
[187,0,69969.329323226615,43376.014811992834,0,0,0,69590.09392171097,39905.933627033388,222841.37168396381,null,187,0,69969.329323226615,43376.014811992834,0,0,0,69590.09392171097,39905.933627033388,222841.37168396381,null,497,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,641,0,10495.399398483994,8133.0027772486565,0,0,0,10438.514088256645,7482.362555068763,36549.278819058061]
[188,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,188,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,498,0,6559.6246240524952,10844.003702998209,0,0,0,7975.7318017160896,9976.4834067583506,35355.843535525142,null,642,0,8199.5307800656192,2711.0009257495522,0,0,216.88007405996419,13439.859536334416,2494.1208516895877,27061.392167899139]
[189,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,189,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,499,0,4810.3913909718303,5422.0018514991043,759.08025920987461,0,0,8000.8568988334691,4988.2417033791753,23980.572103893453,null,654,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[190,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,190,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,500,0,10495.399398483994,10844.003702998209,759.08025920987461,0,0,14619.478206375315,9976.4834067583506,46694.444973825746,null,655,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[191,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,191,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,502,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,663,0,5772.4696691661966,8133.0027772486565,1518.1605184197492,0,0,11505.767757962818,7482.362555068763,34411.763277866186]
[192,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,192,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,503,0,4548.0064060097302,5422.0018514991043,1518.1605184197492,0,0,9293.8794577451299,4988.2417033791753,25770.289937052887,null,667,0,8746.1661654033269,10844.003702998209,493.40216848641853,0,0,11064.281031432001,9976.4834067583506,41124.336475078308]
[193,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,193,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,504,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,671,0,5466.3538533770798,2711.0009257495522,4597.8575700712408,0,0,17100.494236703773,2494.1208516895877,32369.82743759123]
[194,0,5247.6996992419972,5422.0018514991043,1138.620388814812,0,0,8927.7971656959944,4988.2417033791753,25724.360808631081,null,194,0,5247.6996992419972,5422.0018514991043,1138.620388814812,0,0,8927.7971656959944,4988.2417033791753,25724.360808631081,null,506,0,5247.6996992419972,5422.0018514991043,2602.5608887195704,0,0,11354.884259458498,4988.2417033791753,29615.388402298344,null,672,0,7434.2412405928299,8133.0027772486565,0,5205.1217774391407,563.88819255590693,33020.979113696871,7482.362555068763,61839.59565660217]
[195,0,10932.707706754161,13555.00462874776,0,0,0,15662.219001791942,12470.604258447938,52620.5355957418,null,195,0,10932.707706754161,13555.00462874776,0,0,0,15662.219001791942,12470.604258447938,52620.5355957418,null,508,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,675,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[196,0,34984.664661613315,21688.007405996414,0,0,0,34795.046960855485,19952.966813516701,111420.68584198192,null,196,0,34984.664661613315,21688.007405996414,0,0,0,34795.046960855485,19952.966813516701,111420.68584198192,null,509,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,676,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309918,9976.4834067583506,41956.334887679681]
[197,0,10495.399398483994,8133.0027772486565,0,0,0,10438.514088256645,7482.362555068763,36549.278819058061,null,197,0,10495.399398483994,8133.0027772486565,0,0,0,10438.514088256645,7482.362555068763,36549.278819058061,null,510,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,690,0,10495.399398483994,8133.0027772486565,1518.1605184197492,0,0,13674.630213273318,7482.362555068763,41303.555462494485]
[198,0,19678.873872157488,24399.008331745965,0,0,0,28191.994203225498,22447.087665206287,94716.96407233525,null,198,0,19678.873872157488,24399.008331745965,0,0,0,28191.994203225498,22447.087665206287,94716.96407233525,null,512,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,698,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626196,7482.362555068763,36815.812389625731]
[199,0,4099.7653900328096,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,16870.840110720641,null,199,0,4099.7653900328096,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,16870.840110720641,null,516,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,703,0,10932.707706754161,13555.00462874776,1897.7006480246864,0,0,19707.364158062781,12470.604258447938,58563.381400037324]
[200,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,200,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,517,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,705,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[201,0,22958.686184183731,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,55054.355576367278,null,201,0,22958.686184183731,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,55054.355576367278,null,519,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,713,0,17492.332330806657,10844.003702998209,189770.06480246867,0,0,421912.03910751169,9976.4834067583506,649994.9233505436]
[202,0,35531.300046951015,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,67626.969439134569,null,202,0,35531.300046951015,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,67626.969439134569,null,521,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,715,0,9883.1677669057608,10844.003702998209,0,0,0,12507.61565221562,9976.4834067583506,43211.27052887794]
[203,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,203,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,522,0,7871.5495488629958,5422.0018514991043,1518.1605184197492,0,0,11065.001691209156,4988.2417033791753,30864.955313370181,null,720,0,20990.798796967989,16266.005554497311,4584.8447656276421,0,0,30650.098874063635,14964.725110137526,87456.473101294105]
[204,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,204,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,523,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,724,0,6559.6246240524952,8133.0027772486565,3036.3210368394984,0,0,13981.639718134531,7482.362555068763,39192.950711343947]
[205,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,205,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,524,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,725,0,10932.70770675416,10844.003702998209,1518.1605184197492,0,0,15094.904463224793,9976.4834067583506,48366.259798155261]
[206,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,206,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,525,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,733,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[207,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,207,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,526,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,735,0,7871.5495488629958,8133.0027772486565,3795.4012960493728,0,0,17841.355420441916,7482.362555068763,45123.671597671702]
[208,0,10932.707706754161,13555.00462874776,0,0,0,15662.219001791942,12470.604258447938,52620.5355957418,null,208,0,10932.707706754161,13555.00462874776,0,0,0,15662.219001791942,12470.604258447938,52620.5355957418,null,530,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,737,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[209,0,4373.0830827016644,2711.0009257495522,18977.006480246866,0,0,44800.832432815332,2494.1208516895877,73356.043773202997,null,209,0,4373.0830827016644,2711.0009257495522,18977.006480246866,0,0,44800.832432815332,2494.1208516895877,73356.043773202997,null,531,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,739,0,6559.6246240524952,8133.0027772486565,379.54012960493731,0,0,8318.4364993553536,7482.362555068763,30872.966585330207]
[210,0,0,0,4337.6014811992836,2168.8007405996418,0,16180.580625083359,0,22686.982846882285,null,210,0,0,0,4337.6014811992836,2168.8007405996418,0,16180.580625083359,0,22686.982846882285,null,532,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,744,0,9183.4744736734938,10844.003702998209,3036.3210368394984,4771.3616293192117,0,35030.63344169296,9976.4834067583506,72842.277691281721]
[211,0,5466.3538533770798,2711.0009257495522,103993.99551175282,0,0,230198.74106905164,2494.1208516895877,344864.2122116207,null,211,0,5466.3538533770798,2711.0009257495522,103993.99551175282,0,0,230198.74106905164,2494.1208516895877,344864.2122116207,null,534,0,4722.929729317797,5422.0018514991043,0,0,0,5850.6390647401413,4988.2417033791753,20983.812348936219,null,745,0,10932.707706754158,13555.00462874776,5465.377866311097,0,0,27078.201676076998,12470.604258447938,69501.896136337949]
[212,0,8199.5307800656192,5422.0018514991043,0,0,0,15131.905886497383,4988.2417033791753,33741.680221441282,null,212,0,8199.5307800656192,5422.0018514991043,0,0,0,15131.905886497383,4988.2417033791753,33741.680221441282,null,535,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,750,0,6559.6246240524952,8133.0027772486565,986.80433697283706,0,0,9612.8829493620233,7482.362555068763,32774.677242704776]
[213,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,213,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,536,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,751,0,6559.6246240524952,2711.0009257495522,0,0,54436.898589051008,416305.86767921015,2494.1208516895877,482507.51266975282]
[214,0,17492.332330806657,21688.007405996414,12752.548354725894,1301.2804443597852,0,57097.100040532147,19952.966813516701,130284.2353899376,null,214,0,17492.332330806657,21688.007405996414,12752.548354725894,1301.2804443597852,0,57097.100040532147,19952.966813516701,130284.2353899376,null,537,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,759,0,12463.286785699744,8133.0027772486565,3795.4012960493728,0,0,23575.105970746459,7482.362555068763,55449.159384813]
[215,0,8199.5307800656192,2711.0009257495522,9108.9631105184963,0,0,31238.498223926112,2494.1208516895877,53752.113891949368,null,215,0,8199.5307800656192,2711.0009257495522,9108.9631105184963,0,0,31238.498223926112,2494.1208516895877,53752.113891949368,null,539,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,760,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832]
[216,0,10932.70770675416,2711.0009257495522,10410.243554878281,0,0,36466.269760919218,2494.1208516895877,63014.342799990802,null,216,0,10932.70770675416,2711.0009257495522,10410.243554878281,0,0,36466.269760919218,2494.1208516895877,63014.342799990802,null,544,0,4263.7560056341226,5422.0018514991043,0,0,0,5064.5875958620472,4988.2417033791753,19738.587156374451,null,762,0,7434.2412405928289,8133.0027772486565,0,4337.6014811992836,0,25184.426519717243,7482.362555068763,52571.634573826777]
[217,0,37171.206202964138,5422.0018514991043,60726.420736789973,0,0,172937.56991345066,4988.2417033791753,281245.44040808309,null,217,0,37171.206202964138,5422.0018514991043,60726.420736789973,0,0,172937.56991345066,4988.2417033791753,281245.44040808309,null,546,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052,null,764,0,10932.707706754158,13555.00462874776,0,24290.568294715988,0,103126.93061396878,12470.604258447938,164375.81550263462]
[218,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,218,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,548,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[219,0,32798.123120262477,5422.0018514991043,0,0,0,51148.719032457549,4988.2417033791753,94357.085707598308,null,219,0,32798.123120262477,5422.0018514991043,0,0,0,51148.719032457549,4988.2417033791753,94357.085707598308,null,549,0,6996.932932322663,5422.0018514991043,1518.1605184197492,0,0,10195.125517187769,4988.2417033791753,29120.462522808459]
[220,0,8746.1661654033269,10844.003702998209,1821.7926221036989,0,0,13895.882640821586,9976.4834067583506,45284.328538085167,null,220,0,8746.1661654033269,10844.003702998209,1821.7926221036989,0,0,13895.882640821586,9976.4834067583506,45284.328538085167,null,550,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548]
[221,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,221,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,551,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8927.7971656959944,4988.2417033791753,25344.820679026147]
[222,0,2798.7731729290654,2711.0009257495522,15181.605184197491,0,0,305709.30148941721,2494.1208516895877,328894.8016239829,null,222,0,2798.7731729290654,2711.0009257495522,15181.605184197491,0,0,305709.30148941721,2494.1208516895877,328894.8016239829,null,552,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052]
[223,0,0,0,0,0,0,0,0,0,null,223,0,0,0,0,0,0,0,0,0,null,553,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[224,0,5466.3538533770798,2711.0009257495522,9108.9631105184944,0,0,27941.483255509622,2494.1208516895877,47721.921996844336,null,224,0,5466.3538533770798,2711.0009257495522,9108.9631105184944,0,0,27941.483255509622,2494.1208516895877,47721.921996844336,null,554,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[225,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,225,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,555,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[226,0,5466.3538533770798,2711.0009257495522,37194.932701283855,0,0,87809.631568318058,2494.1208516895877,135676.03990041814,null,226,0,5466.3538533770798,2711.0009257495522,37194.932701283855,0,0,87809.631568318058,2494.1208516895877,135676.03990041814,null,556,0,4110.6980977395642,5422.0018514991043,0,0,0,5259.6863670157782,4988.2417033791753,19780.628019633623]
[227,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834926,9976.4834067583506,49087.749852834306,null,227,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834926,9976.4834067583506,49087.749852834306,null,558,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[228,0,9183.4744736734956,8133.0027772486565,0,0,1084.4003702998209,17487.621713616845,7482.362555068763,43370.861889907581,null,228,0,9183.4744736734956,8133.0027772486565,0,0,1084.4003702998209,17487.621713616845,7482.362555068763,43370.861889907581,null,559,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019]
[229,0,14759.155404118113,8133.0027772486565,0,0,0,27214.352507572239,7482.362555068763,57588.873244007773,null,229,0,14759.155404118113,8133.0027772486565,0,0,0,27214.352507572239,7482.362555068763,57588.873244007773,null,560,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[230,0,16016.416790394844,10844.003702998209,0,0,0,20703.052941709007,9976.4834067583506,57539.95684186041,null,230,0,16016.416790394844,10844.003702998209,0,0,0,20703.052941709007,9976.4834067583506,57539.95684186041,null,561,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693]
[231,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078,null,231,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078,null,562,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[232,0,12135.305554497118,10844.003702998209,0,2602.5608887195704,0,21991.448654566164,9976.4834067583506,57549.802207539411,null,232,0,12135.305554497118,10844.003702998209,0,2602.5608887195704,0,21991.448654566164,9976.4834067583506,57549.802207539411,null,563,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[233,0,13119.24924810499,8133.0027772486565,19280.638583930813,0,0,61710.482865586222,7482.362555068763,109725.73602993943,null,233,0,13119.24924810499,8133.0027772486565,19280.638583930813,0,0,61710.482865586222,7482.362555068763,109725.73602993943,null,564,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[234,0,2186.5415413508322,2711.0009257495522,10627.123628938245,0,0,25785.256675475091,2494.1208516895877,43804.04362320331,null,234,0,2186.5415413508322,2711.0009257495522,10627.123628938245,0,0,25785.256675475091,2494.1208516895877,43804.04362320331,null,565,0,4810.3913909718303,10844.003702998209,0,0,0,5938.9203126305965,9976.4834067583506,31569.798813358986]
[235,0,3826.4476973639553,2711.0009257495522,1518.1605184197492,0,0,9325.2493431663825,2494.1208516895877,19874.979336389224,null,235,0,3826.4476973639553,2711.0009257495522,1518.1605184197492,0,0,9325.2493431663825,2494.1208516895877,19874.979336389224,null,566,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[236,0,6559.6246240524952,2711.0009257495522,22772.407776296241,0,0,58715.03586486791,2494.1208516895877,93252.190042655784,null,236,0,6559.6246240524952,2711.0009257495522,22772.407776296241,0,0,58715.03586486791,2494.1208516895877,93252.190042655784,null,567,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[237,0,10932.70770675416,2711.0009257495522,26567.809072345612,0,0,73681.605198610952,2494.1208516895877,116387.24375514986,null,237,0,10932.70770675416,2711.0009257495522,26567.809072345612,0,0,73681.605198610952,2494.1208516895877,116387.24375514986,null,568,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[238,0,5466.3538533770798,2711.0009257495522,22013.327517086364,0,0,55448.470318151332,2494.1208516895877,88133.273466053914,null,238,0,5466.3538533770798,2711.0009257495522,22013.327517086364,0,0,55448.470318151332,2494.1208516895877,88133.273466053914,null,569,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[239,0,3279.8123120262476,8133.0027772486565,0,0,0,4454.1902344729479,7482.362555068763,23349.367878816614,null,239,0,3279.8123120262476,8133.0027772486565,0,0,0,4454.1902344729479,7482.362555068763,23349.367878816614,null,570,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[240,0,2186.5415413508317,2711.0009257495522,2277.2407776296241,0,0,7357.3100102254039,2494.1208516895877,17026.214106644999,null,240,0,2186.5415413508317,2711.0009257495522,2277.2407776296241,0,0,7357.3100102254039,2494.1208516895877,17026.214106644999,null,571,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[241,0,16399.061560131238,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,51440.936106503941,null,241,0,16399.061560131238,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,51440.936106503941,null,572,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[242,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,242,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,573,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[243,0,0,0,0,41640.974219513126,0,155333.57400080026,0,196974.54822031339,null,243,0,0,0,0,41640.974219513126,0,155333.57400080026,0,196974.54822031339,null,574,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[244,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,244,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,576,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[245,0,5466.3538533770798,2711.0009257495522,43267.574774962857,0,0,100754.09606838474,2494.1208516895877,154693.14647416383,null,245,0,5466.3538533770798,2711.0009257495522,43267.574774962857,0,0,100754.09606838474,2494.1208516895877,154693.14647416383,null,577,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[246,0,11370.016015024325,13555.00462874776,3036.3210368394984,2602.5608887195704,0,29443.478951851688,12470.604258447938,72477.985779630777,null,246,0,11370.016015024325,13555.00462874776,3036.3210368394984,2602.5608887195704,0,29443.478951851688,12470.604258447938,72477.985779630777,null,578,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[247,0,13119.249248104989,16266.005554497311,3036.3210368394984,0,0,21491.047186235712,14964.725110137526,68877.348135815031,null,247,0,13119.249248104989,16266.005554497311,3036.3210368394984,0,0,21491.047186235712,14964.725110137526,68877.348135815031,null,579,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[248,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,248,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,580,0,1924.1565563887323,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9885.8288781432548]
[249,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,249,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,582,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[250,0,13665.884633442698,2711.0009257495522,0,0,0,21311.966263523977,2494.1208516895877,40182.972674405813,null,250,0,13665.884633442698,2711.0009257495522,0,0,0,21311.966263523977,2494.1208516895877,40182.972674405813,null,583,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[251,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,251,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,584,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[252,0,18366.948947346988,18977.006480246862,0,0,0,22752.485251767219,17458.845961827115,77555.286641188184,null,252,0,18366.948947346988,18977.006480246862,0,0,0,22752.485251767219,17458.845961827115,77555.286641188184,null,586,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[253,0,36897.888510295277,8133.0027772486565,0,0,0,54473.946201112572,7482.362555068763,106987.20004372527,null,253,0,36897.888510295277,8133.0027772486565,0,0,0,54473.946201112572,7482.362555068763,106987.20004372527,null,587,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[254,0,19132.238486819777,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,54174.11303319248,null,254,0,19132.238486819777,2711.0009257495522,0,0,0,29836.752768933569,2494.1208516895877,54174.11303319248,null,589,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[255,0,24598.592340196854,13555.00462874776,0,0,0,59109.007369130399,12470.604258447938,109733.20859652295,null,255,0,24598.592340196854,13555.00462874776,0,0,0,59109.007369130399,12470.604258447938,109733.20859652295,null,592,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[256,0,9839.4369360787441,5422.0018514991043,0,0,0,12874.167375516527,4988.2417033791753,33123.847866473545,null,256,0,9839.4369360787441,5422.0018514991043,0,0,0,12874.167375516527,4988.2417033791753,33123.847866473545,null,594,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693]
[257,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,257,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,595,0,2623.8498496209986,2711.0009257495522,1897.7006480246864,0,0,7295.500192237585,2494.1208516895877,17022.172467322409]
[258,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,258,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,598,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[259,0,15743.099097725993,10844.003702998209,0,0,0,15657.771132384969,9976.4834067583506,52221.357339867522,null,259,0,15743.099097725993,10844.003702998209,0,0,0,15657.771132384969,9976.4834067583506,52221.357339867522,null,600,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[260,0,28425.040037560819,21688.007405996414,0,0,0,31144.235751609845,19952.966813516701,101210.25000868378,null,260,0,28425.040037560819,21688.007405996414,0,0,0,31144.235751609845,19952.966813516701,101210.25000868378,null,612,0,2623.8498496209986,2711.0009257495522,2277.2407776296241,0,0,8104.5292234917533,2494.1208516895877,18210.741628181517]
[261,0,12025.978477429575,2711.0009257495522,0,0,0,18157.982067037523,2494.1208516895877,35389.082321906237,null,261,0,12025.978477429575,2711.0009257495522,0,0,0,18157.982067037523,2494.1208516895877,35389.082321906237,null,621,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[262,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,262,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,625,0,3553.1300046951014,2711.0009257495522,683172.23328888719,0,0,1461471.5133016307,2494.1208516895877,2153401.9983726521]
[263,0,40451.018514990385,8133.0027772486565,0,0,0,59673.505537867139,7482.362555068763,115739.88938517495,null,263,0,40451.018514990385,8133.0027772486565,0,0,0,59673.505537867139,7482.362555068763,115739.88938517495,null,626,0,8746.1661654033269,5422.0018514991043,0,0,216.88007405996419,13276.082130283821,4988.2417033791753,32649.371924625393]
[264,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,264,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,627,0,3061.158157891165,2711.0009257495522,3795.4012960493733,0,0,11222.734112900069,2494.1208516895877,23284.415344279747]
[265,0,26019.844342074906,16266.005554497311,0,0,0,29054.753786195721,14964.725110137526,86305.328792905464,null,265,0,26019.844342074906,16266.005554497311,0,0,0,29054.753786195721,14964.725110137526,86305.328792905464,null,628,0,8746.1661654033287,5422.0018514991043,3643.5852442073979,1474.7845036077565,0,21966.837852782228,4988.2417033791753,46241.617320878984]
[266,0,13993.865864645326,10844.003702998209,0,2168.8007405996418,0,22008.309096883873,9976.4834067583506,58991.462811885402,null,266,0,13993.865864645326,10844.003702998209,0,2168.8007405996418,0,22008.309096883873,9976.4834067583506,58991.462811885402,null,629,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[267,0,13119.24924810499,2711.0009257495522,3795.4012960493728,0,0,28549.777925524697,2494.1208516895877,50669.550247118197,null,267,0,13119.24924810499,2711.0009257495522,3795.4012960493728,0,0,28549.777925524697,2494.1208516895877,50669.550247118197,null,631,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[268,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419,null,268,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419,null,632,0,5597.5463458581307,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22272.677501453185]
[269,0,0,0,13663.444665777743,0,0,29125.045125150049,0,42788.489790927793,null,269,0,0,0,13663.444665777743,0,0,29125.045125150049,0,42788.489790927793,null,633,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774]
[270,0,14431.174172915493,13555.00462874776,0,0,0,16592.163264462975,12470.604258447938,57048.946324574164,null,270,0,14431.174172915493,13555.00462874776,0,0,0,16592.163264462975,12470.604258447938,57048.946324574164,null,636,0,4373.0830827016644,5422.0018514991043,2776.0649479675417,0,0,11442.673400743453,4988.2417033791753,29002.064986290938]
[271,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,271,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,638,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[272,0,7652.8953947279115,5422.0018514991043,0,0,0,11027.922328109988,4988.2417033791753,29091.061277716177,null,272,0,7652.8953947279115,5422.0018514991043,0,0,0,11027.922328109988,4988.2417033791753,29091.061277716177,null,640,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383]
[273,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,273,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,643,0,5903.6621616472457,5422.0018514991043,3036.3210368394984,0,0,14941.844330128413,4988.2417033791753,34292.071083493436]
[274,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,274,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,644,0,2787.8404652223103,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,12342.343112768385]
[275,0,8199.5307800656192,5422.0018514991043,0,0,0,28076.370386564071,4988.2417033791753,46686.144721507968,null,275,0,8199.5307800656192,5422.0018514991043,0,0,0,28076.370386564071,4988.2417033791753,46686.144721507968,null,647,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807]
[276,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,276,0,9292.8015507410346,2711.0009257495522,0,0,0,14492.137059196308,2494.1208516895877,28990.060387376478,null,649,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[277,0,6559.6246240524952,2711.0009257495522,0,0,0,10173.293989617836,2494.1208516895877,21938.040391109469,null,277,0,6559.6246240524952,2711.0009257495522,0,0,0,10173.293989617836,2494.1208516895877,21938.040391109469,null,650,0,4373.0830827016634,5422.0018514991043,690.76303588098597,0,0,6478.7044822833777,4988.2417033791753,21952.794155744308]
[278,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,278,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,651,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[279,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,279,0,13119.24924810499,2711.0009257495522,0,0,0,20459.487612983019,2494.1208516895877,38783.858638527148,null,652,0,4263.7560056341226,5422.0018514991043,0,0,1474.7845036077565,16097.736052282933,4988.2417033791753,32246.520116403091]
[280,0,24051.95695485915,29821.010183245067,0,0,0,34456.881803942277,27435.329368585459,115765.17831063195,null,280,0,24051.95695485915,29821.010183245067,0,0,0,34456.881803942277,27435.329368585459,115765.17831063195,null,653,0,3061.158157891165,2711.0009257495522,2315.1947905901175,0,0,8067.5208910088131,2494.1208516895877,18648.995616929235]
[281,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,11374.83157077585,7482.362555068763,34308.901786355644,null,281,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,11374.83157077585,7482.362555068763,34308.901786355644,null,656,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[282,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265,null,282,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265,null,657,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579]
[283,0,3848.3131127774645,5422.0018514991043,2277.2407776296241,0,0,10367.275276155773,4988.2417033791753,26903.072721441142,null,283,0,3848.3131127774645,5422.0018514991043,2277.2407776296241,0,0,10367.275276155773,4988.2417033791753,26903.072721441142,null,658,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[284,0,4373.0830827016634,5422.0018514991043,1366.3444665777743,2602.5608887195704,0,17627.124532965812,4988.2417033791753,36379.356525843104,null,284,0,4373.0830827016634,5422.0018514991043,1366.3444665777743,2602.5608887195704,0,17627.124532965812,4988.2417033791753,36379.356525843104,null,659,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[285,0,8746.1661654033287,5422.0018514991043,5313.5618144691225,0,0,20025.168177772222,4988.2417033791753,44495.139712522956,null,285,0,8746.1661654033287,5422.0018514991043,5313.5618144691225,0,0,20025.168177772222,4988.2417033791753,44495.139712522956,null,660,0,4373.0830827016644,5422.0018514991043,554.12858922320845,0,0,7446.0699863478612,4988.2417033791753,22783.525213151013]
[286,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,286,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,661,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[287,0,7652.8953947279106,5422.0018514991043,0,3470.081184959427,0,25122.730936366108,4988.2417033791753,46655.951070931726,null,287,0,7652.8953947279106,5422.0018514991043,0,3470.081184959427,0,25122.730936366108,4988.2417033791753,46655.951070931726,null,662,0,6996.932932322663,5422.0018514991043,3470.081184959427,0,0,13431.241642204441,4988.2417033791753,34308.49931436481]
[288,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,1561.5365332317422,0,15326.012750763457,4988.2417033791753,34938.269673075556,null,288,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,1561.5365332317422,0,15326.012750763457,4988.2417033791753,34938.269673075556,null,664,0,5335.1613608960306,5422.0018514991043,53135.618144691223,0,0,119528.9519763003,4988.2417033791753,188409.97503676583]
[289,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,289,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,665,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[290,0,2186.5415413508317,5422.0018514991043,1518.1605184197492,0,0,6205.5762813319698,4988.2417033791753,20320.52189598083,null,290,0,2186.5415413508317,5422.0018514991043,1518.1605184197492,0,0,6205.5762813319698,4988.2417033791753,20320.52189598083,null,666,0,5247.6996992419972,5422.0018514991043,759.08025920987461,867.52029623985675,0,11354.884259458498,4988.2417033791753,28639.428069028505]
[291,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,291,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,668,0,2186.5415413508317,2711.0009257495522,2656.7809072345613,0,0,8166.3390414795722,2494.1208516895877,18214.783267504106]
[292,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959,null,292,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959,null,669,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,3003.7890257305039,32270.549998666251,4988.2417033791753,52334.906439606319]
[293,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,293,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,673,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[294,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,294,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,674,0,5247.6996992419972,5422.0018514991043,440.26655034172722,0,0,7439.1837481883249,4988.2417033791753,23537.39355265033]
[295,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953496,4988.2417033791753,27863.785298177474,null,295,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953496,4988.2417033791753,27863.785298177474,null,677,0,4373.0830827016644,2711.0009257495522,2602.5608887195704,0,0,9203.5550576319438,2494.1208516895877,21384.320806492316]
[296,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,0,0,12972.942321966835,4988.2417033791753,31667.20661292661,null,296,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,0,0,12972.942321966835,4988.2417033791753,31667.20661292661,null,679,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[297,0,4373.0830827016634,5422.0018514991043,0,0,433.76014811992837,8242.3877704174629,4988.2417033791753,23459.474556117337,null,297,0,4373.0830827016634,5422.0018514991043,0,0,433.76014811992837,8242.3877704174629,4988.2417033791753,23459.474556117337,null,680,0,0,0,1366.3444665777743,0,0,2912.504512515005,0,4278.8489790927797]
[298,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,298,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,681,0,5247.6996992419972,5422.0018514991043,1561.5365332317422,0,0,9413.2145844484949,4988.2417033791753,26632.694371800513]
[299,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,299,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,682,0,0,0,0,0,8675.2029623985673,64722.322500333437,0,73397.52546273201]
[300,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,300,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,683,0,7346.7795789387956,8133.0027772486565,0,0,0,9100.9941007068865,7482.362555068763,32063.139011963103]
[301,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,301,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,686,0,3498.4664661613315,2711.0009257495522,1973.6086739456741,0,0,7686.4556586072213,2494.1208516895877,18363.652576153367]
[302,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,302,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,687,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[303,0,5247.6996992419972,5422.0018514991043,0,6072.6420736789969,4337.6014811992836,61278.861726000192,4988.2417033791753,87347.048534998743,null,303,0,5247.6996992419972,5422.0018514991043,0,6072.6420736789969,4337.6014811992836,61278.861726000192,4988.2417033791753,87347.048534998743,null,688,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[304,0,6559.6246240524952,8133.0027772486565,5313.5618144691225,0,0,18835.813905659539,7482.362555068763,46324.365676498579,null,304,0,6559.6246240524952,8133.0027772486565,5313.5618144691225,0,0,18835.813905659539,7482.362555068763,46324.365676498579,null,689,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[305,0,2186.5415413508317,2711.0009257495522,1290.4364406567868,2602.5608887195704,0,14962.182904014582,2494.1208516895877,26246.843552180908,null,305,0,2186.5415413508317,2711.0009257495522,1290.4364406567868,2602.5608887195704,0,14962.182904014582,2494.1208516895877,26246.843552180908,null,691,0,3498.4664661613315,2711.0009257495522,910.89631105184947,0,0,5421.1743710955516,2494.1208516895877,15035.658925747872]
[306,0,4373.0830827016634,2711.0009257495522,0,4337.6014811992836,0,23139.590017254457,2494.1208516895877,37055.396358594546,null,306,0,4373.0830827016634,2711.0009257495522,0,4337.6014811992836,0,23139.590017254457,2494.1208516895877,37055.396358594546,null,692,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709439,4988.2417033791753,22236.783399155825]
[307,0,4373.0830827016644,5422.0018514991043,1821.7926221036989,1301.2804443597852,0,15002.401138261792,4988.2417033791753,32908.800842305223,null,307,0,4373.0830827016644,5422.0018514991043,1821.7926221036989,1301.2804443597852,0,15002.401138261792,4988.2417033791753,32908.800842305223,null,693,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398]
[308,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,308,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,694,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[309,0,4373.0830827016634,5422.0018514991043,0,0,130.12804443597852,5977.1064829057932,4988.2417033791753,20890.561164921713,null,309,0,4373.0830827016634,5422.0018514991043,0,0,130.12804443597852,5977.1064829057932,4988.2417033791753,20890.561164921713,null,697,0,4373.0830827016634,5422.0018514991043,0,0,43.376014811992839,5329.8832579024584,4988.2417033791753,20156.585910294394]
[310,0,10495.399398483994,8133.0027772486565,0,10236.739495630311,325.32011108994629,51051.77145721588,7482.362555068763,87724.595794737543,null,310,0,10495.399398483994,8133.0027772486565,0,10236.739495630311,325.32011108994629,51051.77145721588,7482.362555068763,87724.595794737543,null,699,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383]
[311,0,8746.1661654033269,10844.003702998209,2168.8007405996418,0,0,14057.688447072424,9976.4834067583506,45793.142462831951,null,311,0,8746.1661654033269,10844.003702998209,2168.8007405996418,0,0,14057.688447072424,9976.4834067583506,45793.142462831951,null,700,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[313,0,8746.1661654033287,5422.0018514991043,3470.081184959427,0,0,15170.993990247214,4988.2417033791753,37797.484895488247,null,313,0,8746.1661654033287,5422.0018514991043,3470.081184959427,0,0,15170.993990247214,4988.2417033791753,37797.484895488247,null,701,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[314,0,13119.249248104992,8133.0027772486565,0,0,216.88007405996419,14666.200672829144,7482.362555068763,43617.695327311521,null,314,0,13119.249248104992,8133.0027772486565,0,0,216.88007405996419,14666.200672829144,7482.362555068763,43617.695327311521,null,702,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[315,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,315,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,704,0,4810.3913909718303,5422.0018514991043,1138.620388814812,0,0,8180.5779524296449,4988.2417033791753,24539.833287094567]
[316,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631,null,316,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631,null,706,0,6559.6246240524943,10844.003702998209,0,0,0,7975.7318017160887,9976.4834067583506,35355.843535525142]
[317,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8442.379746943494,4988.2417033791753,25011.21931211562,null,317,0,5247.6996992419972,5422.0018514991043,910.89631105184947,0,0,8442.379746943494,4988.2417033791753,25011.21931211562,null,707,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[318,0,36733.897894693968,2711.0009257495522,2277.2407776296241,0,0,31744.721802269414,2494.1208516895877,75960.982252032147,null,318,0,36733.897894693968,2711.0009257495522,2277.2407776296241,0,0,31744.721802269414,2494.1208516895877,75960.982252032147,null,708,0,0,0,0,0,3795.4012960493733,28316.01609389588,0,32111.417389945254]
[319,0,8199.5307800656192,2711.0009257495522,4334.3482800883839,0,0,21060.913010748678,2494.1208516895877,38799.913848341821,null,319,0,8199.5307800656192,2711.0009257495522,4334.3482800883839,0,0,21060.913010748678,2494.1208516895877,38799.913848341821,null,709,0,1924.1565563887323,2711.0009257495522,0,0,433.76014811992837,5992.666669332054,2494.1208516895877,13555.705151279855]
[320,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617,null,320,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617,null,710,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[321,0,5247.6996992419972,5422.0018514991043,3461.405981997028,0,0,13879.054836971503,4988.2417033791753,32998.404073088808,null,321,0,5247.6996992419972,5422.0018514991043,3461.405981997028,0,0,13879.054836971503,4988.2417033791753,32998.404073088808,null,711,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[322,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,322,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,712,0,4919.7184680393711,2711.0009257495522,759.08025920987461,0,0,13439.859536334416,2494.1208516895877,24323.780041022801]
[323,0,0,0,759.08025920987461,0,0,1618.058062508336,0,2377.1383217182106,null,323,0,0,0,759.08025920987461,0,0,1618.058062508336,0,2377.1383217182106,null,714,0,3279.8123120262476,2711.0009257495522,759.08025920987461,0,0,6837.315106636659,2494.1208516895877,16081.329455311921]
[324,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8871.6957480754572,4988.2417033791753,25173.182904075151,null,324,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8871.6957480754572,4988.2417033791753,25173.182904075151,null,717,0,2186.5415413508322,2711.0009257495522,1518.1605184197492,0,0,6368.5599253750606,2494.1208516895877,15278.383762584781]
[325,0,15305.790789455819,18977.006480246862,0,0,0,17521.950758902767,17458.845961827115,69263.593990432564,null,325,0,15305.790789455819,18977.006480246862,0,0,0,17521.950758902767,17458.845961827115,69263.593990432564,null,718,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[326,0,2186.5415413508317,2711.0009257495522,0,0,216.88007405996419,4121.1938852087314,2494.1208516895877,11729.737278058668,null,326,0,2186.5415413508317,2711.0009257495522,0,0,216.88007405996419,4121.1938852087314,2494.1208516895877,11729.737278058668,null,719,0,8308.8578571331618,5422.0018514991043,0,0,0,9510.9860895085276,4988.2417033791753,28230.087501519967]
[327,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,327,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,721,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[328,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,328,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,722,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[329,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,27551.724114813809,null,329,0,6122.3163157823301,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,27551.724114813809,null,723,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419]
[330,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834926,9976.4834067583506,49087.749852834306,null,330,0,8746.1661654033269,10844.003702998209,3036.3210368394984,0,0,16484.775540834926,9976.4834067583506,49087.749852834306,null,726,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[331,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265,null,331,0,15305.790789455825,13555.00462874776,3036.3210368394984,11711.523999238067,867.52029623985675,72294.251189583709,12470.604258447938,129241.01619855265,null,727,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[332,0,5466.3538533770788,5422.0018514991043,0,0,0,7933.7194094092129,4988.2417033791753,23810.31681766457,null,332,0,5466.3538533770788,5422.0018514991043,0,0,0,7933.7194094092129,4988.2417033791753,23810.31681766457,null,728,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[333,0,21493.703351478674,5422.0018514991043,16699.765702617242,0,0,68359.349676487036,4988.2417033791753,116963.06228546123,null,333,0,21493.703351478674,5422.0018514991043,16699.765702617242,0,0,68359.349676487036,4988.2417033791753,116963.06228546123,null,730,0,4810.3913909718303,5422.0018514991043,3264.0451146024607,0,0,12711.140527452986,4988.2417033791753,31195.820587905557]
[334,0,6209.7779774363635,5422.0018514991043,0,0,0,6980.6336624079813,4988.2417033791753,23600.655194722625,null,334,0,6209.7779774363635,5422.0018514991043,0,0,0,6980.6336624079813,4988.2417033791753,23600.655194722625,null,731,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[335,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,335,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,732,0,5247.6996992419972,5422.0018514991043,3470.081184959427,0,0,12972.942321966835,4988.2417033791753,32100.966761046537]
[336,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,336,0,6559.6246240524961,8133.0027772486565,1518.1605184197492,0,0,12633.447526091835,7482.362555068763,36326.598000881502,null,734,0,8746.1661654033287,5422.0018514991043,1138.620388814812,0,0,11125.848833976375,4988.2417033791753,31420.878943072796]
[337,0,4373.0830827016644,2711.0009257495522,4337.6014811992836,0,0,12439.671182648615,2494.1208516895877,26355.477523988702,null,337,0,4373.0830827016644,2711.0009257495522,4337.6014811992836,0,0,12439.671182648615,2494.1208516895877,26355.477523988702,null,738,0,4373.0830827016644,5422.0018514991043,880.53310068345445,216.88007405996419,0,8950.8639844806148,4988.2417033791753,24831.603796803978]
[338,0,7871.5495488629958,8133.0027772486565,9913.5881852809616,0,0,30882.903404259101,7482.362555068763,64283.406470720482,null,338,0,7871.5495488629958,8133.0027772486565,9913.5881852809616,0,0,30882.903404259101,7482.362555068763,64283.406470720482,null,740,0,4373.0830827016634,5422.0018514991043,1214.5284147357993,0,0,7271.5529329124611,4988.2417033791753,23269.407985228205]
[339,0,13665.884633442698,2711.0009257495522,3036.3210368394984,0,0,27784.19851355732,2494.1208516895877,49691.525961278654,null,339,0,13665.884633442698,2711.0009257495522,3036.3210368394984,0,0,27784.19851355732,2494.1208516895877,49691.525961278654,null,741,0,0,0,1518.1605184197492,0,0,3236.116125016672,0,4754.2766434364212]
[340,0,6559.6246240524952,8133.0027772486565,0,2168.8007405996418,0,15599.697780642866,7482.362555068763,39943.488477612424,null,340,0,6559.6246240524952,8133.0027772486565,0,2168.8007405996418,0,15599.697780642866,7482.362555068763,39943.488477612424,null,742,0,6996.932932322663,5422.0018514991043,683.17223328888713,0,0,8415.2616484285991,4988.2417033791753,26505.610368918427]
[341,0,6559.6246240524952,8133.0027772486565,0,2602.5608887195704,0,17217.755843151204,7482.362555068763,41995.306688240693,null,341,0,6559.6246240524952,8133.0027772486565,0,2602.5608887195704,0,17217.755843151204,7482.362555068763,41995.306688240693,null,743,0,4373.0830827016634,5422.0018514991043,2041.9258972745627,0,0,9358.8478335482141,4988.2417033791753,26184.10036840272]
[342,0,4919.7184680393711,8133.0027772486565,3470.081184959427,0,281.94409627795346,14408.15982341173,7482.362555068763,38695.268905005898,null,342,0,4919.7184680393711,8133.0027772486565,3470.081184959427,0,281.94409627795346,14408.15982341173,7482.362555068763,38695.268905005898,null,746,0,6012.9892387147875,5422.0018514991043,0,0,0,11208.630905578719,4988.2417033791753,27631.863699171783]
[343,0,7871.5495488629958,8133.0027772486565,1442.2524924987617,0,0,12825.375426666073,7482.362555068763,37754.542800345247,null,343,0,7871.5495488629958,8133.0027772486565,1442.2524924987617,0,0,12825.375426666073,7482.362555068763,37754.542800345247,null,748,0,2011.6182180427654,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9973.2905397972863]
[344,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.768134441827,4988.2417033791753,24535.791647771981,null,344,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.768134441827,4988.2417033791753,24535.791647771981,null,749,0,4373.0830827016634,5422.0018514991043,3470.081184959427,0,0,11478.503895434136,4988.2417033791753,29731.911717973508]
[345,0,6559.6246240524952,8133.0027772486565,0,1301.2804443597852,0,12992.889633284189,7482.362555068763,36469.16003401389,null,345,0,6559.6246240524952,8133.0027772486565,0,1301.2804443597852,0,12992.889633284189,7482.362555068763,36469.16003401389,null,752,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,6940.162369918854,0,34131.316770550839,4988.2417033791753,57372.966296469385]
[346,0,4810.3913909718303,5422.0018514991043,0,0,0,5753.4908586671409,4988.2417033791753,20974.125804517251,null,346,0,4810.3913909718303,5422.0018514991043,0,0,0,5753.4908586671409,4988.2417033791753,20974.125804517251,null,754,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8871.6957480754572,4988.2417033791753,25173.182904075151]
[347,0,8308.8578571331618,8133.0027772486565,2277.2407776296241,0,0,13622.197610942181,7482.362555068763,39823.661578022387,null,347,0,8308.8578571331618,8133.0027772486565,2277.2407776296241,0,0,13622.197610942181,7482.362555068763,39823.661578022387,null,755,0,4373.0830827016634,2711.0009257495522,2277.2407776296241,0,0,11813.183579696106,2494.1208516895877,23668.629217466536]
[348,0,6559.6246240524961,5422.0018514991043,0,0,0,7481.8246704653238,4988.2417033791753,24451.692849396099,null,348,0,6559.6246240524961,5422.0018514991043,0,0,0,7481.8246704653238,4988.2417033791753,24451.692849396099,null,756,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,7373.9225180387821,0,35749.37483305917,4988.2417033791753,59424.784507097647]
[349,0,4373.0830827016634,5422.0018514991043,227.72407776296237,0,0,5491.6890641532918,4988.2417033791753,20502.739779496198,null,349,0,4373.0830827016634,5422.0018514991043,227.72407776296237,0,0,5491.6890641532918,4988.2417033791753,20502.739779496198,null,757,0,8199.5307800656192,5422.0018514991043,0,0,0,10438.514088256645,4988.2417033791753,29048.288423200542]
[350,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,350,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,758,0,6996.932932322663,5422.0018514991043,834.9882851308621,0,0,8738.873260930266,4988.2417033791753,26981.038033262073]
[351,0,6559.6246240524961,5422.0018514991043,0,0,0,10009.51658356724,4988.2417033791753,26979.384762498015,null,351,0,6559.6246240524961,5422.0018514991043,0,0,0,10009.51658356724,4988.2417033791753,26979.384762498015,null,761,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593]
[352,0,4373.0830827016634,2711.0009257495522,3036.3210368394984,0,0,13431.241642204441,2494.1208516895877,26045.767539184744,null,352,0,4373.0830827016634,2711.0009257495522,3036.3210368394984,0,0,13431.241642204441,2494.1208516895877,26045.767539184744,null,763,0,3279.8123120262476,2711.0009257495522,1735.0405924797135,0,0,8455.3731691449957,2494.1208516895877,18675.347851090097]
[353,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,353,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,766,0,5466.3538533770798,2711.0009257495522,3036.3210368394984,0,0,14997.018755442936,2494.1208516895877,28704.815423098655]
[354,0,48103.9139097183,8133.0027772486565,498303.65816017368,0,0,990402.24474117102,7482.362555068763,1552425.1821433802,null,354,0,48103.9139097183,8133.0027772486565,498303.65816017368,0,0,990402.24474117102,7482.362555068763,1552425.1821433802,null,767,0,6122.3163157823301,5422.0018514991043,0,0,0,6729.8597320522931,4988.2417033791753,23262.419602712904]
[355,0,10932.707706754158,13555.00462874776,1518.1605184197492,0,0,17010.411193834636,12470.604258447938,55486.888306204237,null,355,0,10932.707706754158,13555.00462874776,1518.1605184197492,0,0,17010.411193834636,12470.604258447938,55486.888306204237,null,768,0,4373.0830827016634,5422.0018514991043,0,0,0,5635.5796230587839,4988.2417033791753,20418.906260638727]
[356,0,8746.1661654033269,10844.003702998209,0,0,0,11900.467223775559,9976.4834067583506,41467.120498935445,null,356,0,8746.1661654033269,10844.003702998209,0,0,0,11900.467223775559,9976.4834067583506,41467.120498935445,null,769,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[357,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,357,0,8746.1661654033287,5422.0018514991043,1518.1605184197492,0,0,11934.877865230543,4988.2417033791753,32609.4481039319,null,770,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709439,4988.2417033791753,22236.783399155825]
[358,0,0,0,1518.1605184197492,0,0,3236.116125016672,0,4754.2766434364212,null,358,0,0,0,1518.1605184197492,0,0,3236.116125016672,0,4754.2766434364212,null,771,0,7871.5495488629958,5422.0018514991043,4554.4815552592472,0,0,17537.233941242499,4988.2417033791753,40373.508600243018]
[359,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,359,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,772,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[360,0,6559.6246240524952,8133.0027772486565,7613.5749998750425,0,0,23738.529835059795,7482.362555068763,53527.094791304749,null,360,0,6559.6246240524952,8133.0027772486565,7613.5749998750425,0,0,23738.529835059795,7482.362555068763,53527.094791304749,null,773,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[361,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,361,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019]
[362,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,362,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[363,0,0,0,15181.605184197491,0,0,64722.322500333437,0,79903.927684530936,null,363,0,0,0,15181.605184197491,0,0,64722.322500333437,0,79903.927684530936]
[364,0,5466.3538533770798,2711.0009257495522,3795.4012960493728,0,0,16615.076817951271,2494.1208516895877,31081.953744816863,null,364,0,5466.3538533770798,2711.0009257495522,3795.4012960493728,0,0,16615.076817951271,2494.1208516895877,31081.953744816863]
[365,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,365,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774]
[366,0,6996.932932322663,8133.0027772486565,2277.2407776296241,0,0,14369.416824208529,7482.362555068763,39258.955866478238,null,366,0,6996.932932322663,8133.0027772486565,2277.2407776296241,0,0,14369.416824208529,7482.362555068763,39258.955866478238]
[367,0,5466.3538533770798,2711.0009257495522,22772.407776296237,0,0,57066.528380659671,2494.1208516895877,90510.411787772129,null,367,0,5466.3538533770798,2711.0009257495522,22772.407776296237,0,0,57066.528380659671,2494.1208516895877,90510.411787772129]
[368,0,6996.932932322663,5422.0018514991043,0,1301.2804443597852,0,11813.183579696106,4988.2417033791753,30521.640511256835,null,368,0,6996.932932322663,5422.0018514991043,0,1301.2804443597852,0,11813.183579696106,4988.2417033791753,30521.640511256835]
[369,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959,null,369,0,4373.0830827016634,2711.0009257495522,0,1735.0405924797135,0,13431.241642204441,2494.1208516895877,24744.487094824959]
[370,0,7379.5777020590576,5422.0018514991043,759.08025920987461,0,0,12380.783416658798,4988.2417033791753,30929.684932806009,null,370,0,7379.5777020590576,5422.0018514991043,759.08025920987461,0,0,12380.783416658798,4988.2417033791753,30929.684932806009]
[371,0,4263.7560056341226,5422.0018514991043,0,0,1301.2804443597852,14803.289602276265,4988.2417033791753,30778.569607148453,null,371,0,4263.7560056341226,5422.0018514991043,0,0,1301.2804443597852,14803.289602276265,4988.2417033791753,30778.569607148453]
[372,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078,null,372,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078]
[374,0,4373.0830827016634,5422.0018514991043,2429.056829471599,0,0,10184.057445427467,4988.2417033791753,27396.440912479007,null,374,0,4373.0830827016634,5422.0018514991043,2429.056829471599,0,0,10184.057445427467,4988.2417033791753,27396.440912479007]
[375,0,7871.5495488629958,8133.0027772486565,0,3383.3291553354411,0,22371.917995465257,7482.362555068763,49242.162031981112,null,375,0,7871.5495488629958,8133.0027772486565,0,3383.3291553354411,0,22371.917995465257,7482.362555068763,49242.162031981112]
[376,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,376,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493]
[377,0,4373.0830827016634,5422.0018514991043,1138.620388814812,1301.2804443597852,0,12287.532926688304,4988.2417033791753,29510.760397442846,null,377,0,4373.0830827016634,5422.0018514991043,1138.620388814812,1301.2804443597852,0,12287.532926688304,4988.2417033791753,29510.760397442846]
[378,0,19678.873872157481,24399.008331745965,43376.014811992834,0,0,103431.12552972036,22447.087665206287,213332.11021082292,null,378,0,19678.873872157481,24399.008331745965,43376.014811992834,0,0,103431.12552972036,22447.087665206287,213332.11021082292]
[379,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.768134441827,4988.2417033791753,24535.791647771981,null,379,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.768134441827,4988.2417033791753,24535.791647771981]
[380,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,380,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593]
[381,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649,null,381,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649]
[382,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,382,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493]
[383,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631,null,383,0,2186.5415413508317,2711.0009257495522,4554.4815552592481,0,0,12211.484197750411,2494.1208516895877,24157.629071799631]
[384,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,1344.6564591717779,0,17988.922315742675,4988.2417033791753,38027.843065874229,null,384,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,1344.6564591717779,0,17988.922315742675,4988.2417033791753,38027.843065874229]
[385,0,2623.8498496209986,2711.0009257495522,759.08025920987461,0,0,4868.4130984750809,2494.1208516895877,13456.464984745095,null,385,0,2623.8498496209986,2711.0009257495522,759.08025920987461,0,0,4868.4130984750809,2494.1208516895877,13456.464984745095]
[386,0,11370.016015024328,10844.003702998209,3491.7691923654229,0,0,20673.636891524133,9976.4834067583506,56355.90920867044,null,386,0,11370.016015024328,10844.003702998209,3491.7691923654229,0,0,20673.636891524133,9976.4834067583506,56355.90920867044]
[387,0,9620.7827819436607,10844.003702998209,3795.4012960493728,0,0,19597.27202987596,9976.4834067583506,53833.94321762555,null,387,0,9620.7827819436607,10844.003702998209,3795.4012960493728,0,0,19597.27202987596,9976.4834067583506,53833.94321762555]
[388,0,6297.2396390903959,8133.0027772486565,3415.8611664444361,0,0,15044.083471003685,7482.362555068763,40372.549608855938,null,388,0,6297.2396390903959,8133.0027772486565,3415.8611664444361,0,0,15044.083471003685,7482.362555068763,40372.549608855938]
[389,0,6996.932932322663,5422.0018514991043,2277.2407776296241,0,477.13616293192126,16013.63783111703,4988.2417033791753,36175.191258879524,null,389,0,6996.932932322663,5422.0018514991043,2277.2407776296241,0,477.13616293192126,16013.63783111703,4988.2417033791753,36175.191258879524]
[390,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799,null,390,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799]
[391,0,2623.8498496209986,2711.0009257495522,0,0,845.83228883386028,9560.7814797492556,2494.1208516895877,18235.585395643255,null,391,0,2623.8498496209986,2711.0009257495522,0,0,845.83228883386028,9560.7814797492556,2494.1208516895877,18235.585395643255]
[392,0,6559.6246240524952,5422.0018514991043,0,3470.081184959427,0,23382.978588323334,4988.2417033791753,43822.927952213533,null,392,0,6559.6246240524952,5422.0018514991043,0,3470.081184959427,0,23382.978588323334,4988.2417033791753,43822.927952213533]
[393,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,393,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[394,0,5247.6996992419972,5422.0018514991043,1214.5284147357993,1561.5365332317422,0,14678.789525760123,4988.2417033791753,33112.797727847937,null,394,0,5247.6996992419972,5422.0018514991043,1214.5284147357993,1561.5365332317422,0,14678.789525760123,4988.2417033791753,33112.797727847937]
[395,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,395,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019]
[396,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,0,0,10060.437809451831,4988.2417033791753,27388.357633833832,null,396,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,0,0,10060.437809451831,4988.2417033791753,27388.357633833832]
[397,0,7871.5495488629958,8133.0027772486565,4577.2539630355441,0,0,19507.955224825499,7482.362555068763,47572.124069041463,null,397,0,7871.5495488629958,8133.0027772486565,4577.2539630355441,0,0,19507.955224825499,7482.362555068763,47572.124069041463]
[398,0,10495.399398483994,8133.0027772486565,0,6506.4022217989259,650.64022217989259,41181.617275915036,7482.362555068763,74449.424450695267,null,398,0,10495.399398483994,8133.0027772486565,0,6506.4022217989259,650.64022217989259,41181.617275915036,7482.362555068763,74449.424450695267]
[399,0,0,0,17350.405924797135,0,0,38833.393500200058,0,56183.799424997196,null,399,0,0,0,17350.405924797135,0,0,38833.393500200058,0,56183.799424997196]
[400,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,400,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[401,0,7871.5495488629958,5422.0018514991043,0,0,433.76014811992837,11065.001691209158,4988.2417033791753,29780.554943070361,null,401,0,7871.5495488629958,5422.0018514991043,0,0,433.76014811992837,11065.001691209158,4988.2417033791753,29780.554943070361]
[402,0,2186.5415413508322,2711.0009257495522,1707.9305832222178,0,0,6773.0744410021452,2494.1208516895877,15872.668343014335,null,402,0,2186.5415413508322,2711.0009257495522,1707.9305832222178,0,0,6773.0744410021452,2494.1208516895877,15872.668343014335]
[403,0,2623.8498496209986,2711.0009257495522,2049.5166998666614,0,0,7619.111804739252,2494.1208516895877,17497.600131666051,null,403,0,2623.8498496209986,2711.0009257495522,2049.5166998666614,0,0,7619.111804739252,2494.1208516895877,17497.600131666051]
[404,0,6559.6246240524952,8133.0027772486565,0,0,156.15365332317421,8674.4092731071887,7482.362555068763,31005.552882800279,null,404,0,6559.6246240524952,8133.0027772486565,0,0,156.15365332317421,8674.4092731071887,7482.362555068763,31005.552882800279]
[405,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,1301.2804443597852,0,14914.611996976839,4988.2417033791753,33543.812265718625,null,405,0,5247.6996992419972,5422.0018514991043,1669.9765702617242,1301.2804443597852,0,14914.611996976839,4988.2417033791753,33543.812265718625]
[406,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,406,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[407,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,3470.081184959427,0,25917.406822033525,4988.2417033791753,48081.752297952728,null,407,0,5247.6996992419972,5422.0018514991043,3036.3210368394984,3470.081184959427,0,25917.406822033525,4988.2417033791753,48081.752297952728]
[408,0,22740.032030048653,21688.007405996414,1518.1605184197492,0,0,29697.25573298824,19952.966813516701,95596.422500969755,null,408,0,22740.032030048653,21688.007405996414,1518.1605184197492,0,0,29697.25573298824,19952.966813516701,95596.422500969755]
[409,0,4373.0830827016644,5422.0018514991043,0,433.76014811992837,0,7882.9456632251122,4988.2417033791753,23100.032448924983,null,409,0,4373.0830827016644,5422.0018514991043,0,433.76014811992837,0,7882.9456632251122,4988.2417033791753,23100.032448924983]
[410,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368,null,410,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368]
[411,0,4373.0830827016644,5422.0018514991043,0,0,433.76014811992837,9501.0037257334479,4988.2417033791753,24718.090511433318,null,411,0,4373.0830827016644,5422.0018514991043,0,0,433.76014811992837,9501.0037257334479,4988.2417033791753,24718.090511433318]
[412,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,412,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[413,0,0,0,7590.8025920987457,0,0,16180.580625083359,0,23771.383217182105,null,413,0,0,0,7590.8025920987457,0,0,16180.580625083359,0,23771.383217182105]
[414,0,6559.6246240524961,5422.0018514991043,759.08025920987461,0,0,8470.5747553156671,4988.2417033791753,26199.523193456316,null,414,0,6559.6246240524961,5422.0018514991043,759.08025920987461,0,0,8470.5747553156671,4988.2417033791753,26199.523193456316]
[415,0,0,0,2082.0487109756559,0,0,3883.3393500200063,0,5965.3880609956623,null,415,0,0,0,2082.0487109756559,0,0,3883.3393500200063,0,5965.3880609956623]
[416,0,4919.7184680393711,2711.0009257495522,3036.3210368394984,0,0,18294.033723859422,2494.1208516895877,31455.195006177433,null,416,0,4919.7184680393711,2711.0009257495522,3036.3210368394984,0,0,18294.033723859422,2494.1208516895877,31455.195006177433]
[417,0,1093.2707706754159,2711.0009257495522,433.76014811992837,0,0,2293.759109411817,2494.1208516895877,9025.9118056463012,null,417,0,1093.2707706754159,2711.0009257495522,433.76014811992837,0,0,2293.759109411817,2494.1208516895877,9025.9118056463012]
[418,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799,null,418,0,4373.0830827016634,5422.0018514991043,1669.9765702617242,0,0,8565.9993829191299,4988.2417033791753,25019.302590760799]
[419,0,4110.6980977395642,5422.0018514991043,759.08025920987461,0,0,7507.0524071821064,4988.2417033791753,22787.074319009826,null,419,0,4110.6980977395642,5422.0018514991043,759.08025920987461,0,0,7507.0524071821064,4988.2417033791753,22787.074319009826]
[420,0,0,0,1669.9765702617242,0,0,3559.7277375183394,0,5229.7043077800636,null,420,0,0,0,1669.9765702617242,0,0,3559.7277375183394,0,5229.7043077800636]
[421,0,3498.4664661613315,2711.0009257495522,1735.0405924797135,867.52029623985675,0,9951.7369461188919,2494.1208516895877,21257.886078438933,null,421,0,3498.4664661613315,2711.0009257495522,1735.0405924797135,867.52029623985675,0,9951.7369461188919,2494.1208516895877,21257.886078438933]
[422,0,9620.7827819436607,8133.0027772486565,5009.9297107851717,0,0,21529.274154595441,7482.362555068763,51775.351979641695,null,422,0,9620.7827819436607,8133.0027772486565,5009.9297107851717,0,0,21529.274154595441,7482.362555068763,51775.351979641695]
[423,0,3673.3897894693982,5422.0018514991043,4250.8494515752982,0,0,13190.990090892939,4988.2417033791753,31525.472886815918,null,423,0,3673.3897894693982,5422.0018514991043,4250.8494515752982,0,0,13190.990090892939,4988.2417033791753,31525.472886815918]
[424,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617,null,424,0,6996.9329323226621,8133.0027772486565,0,0,0,8256.6266813675356,7482.362555068763,30868.924946007617]
[425,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,650.64022217989259,0,14790.668749388698,7482.362555068763,39893.539705568131,null,425,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,650.64022217989259,0,14790.668749388698,7482.362555068763,39893.539705568131]
[426,0,4373.0830827016634,5422.0018514991043,2049.5166998666614,0,0,9375.0284141732991,4988.2417033791753,26207.871751619903,null,426,0,4373.0830827016634,5422.0018514991043,2049.5166998666614,0,0,9375.0284141732991,4988.2417033791753,26207.871751619903]
[427,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,433.76014811992837,11478.503895434136,4988.2417033791753,28213.751199553757,null,427,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,433.76014811992837,11478.503895434136,4988.2417033791753,28213.751199553757]
[428,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953498,4988.2417033791753,27863.785298177474,null,428,0,5247.6996992419972,5422.0018514991043,1821.7926221036989,0,0,10384.049421953498,4988.2417033791753,27863.785298177474]
[429,0,4373.0830827016644,2711.0009257495522,3795.4012960493728,0,0,12439.671182648615,2494.1208516895877,25813.277338838794,null,429,0,4373.0830827016644,2711.0009257495522,3795.4012960493728,0,0,12439.671182648615,2494.1208516895877,25813.277338838794]
[430,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,430,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[431,0,19678.873872157485,2711.0009257495522,30363.210368394983,0,0,82119.84598076118,2494.1208516895877,137367.05199875281,null,431,0,19678.873872157485,2711.0009257495522,30363.210368394983,0,0,82119.84598076118,2494.1208516895877,137367.05199875281]
[432,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,432,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[433,0,13665.884633442698,2711.0009257495522,9108.9631105184963,0,0,40728.663013624013,2494.1208516895877,68708.632535024342,null,433,0,13665.884633442698,2711.0009257495522,9108.9631105184963,0,0,40728.663013624013,2494.1208516895877,68708.632535024342]
[434,0,16399.061560131238,2711.0009257495522,3036.3210368394984,0,0,36308.985018966916,2494.1208516895877,60949.489393376789,null,434,0,16399.061560131238,2711.0009257495522,3036.3210368394984,0,0,36308.985018966916,2494.1208516895877,60949.489393376789]
[435,0,8199.5307800656192,2711.0009257495522,4554.4815552592481,0,0,21530.149848876095,2494.1208516895877,39489.283961640103,null,435,0,8199.5307800656192,2711.0009257495522,4554.4815552592481,0,0,21530.149848876095,2494.1208516895877,39489.283961640103]
[436,0,8199.5307800656192,2711.0009257495522,9542.7232586384234,0,0,29620.440161417773,2494.1208516895877,52567.815977560953,null,436,0,8199.5307800656192,2711.0009257495522,9542.7232586384234,0,0,29620.440161417773,2494.1208516895877,52567.815977560953]
[437,0,0,0,6940.162369918854,0,0,12944.464500066688,0,19884.626869985543,null,437,0,0,0,6940.162369918854,0,0,12944.464500066688,0,19884.626869985543]
[438,0,4198.1597593935976,2711.0009257495522,18977.006480246866,0,0,44800.832432815332,2494.1208516895877,73181.120449894937,null,438,0,4198.1597593935976,2711.0009257495522,18977.006480246866,0,0,44800.832432815332,2494.1208516895877,73181.120449894937]
[439,0,4373.0830827016634,2711.0009257495522,2168.8007405996418,0,0,11004.154548441937,2494.1208516895877,22751.160149182382,null,439,0,4373.0830827016634,2711.0009257495522,2168.8007405996418,0,0,11004.154548441937,2494.1208516895877,22751.160149182382]
[440,0,9839.4369360787423,2711.0009257495522,1518.1605184197492,0,0,17497.891673526556,2494.1208516895877,34060.610905464186,null,440,0,9839.4369360787423,2711.0009257495522,1518.1605184197492,0,0,17497.891673526556,2494.1208516895877,34060.610905464186]
[441,0,6559.6246240524952,2711.0009257495522,3795.4012960493728,0,0,18263.584302159514,2494.1208516895877,33823.731999700518,null,441,0,6559.6246240524952,2711.0009257495522,3795.4012960493728,0,0,18263.584302159514,2494.1208516895877,33823.731999700518]
[442,0,3935.7747744314979,2711.0009257495522,0,0,0,5161.605219401592,2494.1208516895877,14302.501771272229,null,442,0,3935.7747744314979,2711.0009257495522,0,0,0,5161.605219401592,2494.1208516895877,14302.501771272229]
[443,0,0,0,15788.869391565393,0,0,29448.65673765172,0,45237.526129217113,null,443,0,0,0,15788.869391565393,0,0,29448.65673765172,0,45237.526129217113]
[444,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,444,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[445,0,0,0,1001985.9421570346,0,0,1868857.0621971278,0,2870843.0043541626,null,445,0,0,0,1001985.9421570346,0,0,1868857.0621971278,0,2870843.0043541626]
[446,0,0,0,1045361.9569690275,0,0,1949759.9653225446,0,2995121.9222915722,null,446,0,0,0,1045361.9569690275,0,0,1949759.9653225446,0,2995121.9222915722]
[447,0,6122.3163157823301,5422.0018514991043,1327392.8052766048,0,0,2482055.5290447222,4988.2417033791753,3825980.8941919873,null,447,0,6122.3163157823301,5422.0018514991043,1327392.8052766048,0,0,2482055.5290447222,4988.2417033791753,3825980.8941919873]
[448,0,4373.0830827016634,2711.0009257495522,6940.162369918854,0,0,19903.473892237784,2494.1208516895877,36421.841122297439,null,448,0,4373.0830827016634,2711.0009257495522,6940.162369918854,0,0,19903.473892237784,2494.1208516895877,36421.841122297439]
[449,0,0,0,6940.162369918854,0,0,12944.464500066688,0,19884.626869985543,null,449,0,0,0,6940.162369918854,0,0,12944.464500066688,0,19884.626869985543]
[450,0,4373.0830827016644,5422.0018514991043,7590.8025920987457,0,0,22445.468225800134,4988.2417033791753,44819.597455478826,null,450,0,4373.0830827016644,5422.0018514991043,7590.8025920987457,0,0,22445.468225800134,4988.2417033791753,44819.597455478826]
[451,0,10932.70770675416,2711.0009257495522,12145.284147357994,0,0,42938.502010952558,2494.1208516895877,71221.61564250385,null,451,0,10932.70770675416,2711.0009257495522,12145.284147357994,0,0,42938.502010952558,2494.1208516895877,71221.61564250385]
[452,0,8199.5307800656192,2711.0009257495522,9542.7232586384234,0,0,29620.440161417773,2494.1208516895877,52567.815977560953,null,452,0,8199.5307800656192,2711.0009257495522,9542.7232586384234,0,0,29620.440161417773,2494.1208516895877,52567.815977560953]
[453,0,8199.5307800656192,2711.0009257495522,4554.4815552592481,0,0,21530.149848876095,2494.1208516895877,39489.283961640103,null,453,0,8199.5307800656192,2711.0009257495522,4554.4815552592481,0,0,21530.149848876095,2494.1208516895877,39489.283961640103]
[454,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,454,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[455,0,6822.0096090145962,8133.0027772486565,1735.0405924797135,0,0,12375.465505657186,7482.362555068763,36547.881039468914,null,455,0,6822.0096090145962,8133.0027772486565,1735.0405924797135,0,0,12375.465505657186,7482.362555068763,36547.881039468914]
[456,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576,null,456,0,2186.5415413508317,2711.0009257495522,759.08025920987461,0,0,4121.1938852087314,2494.1208516895877,12271.937463208576]
[457,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,457,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[458,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,458,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[459,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,459,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458]
[460,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,0,0,12987.181232916908,7482.362555068763,37992.25663251707,null,460,0,7871.5495488629958,8133.0027772486565,1518.1605184197492,0,0,12987.181232916908,7482.362555068763,37992.25663251707]
[461,0,7871.5495488629949,8133.0027772486565,0,0,0,9115.0843191443309,7482.362555068763,32601.999200324746,null,461,0,7871.5495488629949,8133.0027772486565,0,0,0,9115.0843191443309,7482.362555068763,32601.999200324746]
[462,0,5247.6996992419972,5422.0018514991043,1735.0405924797135,0,0,9736.8261969501618,4988.2417033791753,27129.810043550151,null,462,0,5247.6996992419972,5422.0018514991043,1735.0405924797135,0,0,9736.8261969501618,4988.2417033791753,27129.810043550151]
[463,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,463,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493]
[464,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,464,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[465,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,465,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[466,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368,null,466,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,0,9860.4458329257996,4988.2417033791753,26921.013248135368]
[467,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117858,7482.362555068763,34438.674067907523,null,467,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117858,7482.362555068763,34438.674067907523]
[468,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,468,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663]
[469,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,469,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[470,0,13119.249248104992,13555.00462874776,0,0,0,16251.775179833727,12470.604258447938,55396.633315134415,null,470,0,13119.249248104992,13555.00462874776,0,0,0,16251.775179833727,12470.604258447938,55396.633315134415]
[471,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,471,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[472,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,472,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[473,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,473,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[474,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,474,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[475,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,475,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[476,0,9620.7827819436607,10844.003702998209,759.08025920987461,0,0,14383.655735158603,9976.4834067583506,45584.005886068699,null,476,0,9620.7827819436607,10844.003702998209,759.08025920987461,0,0,14383.655735158603,9976.4834067583506,45584.005886068699]
[477,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,477,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[478,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,478,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[479,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117859,7482.362555068763,34438.674067907523,null,479,0,6559.6246240524952,8133.0027772486565,1518.1605184197492,0,0,10745.523593117859,7482.362555068763,34438.674067907523]
[480,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,480,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[481,0,6996.9329323226621,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615,null,481,0,6996.9329323226621,8133.0027772486565,0,0,0,8885.93465902553,7482.362555068763,31498.232923665615]
[482,0,4460.5447443556977,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21135.675899950751,null,482,0,4460.5447443556977,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21135.675899950751]
[483,0,8746.1661654033287,8133.0027772486565,0,0,0,9515.2426366835207,7482.362555068763,33876.774134404266,null,483,0,8746.1661654033287,8133.0027772486565,0,0,0,9515.2426366835207,7482.362555068763,33876.774134404266]
[484,0,7434.2412405928299,8133.0027772486565,759.08025920987461,0,0,10386.081485925508,7482.362555068763,34194.768318045637,null,484,0,7434.2412405928299,8133.0027772486565,759.08025920987461,0,0,10386.081485925508,7482.362555068763,34194.768318045637]
[485,0,7871.5495488629958,5422.0018514991043,0,0,0,7828.8855661924845,4988.2417033791753,26110.678669933757,null,485,0,7871.5495488629958,5422.0018514991043,0,0,0,7828.8855661924845,4988.2417033791753,26110.678669933757]
[486,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,486,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579]
[487,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,487,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[488,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,488,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458]
[489,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,489,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[490,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,490,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[491,0,10058.091090213828,8133.0027772486565,0,0,0,10961.329366550872,7482.362555068763,36634.785789082118,null,491,0,10058.091090213828,8133.0027772486565,0,0,0,10961.329366550872,7482.362555068763,36634.785789082118]
[492,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,492,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[493,0,7871.5495488629958,8133.0027772486565,1735.0405924797135,0,0,12987.181232916908,7482.362555068763,38209.136706577039,null,493,0,7871.5495488629958,8133.0027772486565,1735.0405924797135,0,0,12987.181232916908,7482.362555068763,38209.136706577039]
[494,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,494,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[495,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,495,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[496,0,4373.0830827016634,5422.0018514991043,3036.3210368394984,0,0,12107.811873092129,4988.2417033791753,29927.459547511568,null,496,0,4373.0830827016634,5422.0018514991043,3036.3210368394984,0,0,12107.811873092129,4988.2417033791753,29927.459547511568]
[497,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,497,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[498,0,6559.6246240524943,10844.003702998209,0,0,0,7975.7318017160887,9976.4834067583506,35355.843535525142,null,498,0,6559.6246240524943,10844.003702998209,0,0,0,7975.7318017160887,9976.4834067583506,35355.843535525142]
[499,0,4810.3913909718303,5422.0018514991043,759.08025920987461,0,0,8000.8568988334691,4988.2417033791753,23980.572103893453,null,499,0,4810.3913909718303,5422.0018514991043,759.08025920987461,0,0,8000.8568988334691,4988.2417033791753,23980.572103893453]
[500,0,10495.399398483994,10844.003702998209,759.08025920987461,0,0,14619.478206375317,9976.4834067583506,46694.444973825746,null,500,0,10495.399398483994,10844.003702998209,759.08025920987461,0,0,14619.478206375317,9976.4834067583506,46694.444973825746]
[501,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078,null,501,0,6559.6246240524961,8133.0027772486565,0,0,0,9397.3314010751637,7482.362555068763,31572.321357445078]
[502,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,502,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[503,0,4548.0064060097302,5422.0018514991043,1518.1605184197492,0,0,9293.8794577451299,4988.2417033791753,25770.289937052887,null,503,0,4548.0064060097302,5422.0018514991043,1518.1605184197492,0,0,9293.8794577451299,4988.2417033791753,25770.289937052887]
[504,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,504,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[505,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9756.7735082675154,7482.362555068763,32690.843723847305,null,505,0,6559.6246240524952,8133.0027772486565,759.08025920987461,0,0,9756.7735082675154,7482.362555068763,32690.843723847305]
[506,0,5247.6996992419972,5422.0018514991043,2602.5608887195704,0,0,11354.884259458498,4988.2417033791753,29615.388402298344,null,506,0,5247.6996992419972,5422.0018514991043,2602.5608887195704,0,0,11354.884259458498,4988.2417033791753,29615.388402298344]
[507,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,507,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[508,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,508,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[509,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,509,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[510,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,510,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[511,0,7434.2412405928289,8133.0027772486565,0,0,0,9633.1538722918776,7482.362555068763,32682.760445202126,null,511,0,7434.2412405928289,8133.0027772486565,0,0,0,9633.1538722918776,7482.362555068763,32682.760445202126]
[512,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,512,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[513,0,6559.6246240524961,8133.0027772486565,759.08025920987461,0,0,10386.08148592551,7482.362555068763,33320.151701505303,null,513,0,6559.6246240524961,8133.0027772486565,759.08025920987461,0,0,10386.08148592551,7482.362555068763,33320.151701505303]
[514,0,8746.1661654033287,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454,null,514,0,8746.1661654033287,10844.003702998209,0,0,0,11271.159246117568,9976.4834067583506,40837.812521277454]
[515,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105,null,515,0,8746.1661654033269,10844.003702998209,2277.2407776296241,0,0,14866.717478326591,9976.4834067583506,46710.611531116105]
[516,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,516,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[517,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,517,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[518,0,13119.249248104994,16266.005554497311,0,0,0,18794.662802150331,14964.725110137526,63144.642714890171,null,518,0,13119.249248104994,16266.005554497311,0,0,0,18794.662802150331,14964.725110137526,63144.642714890171]
[519,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,519,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[520,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,520,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[521,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493,null,521,0,4373.0830827016644,5422.0018514991043,759.08025920987461,0,0,7882.9456632251122,4988.2417033791753,23425.35256001493]
[522,0,7871.5495488629958,5422.0018514991043,1518.1605184197492,0,0,11065.001691209158,4988.2417033791753,30864.955313370181,null,522,0,7871.5495488629958,5422.0018514991043,1518.1605184197492,0,0,11065.001691209158,4988.2417033791753,30864.955313370181]
[523,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,523,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[524,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,524,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548]
[525,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,525,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[526,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,526,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[527,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,527,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[528,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,528,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[529,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,529,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[530,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,530,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[531,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,531,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[532,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,532,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548]
[533,0,6909.4712706686287,8133.0027772486565,0,0,0,8353.774887440537,7482.362555068763,30878.611490426585,null,533,0,6909.4712706686287,8133.0027772486565,0,0,0,8353.774887440537,7482.362555068763,30878.611490426585]
[534,0,4722.929729317797,5422.0018514991043,0,0,0,5850.6390647401413,4988.2417033791753,20983.812348936219,null,534,0,4722.929729317797,5422.0018514991043,0,0,0,5850.6390647401413,4988.2417033791753,20983.812348936219]
[535,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,535,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[536,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,536,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[537,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458,null,537,0,7871.5495488629958,5422.0018514991043,0,0,0,10323.210438803184,4988.2417033791753,28605.003542544458]
[538,0,8308.8578571331618,8133.0027772486565,1062.7123628938243,0,0,11662.612688586833,7482.362555068763,36649.548240931239,null,538,0,8308.8578571331618,8133.0027772486565,1062.7123628938243,0,0,11662.612688586833,7482.362555068763,36649.548240931239]
[539,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,539,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[540,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,540,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[541,0,6559.6246240524952,8133.0027772486565,0,0,0,8138.7154457591796,7482.362555068763,30313.705402129097,null,541,0,6559.6246240524952,8133.0027772486565,0,0,0,8138.7154457591796,7482.362555068763,30313.705402129097]
[542,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,542,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[543,0,13119.249248104992,8133.0027772486565,9108.9631105184963,0,0,32464.839360420836,7482.362555068763,70308.417051361743,null,543,0,13119.249248104992,8133.0027772486565,9108.9631105184963,0,0,32464.839360420836,7482.362555068763,70308.417051361743]
[544,0,4263.7560056341226,5422.0018514991043,0,0,0,5064.5875958620472,4988.2417033791753,19738.587156374451,null,544,0,4263.7560056341226,5422.0018514991043,0,0,0,5064.5875958620472,4988.2417033791753,19738.587156374451]
[545,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198,null,545,0,13119.249248104989,16266.005554497311,0,0,0,15018.814936202372,14964.725110137526,59368.794848942198]
[546,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052,null,546,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052]
[547,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,547,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[548,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,548,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[549,0,6996.932932322663,5422.0018514991043,1518.1605184197492,0,0,10195.125517187769,4988.2417033791753,29120.462522808459,null,549,0,6996.932932322663,5422.0018514991043,1518.1605184197492,0,0,10195.125517187769,4988.2417033791753,29120.462522808459]
[550,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548,null,550,0,8746.1661654033287,5422.0018514991043,0,0,0,8698.7617402138712,4988.2417033791753,27855.17146049548]
[551,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8927.7971656959944,4988.2417033791753,25344.820679026147,null,551,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8927.7971656959944,4988.2417033791753,25344.820679026147]
[552,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052,null,552,0,4373.0830827016634,5422.0018514991043,1138.620388814812,0,0,7433.3587391632955,4988.2417033791753,23355.305765558052]
[553,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,553,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[554,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,554,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[555,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,555,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[556,0,4110.6980977395642,5422.0018514991043,0,0,0,5259.6863670157782,4988.2417033791753,19780.628019633623,null,556,0,4110.6980977395642,5422.0018514991043,0,0,0,5259.6863670157782,4988.2417033791753,19780.628019633623]
[557,0,17492.33233080665,21688.007405996414,0,0,0,20025.086581603162,19952.966813516701,79158.39313192293,null,557,0,17492.33233080665,21688.007405996414,0,0,0,20025.086581603162,19952.966813516701,79158.39313192293]
[558,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,558,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[559,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,559,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019]
[560,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,560,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[561,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693,null,561,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693]
[562,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,562,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[563,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,563,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[564,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,564,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[565,0,4810.3913909718303,10844.003702998209,0,0,0,5938.9203126305965,9976.4834067583506,31569.798813358986,null,565,0,4810.3913909718303,10844.003702998209,0,0,0,5938.9203126305965,9976.4834067583506,31569.798813358986]
[566,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,566,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[567,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,567,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[568,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,568,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[569,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,569,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[570,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,570,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[571,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,571,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[572,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,572,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[573,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,573,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[574,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,574,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[575,0,6778.2787781875786,10844.003702998209,0,0,0,7966.9026071044,9976.4834067583506,35565.668495048536,null,575,0,6778.2787781875786,10844.003702998209,0,0,0,7966.9026071044,9976.4834067583506,35565.668495048536]
[576,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,576,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[577,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,577,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[578,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,578,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[579,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,579,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[580,0,1924.1565563887323,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9885.8288781432548,null,580,0,1924.1565563887323,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9885.8288781432548]
[581,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,581,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[582,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,582,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[583,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,583,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[584,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,584,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[585,0,8308.8578571331636,8133.0027772486565,0,0,0,9862.3035324106822,7482.362555068763,33786.526721861264,null,585,0,8308.8578571331636,8133.0027772486565,0,0,0,9862.3035324106822,7482.362555068763,33786.526721861264]
[586,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,586,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[587,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,587,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[588,0,7696.6262255549291,10844.003702998209,0,0,0,11026.202177261528,9976.4834067583506,39543.315512573019,null,588,0,7696.6262255549291,10844.003702998209,0,0,0,11026.202177261528,9976.4834067583506,39543.315512573019]
[589,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,589,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[590,0,6996.9329323226621,8133.0027772486565,759.08025920987461,433.76014811992837,0,12122.050784042201,7482.362555068763,35927.189456012085,null,590,0,6996.9329323226621,8133.0027772486565,759.08025920987461,433.76014811992837,0,12122.050784042201,7482.362555068763,35927.189456012085]
[591,0,4373.0830827016644,5422.0018514991043,2026.7442920903652,0,0,10585.102627614033,4988.2417033791753,27395.173557284343,null,591,0,4373.0830827016644,5422.0018514991043,2026.7442920903652,0,0,10585.102627614033,4988.2417033791753,27395.173557284343]
[592,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,592,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[593,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,593,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[594,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693,null,594,0,3061.158157891165,2711.0009257495522,0,0,0,3132.4438003583882,2494.1208516895877,11398.723735688693]
[595,0,2623.8498496209986,2711.0009257495522,1897.7006480246864,0,0,7295.500192237585,2494.1208516895877,17022.172467322409,null,595,0,2623.8498496209986,2711.0009257495522,1897.7006480246864,0,0,7295.500192237585,2494.1208516895877,17022.172467322409]
[596,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,596,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[597,0,8199.5307800656192,2711.0009257495522,1518.1605184197492,0,0,15057.917598842751,2494.1208516895877,29980.730674767256,null,597,0,8199.5307800656192,2711.0009257495522,1518.1605184197492,0,0,15057.917598842751,2494.1208516895877,29980.730674767256]
[598,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,598,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[599,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531,null,599,0,10495.399398483994,10844.003702998209,0,0,0,13001.420143866981,9976.4834067583506,44317.306652107531]
[600,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,600,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[601,0,4373.0830827016634,2711.0009257495522,1041.024355487828,0,0,8900.6790671810995,2494.1208516895877,19519.908282809731,null,601,0,4373.0830827016634,2711.0009257495522,1041.024355487828,0,0,8900.6790671810995,2494.1208516895877,19519.908282809731]
[602,0,114793.43092091868,16266.005554497311,0,0,0,180336.70471211703,14964.725110137526,326360.86629767058,null,602,0,114793.43092091868,16266.005554497311,0,0,0,180336.70471211703,14964.725110137526,326360.86629767058]
[603,0,3826.4476973639553,2711.0009257495522,0,0,0,6089.13321814971,2494.1208516895877,15120.702692952806,null,603,0,3826.4476973639553,2711.0009257495522,0,0,0,6089.13321814971,2494.1208516895877,15120.702692952806]
[604,0,4373.0830827016644,2711.0009257495522,53786.258366871116,0,0,104668.98074562376,2494.1208516895877,168033.44397263569,null,604,0,4373.0830827016644,2711.0009257495522,53786.258366871116,0,0,104668.98074562376,2494.1208516895877,168033.44397263569]
[605,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488,null,605,0,10932.70770675416,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33187.402495012488]
[606,0,4373.0830827016644,2711.0009257495522,2049.5166998666614,0,0,8718.1376388794433,2494.1208516895877,20345.859198886908,null,606,0,4373.0830827016644,2711.0009257495522,2049.5166998666614,0,0,8718.1376388794433,2494.1208516895877,20345.859198886908]
[607,0,0,0,119934.68095516019,0,0,255653.17387631707,0,375587.85483147728,null,607,0,0,0,119934.68095516019,0,0,255653.17387631707,0,375587.85483147728]
[608,0,16399.061560131238,2711.0009257495522,34700.811849594269,0,0,94559.075269266992,2494.1208516895877,150864.07045643165,null,608,0,16399.061560131238,2711.0009257495522,34700.811849594269,0,0,94559.075269266992,2494.1208516895877,150864.07045643165]
[609,0,5739.6715460459327,2711.0009257495522,1735.0405924797135,0,0,11760.902630426262,2494.1208516895877,24440.736546391046,null,609,0,5739.6715460459327,2711.0009257495522,1735.0405924797135,0,0,11760.902630426262,2494.1208516895877,24440.736546391046]
[610,0,4373.0830827016634,2711.0009257495522,1735.0405924797135,0,0,10195.125517187769,2494.1208516895877,21508.370969808282,null,610,0,4373.0830827016634,2711.0009257495522,1735.0405924797135,0,0,10195.125517187769,2494.1208516895877,21508.370969808282]
[611,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019,null,611,0,3498.4664661613315,2711.0009257495522,0,0,0,3479.5046960855484,2494.1208516895877,12183.092939686019]
[612,0,2623.8498496209986,2711.0009257495522,2277.2407776296241,0,0,8104.5292234917533,2494.1208516895877,18210.741628181517,null,612,0,2623.8498496209986,2711.0009257495522,2277.2407776296241,0,0,8104.5292234917533,2494.1208516895877,18210.741628181517]
[613,0,3935.7747744314979,2711.0009257495522,0,0,0,5161.605219401592,2494.1208516895877,14302.501771272229,null,613,0,3935.7747744314979,2711.0009257495522,0,0,0,5161.605219401592,2494.1208516895877,14302.501771272229]
[614,0,18950.208903502316,21688.007405996414,4554.4815552592481,44677.29525635262,0,203666.44036244031,19952.966813516701,313489.40029706759,null,614,0,18950.208903502316,21688.007405996414,4554.4815552592481,44677.29525635262,0,203666.44036244031,19952.966813516701,313489.40029706759]
[615,0,6559.6246240524952,2711.0009257495522,11277.763851118138,0,0,31208.048802226203,2494.1208516895877,54250.559054835976,null,615,0,6559.6246240524952,2711.0009257495522,11277.763851118138,0,0,31208.048802226203,2494.1208516895877,54250.559054835976]
[616,0,31431.534656918204,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,63527.204049101747,null,616,0,31431.534656918204,2711.0009257495522,0,0,0,26890.547614744406,2494.1208516895877,63527.204049101747]
[617,0,5739.6715460459327,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19469.579828894661,null,617,0,5739.6715460459327,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19469.579828894661]
[618,0,4373.0830827016634,2711.0009257495522,0,0,0,6959.0093921710968,2494.1208516895877,16537.2142523119,null,618,0,4373.0830827016634,2711.0009257495522,0,0,0,6959.0093921710968,2494.1208516895877,16537.2142523119]
[619,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614,null,619,0,10932.70770675416,5422.0018514991043,0,0,0,17049.573010819182,4988.2417033791753,38392.524272451614]
[620,0,49503.300496182826,54220.018514991054,0,0,0,60220.781197764736,49882.417033791731,213826.51724273036,null,620,0,49503.300496182826,54220.018514991054,0,0,0,60220.781197764736,49882.417033791731,213826.51724273036]
[621,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,621,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[622,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649,null,622,0,21865.415413508312,27110.009257495516,0,0,0,25031.358227003951,24941.208516895873,98947.991414903649]
[623,0,10932.707706754158,13555.00462874776,2277.2407776296241,0,0,17369.853301026986,12470.604258447938,56605.410672606464,null,623,0,10932.707706754158,13555.00462874776,2277.2407776296241,0,0,17369.853301026986,12470.604258447938,56605.410672606464]
[624,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099,null,624,0,6559.6246240524952,8133.0027772486565,0,0,0,7509.4074681011871,7482.362555068763,29684.397424471099]
[625,0,3553.1300046951014,2711.0009257495522,683172.23328888719,0,0,1461471.5133016307,2494.1208516895877,2153401.9983726521,null,625,0,3553.1300046951014,2711.0009257495522,683172.23328888719,0,0,1461471.5133016307,2494.1208516895877,2153401.9983726521]
[626,0,8746.1661654033269,5422.0018514991043,0,0,216.88007405996419,13276.082130283821,4988.2417033791753,32649.371924625393,null,626,0,8746.1661654033269,5422.0018514991043,0,0,216.88007405996419,13276.082130283821,4988.2417033791753,32649.371924625393]
[627,0,3061.158157891165,2711.0009257495522,3795.4012960493733,0,0,11222.734112900069,2494.1208516895877,23284.415344279747,null,627,0,3061.158157891165,2711.0009257495522,3795.4012960493733,0,0,11222.734112900069,2494.1208516895877,23284.415344279747]
[628,0,8746.1661654033287,5422.0018514991043,3643.5852442073979,1474.7845036077565,0,21966.837852782228,4988.2417033791753,46241.617320878984,null,628,0,8746.1661654033287,5422.0018514991043,3643.5852442073979,1474.7845036077565,0,21966.837852782228,4988.2417033791753,46241.617320878984]
[629,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,629,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[630,0,2623.8498496209986,2711.0009257495522,85016.98903150596,0,0,184472.85803690038,2494.1208516895877,277318.8186954665,null,630,0,2623.8498496209986,2711.0009257495522,85016.98903150596,0,0,184472.85803690038,2494.1208516895877,277318.8186954665]
[631,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,631,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[632,0,5597.5463458581307,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22272.677501453185,null,632,0,5597.5463458581307,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22272.677501453185]
[633,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774,null,633,0,4373.0830827016644,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,13927.58573024774]
[634,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663,null,634,0,2186.5415413508317,2711.0009257495522,0,0,0,2503.1358227003957,2494.1208516895877,9894.7991414903663]
[635,0,10495.399398483994,10844.003702998209,1518.1605184197492,0,0,16237.536268883652,9976.4834067583506,49071.583295543955,null,635,0,10495.399398483994,10844.003702998209,1518.1605184197492,0,0,16237.536268883652,9976.4834067583506,49071.583295543955]
[636,0,4373.0830827016644,5422.0018514991043,2776.0649479675417,0,0,11442.673400743452,4988.2417033791753,29002.064986290938,null,636,0,4373.0830827016644,5422.0018514991043,2776.0649479675417,0,0,11442.673400743452,4988.2417033791753,29002.064986290938]
[637,0,4373.0830827016634,2711.0009257495522,0,0,0,6959.0093921710968,2494.1208516895877,16537.2142523119,null,637,0,4373.0830827016634,2711.0009257495522,0,0,0,6959.0093921710968,2494.1208516895877,16537.2142523119]
[638,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977,null,638,0,5247.6996992419972,5422.0018514991043,759.08025920987461,0,0,8118.7681344418261,4988.2417033791753,24535.791647771977]
[639,0,15305.790789455819,27110.009257495516,0,0,0,18920.923759747475,24941.208516895873,86277.932323594679,null,639,0,15305.790789455819,27110.009257495516,0,0,0,18920.923759747475,24941.208516895873,86277.932323594679]
[640,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383,null,640,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383]
[641,0,10495.399398483994,8133.0027772486565,0,0,0,10438.514088256645,7482.362555068763,36549.278819058061,null,641,0,10495.399398483994,8133.0027772486565,0,0,0,10438.514088256645,7482.362555068763,36549.278819058061]
[642,0,8199.5307800656192,2711.0009257495522,0,0,216.88007405996419,13439.859536334416,2494.1208516895877,27061.392167899139,null,642,0,8199.5307800656192,2711.0009257495522,0,0,216.88007405996419,13439.859536334416,2494.1208516895877,27061.392167899139]
[643,0,5903.6621616472457,5422.0018514991043,3036.3210368394984,0,0,14941.844330128411,4988.2417033791753,34292.071083493429,null,643,0,5903.6621616472457,5422.0018514991043,3036.3210368394984,0,0,14941.844330128411,4988.2417033791753,34292.071083493429]
[644,0,2787.8404652223103,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,12342.343112768385,null,644,0,2787.8404652223103,2711.0009257495522,0,0,0,4349.3808701069356,2494.1208516895877,12342.343112768385]
[645,0,11479.343092091865,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33734.037880350188,null,645,0,11479.343092091865,2711.0009257495522,0,0,0,17049.573010819186,2494.1208516895877,33734.037880350188]
[646,0,2623.8498496209986,2711.0009257495522,0,0,11928.40407329803,92243.548473925213,2494.1208516895877,112000.92417428338,null,646,0,2623.8498496209986,2711.0009257495522,0,0,11928.40407329803,92243.548473925213,2494.1208516895877,112000.92417428338]
[647,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807,null,647,0,5466.3538533770798,2711.0009257495522,0,0,0,8524.786505409591,2494.1208516895877,19196.262136225807]
[648,0,20116.182180427651,21688.007405996414,3036.3210368394984,0,0,30980.634111234605,19952.966813516701,95774.111548014873,null,648,0,20116.182180427651,21688.007405996414,3036.3210368394984,0,0,30980.634111234605,19952.966813516701,95774.111548014873]
[649,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,649,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[650,0,4373.0830827016634,5422.0018514991043,690.76303588098597,0,0,6478.7044822833777,4988.2417033791753,21952.794155744308,null,650,0,4373.0830827016634,5422.0018514991043,690.76303588098597,0,0,6478.7044822833777,4988.2417033791753,21952.794155744308]
[651,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945,null,651,0,4373.0830827016634,5422.0018514991043,759.08025920987461,0,0,6624.3297079091271,4988.2417033791753,22166.736604698945]
[652,0,4263.7560056341226,5422.0018514991043,0,0,1474.7845036077565,16097.736052282933,4988.2417033791753,32246.520116403091,null,652,0,4263.7560056341226,5422.0018514991043,0,0,1474.7845036077565,16097.736052282933,4988.2417033791753,32246.520116403091]
[653,0,3061.158157891165,2711.0009257495522,2315.1947905901175,0,0,8067.5208910088131,2494.1208516895877,18648.995616929235,null,653,0,3061.158157891165,2711.0009257495522,2315.1947905901175,0,0,8067.5208910088131,2494.1208516895877,18648.995616929235]
[654,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465,null,654,0,8746.1661654033269,10844.003702998209,0,0,0,10012.543290801583,9976.4834067583506,39579.196565961465]
[655,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,655,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[656,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,656,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[657,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579,null,657,0,5685.0080075121641,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,22478.050398715579]
[658,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,658,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[659,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,659,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[660,0,4373.0830827016644,5422.0018514991043,554.12858922320845,0,0,7446.0699863478621,4988.2417033791753,22783.525213151013,null,660,0,4373.0830827016644,5422.0018514991043,554.12858922320845,0,0,7446.0699863478621,4988.2417033791753,22783.525213151013]
[661,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839,null,661,0,8199.5307800656192,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,25226.454031330839]
[662,0,6996.932932322663,5422.0018514991043,3470.081184959427,0,0,13431.241642204441,4988.2417033791753,34308.49931436481,null,662,0,6996.932932322663,5422.0018514991043,3470.081184959427,0,0,13431.241642204441,4988.2417033791753,34308.49931436481]
[663,0,5772.4696691661966,8133.0027772486565,1518.1605184197492,0,0,11505.767757962818,7482.362555068763,34411.763277866186,null,663,0,5772.4696691661966,8133.0027772486565,1518.1605184197492,0,0,11505.767757962818,7482.362555068763,34411.763277866186]
[664,0,5335.1613608960306,5422.0018514991043,53135.618144691223,0,0,119528.95197630029,4988.2417033791753,188409.97503676583,null,664,0,5335.1613608960306,5422.0018514991043,53135.618144691223,0,0,119528.95197630029,4988.2417033791753,188409.97503676583]
[665,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,665,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[666,0,5247.6996992419972,5422.0018514991043,759.08025920987461,867.52029623985675,0,11354.884259458498,4988.2417033791753,28639.428069028505,null,666,0,5247.6996992419972,5422.0018514991043,759.08025920987461,867.52029623985675,0,11354.884259458498,4988.2417033791753,28639.428069028505]
[667,0,8746.1661654033269,10844.003702998209,493.40216848641853,0,0,11064.281031432001,9976.4834067583506,41124.336475078308,null,667,0,8746.1661654033269,10844.003702998209,493.40216848641853,0,0,11064.281031432001,9976.4834067583506,41124.336475078308]
[668,0,2186.5415413508317,2711.0009257495522,2656.7809072345613,0,0,8166.3390414795722,2494.1208516895877,18214.783267504106,null,668,0,2186.5415413508317,2711.0009257495522,2656.7809072345613,0,0,8166.3390414795722,2494.1208516895877,18214.783267504106]
[669,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,3003.7890257305039,32270.549998666251,4988.2417033791753,52334.906439606319,null,669,0,4373.0830827016634,5422.0018514991043,2277.2407776296241,0,3003.7890257305039,32270.549998666251,4988.2417033791753,52334.906439606319]
[670,0,8746.1661654033269,2711.0009257495522,3985.1713608518417,0,0,22134.463236824111,2494.1208516895877,40070.922540518419,null,670,0,8746.1661654033269,2711.0009257495522,3985.1713608518417,0,0,22134.463236824111,2494.1208516895877,40070.922540518419]
[671,0,5466.3538533770798,2711.0009257495522,4597.8575700712408,0,0,17100.494236703773,2494.1208516895877,32369.82743759123,null,671,0,5466.3538533770798,2711.0009257495522,4597.8575700712408,0,0,17100.494236703773,2494.1208516895877,32369.82743759123]
[672,0,7434.2412405928299,8133.0027772486565,0,5205.1217774391407,563.88819255590693,33020.979113696871,7482.362555068763,61839.59565660217,null,672,0,7434.2412405928299,8133.0027772486565,0,5205.1217774391407,563.88819255590693,33020.979113696871,7482.362555068763,61839.59565660217]
[673,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,673,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[674,0,5247.6996992419972,5422.0018514991043,440.26655034172722,0,0,7439.1837481883249,4988.2417033791753,23537.39355265033,null,674,0,5247.6996992419972,5422.0018514991043,440.26655034172722,0,0,7439.1837481883249,4988.2417033791753,23537.39355265033]
[675,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653,null,675,0,7871.5495488629958,8133.0027772486565,0,0,0,9751.0651079002346,7482.362555068763,33237.979989080653]
[676,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309919,9976.4834067583506,41956.334887679681,null,676,0,8746.1661654033269,10844.003702998209,759.08025920987461,0,0,11630.601353309919,9976.4834067583506,41956.334887679681]
[677,0,4373.0830827016644,2711.0009257495522,2602.5608887195704,0,0,9203.5550576319438,2494.1208516895877,21384.320806492316,null,677,0,4373.0830827016644,2711.0009257495522,2602.5608887195704,0,0,9203.5550576319438,2494.1208516895877,21384.320806492316]
[678,0,6012.9892387147875,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,18784.063959402622,null,678,0,6012.9892387147875,2711.0009257495522,0,0,0,7565.9529432486916,2494.1208516895877,18784.063959402622]
[679,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,679,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[680,0,0,0,1366.3444665777743,0,0,2912.504512515005,0,4278.8489790927797,null,680,0,0,0,1366.3444665777743,0,0,2912.504512515005,0,4278.8489790927797]
[681,0,5247.6996992419972,5422.0018514991043,1561.5365332317422,0,0,9413.2145844484949,4988.2417033791753,26632.694371800513,null,681,0,5247.6996992419972,5422.0018514991043,1561.5365332317422,0,0,9413.2145844484949,4988.2417033791753,26632.694371800513]
[682,0,0,0,0,0,8675.2029623985673,64722.322500333437,0,73397.52546273201,null,682,0,0,0,0,0,8675.2029623985673,64722.322500333437,0,73397.52546273201]
[683,0,7346.7795789387965,8133.0027772486565,0,0,0,9100.9941007068865,7482.362555068763,32063.139011963103,null,683,0,7346.7795789387965,8133.0027772486565,0,0,0,9100.9941007068865,7482.362555068763,32063.139011963103]
[684,0,0,0,0,0,192648.06338524437,1437272.4351842795,0,1629920.4985695239,null,684,0,0,0,0,0,192648.06338524437,1437272.4351842795,0,1629920.4985695239]
[685,0,20772.1446428329,2711.0009257495522,7590.8025920987457,0,0,33578.104105511098,2494.1208516895877,67146.173117881888,null,685,0,20772.1446428329,2711.0009257495522,7590.8025920987457,0,0,33578.104105511098,2494.1208516895877,67146.173117881888]
[686,0,3498.4664661613315,2711.0009257495522,1973.6086739456741,0,0,7686.4556586072213,2494.1208516895877,18363.652576153367,null,686,0,3498.4664661613315,2711.0009257495522,1973.6086739456741,0,0,7686.4556586072213,2494.1208516895877,18363.652576153367]
[687,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,687,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[688,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,688,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[689,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142,null,689,0,4373.0830827016644,5422.0018514991043,1518.1605184197492,0,0,9501.0037257334479,4988.2417033791753,25802.490881733142]
[690,0,10495.399398483994,8133.0027772486565,1518.1605184197492,0,0,13674.630213273316,7482.362555068763,41303.555462494485,null,690,0,10495.399398483994,8133.0027772486565,1518.1605184197492,0,0,13674.630213273316,7482.362555068763,41303.555462494485]
[691,0,3498.4664661613315,2711.0009257495522,910.89631105184947,0,0,5421.1743710955516,2494.1208516895877,15035.658925747872,null,691,0,3498.4664661613315,2711.0009257495522,910.89631105184947,0,0,5421.1743710955516,2494.1208516895877,15035.658925747872]
[692,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709448,4988.2417033791753,22236.783399155825,null,692,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709448,4988.2417033791753,22236.783399155825]
[693,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398,null,693,0,5247.6996992419972,5422.0018514991043,2277.2407776296241,0,0,11354.884259458498,4988.2417033791753,29290.068291208398]
[694,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,694,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[695,0,0,0,8675.2029623985673,0,0,16180.580625083359,0,24855.783587481928,null,695,0,0,0,8675.2029623985673,0,0,16180.580625083359,0,24855.783587481928]
[696,0,13665.884633442698,2711.0009257495522,0,0,0,21311.966263523977,2494.1208516895877,40182.972674405813,null,696,0,13665.884633442698,2711.0009257495522,0,0,0,21311.966263523977,2494.1208516895877,40182.972674405813]
[697,0,4373.0830827016634,5422.0018514991043,0,0,43.376014811992839,5329.8832579024584,4988.2417033791753,20156.585910294394,null,697,0,4373.0830827016634,5422.0018514991043,0,0,43.376014811992839,5329.8832579024584,4988.2417033791753,20156.585910294394]
[698,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731,null,698,0,6559.6246240524952,8133.0027772486565,2277.2407776296241,0,0,12363.581655626194,7482.362555068763,36815.812389625731]
[699,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383,null,699,0,3935.7747744314979,2711.0009257495522,5205.1217774391407,0,0,14869.953594451608,2494.1208516895877,29215.971923761383]
[700,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189,null,700,0,5247.6996992419972,5422.0018514991043,1518.1605184197492,0,0,9736.8261969501618,4988.2417033791753,26912.929969490189]
[701,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,701,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[702,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245,null,702,0,4810.3913909718303,5422.0018514991043,0,0,0,6382.7988363251334,4988.2417033791753,21603.433782175245]
[703,0,10932.707706754161,13555.00462874776,1897.7006480246864,0,0,19707.364158062781,12470.604258447938,58563.381400037324,null,703,0,10932.707706754161,13555.00462874776,1897.7006480246864,0,0,19707.364158062781,12470.604258447938,58563.381400037324]
[704,0,4810.3913909718303,5422.0018514991043,1138.620388814812,0,0,8180.5779524296449,4988.2417033791753,24539.833287094567,null,704,0,4810.3913909718303,5422.0018514991043,1138.620388814812,0,0,8180.5779524296449,4988.2417033791753,24539.833287094567]
[705,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,705,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[706,0,6559.6246240524952,10844.003702998209,0,0,0,7975.7318017160896,9976.4834067583506,35355.843535525142,null,706,0,6559.6246240524952,10844.003702998209,0,0,0,7975.7318017160896,9976.4834067583506,35355.843535525142]
[707,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,707,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[708,0,0,0,0,0,3795.4012960493733,28316.01609389588,0,32111.417389945254,null,708,0,0,0,0,0,3795.4012960493733,28316.01609389588,0,32111.417389945254]
[709,0,1924.1565563887323,2711.0009257495522,0,0,433.76014811992837,5992.666669332054,2494.1208516895877,13555.705151279855,null,709,0,1924.1565563887323,2711.0009257495522,0,0,433.76014811992837,5992.666669332054,2494.1208516895877,13555.705151279855]
[710,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038,null,710,0,6996.932932322663,5422.0018514991043,0,0,0,6959.0093921710968,4988.2417033791753,24366.185879372038]
[711,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,711,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[712,0,4919.7184680393711,2711.0009257495522,759.08025920987461,0,0,13439.859536334416,2494.1208516895877,24323.780041022801,null,712,0,4919.7184680393711,2711.0009257495522,759.08025920987461,0,0,13439.859536334416,2494.1208516895877,24323.780041022801]
[713,0,17492.332330806657,10844.003702998209,189770.06480246867,0,0,421912.03910751175,9976.4834067583506,649994.92335054372,null,713,0,17492.332330806657,10844.003702998209,189770.06480246867,0,0,421912.03910751175,9976.4834067583506,649994.92335054372]
[714,0,3279.8123120262476,2711.0009257495522,759.08025920987461,0,0,6837.315106636659,2494.1208516895877,16081.329455311921,null,714,0,3279.8123120262476,2711.0009257495522,759.08025920987461,0,0,6837.315106636659,2494.1208516895877,16081.329455311921]
[715,0,9883.1677669057608,10844.003702998209,0,0,0,12507.615652215616,9976.4834067583506,43211.270528877933,null,715,0,9883.1677669057608,10844.003702998209,0,0,0,12507.615652215616,9976.4834067583506,43211.270528877933]
[716,0,2623.8498496209986,2711.0009257495522,3036.3210368394984,0,0,9722.5872860000891,2494.1208516895877,20587.879949899725,null,716,0,2623.8498496209986,2711.0009257495522,3036.3210368394984,0,0,9722.5872860000891,2494.1208516895877,20587.879949899725]
[717,0,2186.5415413508322,2711.0009257495522,1518.1605184197492,0,0,6368.5599253750606,2494.1208516895877,15278.383762584781,null,717,0,2186.5415413508322,2711.0009257495522,1518.1605184197492,0,0,6368.5599253750606,2494.1208516895877,15278.383762584781]
[718,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,718,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[719,0,8308.8578571331618,5422.0018514991043,0,0,0,9510.9860895085276,4988.2417033791753,28230.087501519967,null,719,0,8308.8578571331618,5422.0018514991043,0,0,0,9510.9860895085276,4988.2417033791753,28230.087501519967]
[720,0,20990.798796967989,16266.005554497311,4584.8447656276421,0,0,30650.098874063635,14964.725110137526,87456.473101294105,null,720,0,20990.798796967989,16266.005554497311,4584.8447656276421,0,0,30650.098874063635,14964.725110137526,87456.473101294105]
[721,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,721,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[722,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153,null,722,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8242.3877704174629,4988.2417033791753,24543.874926417153]
[723,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419,null,723,0,6559.6246240524952,5422.0018514991043,0,0,0,10438.514088256647,4988.2417033791753,27408.382267187419]
[724,0,6559.6246240524952,8133.0027772486565,3036.3210368394984,0,0,13981.639718134531,7482.362555068763,39192.950711343947,null,724,0,6559.6246240524952,8133.0027772486565,3036.3210368394984,0,0,13981.639718134531,7482.362555068763,39192.950711343947]
[725,0,10932.707706754158,10844.003702998209,1518.1605184197492,0,0,15094.904463224797,9976.4834067583506,48366.259798155261,null,725,0,10932.707706754158,10844.003702998209,1518.1605184197492,0,0,15094.904463224797,9976.4834067583506,48366.259798155261]
[726,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,726,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]
[727,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,727,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[728,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,728,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[729,0,56303.444689783915,5422.0018514991043,0,0,0,28735.133806003909,4988.2417033791753,95448.822050666102,null,729,0,56303.444689783915,5422.0018514991043,0,0,0,28735.133806003909,4988.2417033791753,95448.822050666102]
[730,0,4810.3913909718303,5422.0018514991043,3264.0451146024607,0,0,12711.140527452984,4988.2417033791753,31195.820587905557,null,730,0,4810.3913909718303,5422.0018514991043,3264.0451146024607,0,0,12711.140527452984,4988.2417033791753,31195.820587905557]
[731,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385,null,731,0,6122.3163157823301,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,22797.447471377385]
[732,0,5247.6996992419972,5422.0018514991043,3470.081184959427,0,0,12972.942321966833,4988.2417033791753,32100.966761046537,null,732,0,5247.6996992419972,5422.0018514991043,3470.081184959427,0,0,12972.942321966833,4988.2417033791753,32100.966761046537]
[733,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883,null,733,0,2623.8498496209986,2711.0009257495522,0,0,0,3250.3550359667452,2494.1208516895877,11079.326663026883]
[734,0,8746.1661654033287,5422.0018514991043,1138.620388814812,0,0,11125.848833976375,4988.2417033791753,31420.878943072796,null,734,0,8746.1661654033287,5422.0018514991043,1138.620388814812,0,0,11125.848833976375,4988.2417033791753,31420.878943072796]
[735,0,7871.5495488629958,8133.0027772486565,3795.4012960493728,0,0,17841.355420441912,7482.362555068763,45123.671597671702,null,735,0,7871.5495488629958,8133.0027772486565,3795.4012960493728,0,0,17841.355420441912,7482.362555068763,45123.671597671702]
[736,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709,null,736,0,3279.8123120262476,2711.0009257495522,0,0,0,5219.2570441283233,2494.1208516895877,13704.191133593709]
[737,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443,null,737,0,8746.1661654033287,10844.003702998209,0,0,0,12529.775201433553,9976.4834067583506,42096.428476593443]
[738,0,4373.0830827016644,5422.0018514991043,880.53310068345445,216.88007405996419,0,8950.8639844806148,4988.2417033791753,24831.603796803978,null,738,0,4373.0830827016644,5422.0018514991043,880.53310068345445,216.88007405996419,0,8950.8639844806148,4988.2417033791753,24831.603796803978]
[739,0,6559.6246240524952,8133.0027772486565,379.54012960493731,0,0,8318.4364993553554,7482.362555068763,30872.966585330207,null,739,0,6559.6246240524952,8133.0027772486565,379.54012960493731,0,0,8318.4364993553554,7482.362555068763,30872.966585330207]
[740,0,4373.0830827016634,5422.0018514991043,1214.5284147357993,0,0,7271.552932912462,4988.2417033791753,23269.407985228205,null,740,0,4373.0830827016634,5422.0018514991043,1214.5284147357993,0,0,7271.552932912462,4988.2417033791753,23269.407985228205]
[741,0,0,0,1518.1605184197492,0,0,3236.116125016672,0,4754.2766434364212,null,741,0,0,0,1518.1605184197492,0,0,3236.116125016672,0,4754.2766434364212]
[742,0,6996.932932322663,5422.0018514991043,683.17223328888713,0,0,8415.2616484285991,4988.2417033791753,26505.610368918427,null,742,0,6996.932932322663,5422.0018514991043,683.17223328888713,0,0,8415.2616484285991,4988.2417033791753,26505.610368918427]
[743,0,4373.0830827016634,5422.0018514991043,2041.9258972745627,0,0,9358.8478335482141,4988.2417033791753,26184.10036840272,null,743,0,4373.0830827016634,5422.0018514991043,2041.9258972745627,0,0,9358.8478335482141,4988.2417033791753,26184.10036840272]
[744,0,9183.4744736734938,10844.003702998209,3036.3210368394984,4771.3616293192117,0,35030.633441692975,9976.4834067583506,72842.277691281735,null,744,0,9183.4744736734938,10844.003702998209,3036.3210368394984,4771.3616293192117,0,35030.633441692975,9976.4834067583506,72842.277691281735]
[745,0,10932.707706754158,13555.00462874776,5465.377866311097,0,0,27078.201676077006,12470.604258447938,69501.896136337964,null,745,0,10932.707706754158,13555.00462874776,5465.377866311097,0,0,27078.201676077006,12470.604258447938,69501.896136337964]
[746,0,6012.9892387147875,5422.0018514991043,0,0,0,11208.630905578719,4988.2417033791753,27631.863699171783,null,746,0,6012.9892387147875,5422.0018514991043,0,0,0,11208.630905578719,4988.2417033791753,27631.863699171783]
[747,0,21865.415413508312,27110.009257495516,4337.6014811992836,0,0,33121.648539545633,24941.208516895873,111375.88320864462,null,747,0,21865.415413508312,27110.009257495516,4337.6014811992836,0,0,33121.648539545633,24941.208516895873,111375.88320864462]
[748,0,2011.6182180427654,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9973.2905397972863,null,748,0,2011.6182180427654,2711.0009257495522,0,0,0,2756.550544315382,2494.1208516895877,9973.2905397972863]
[749,0,4373.0830827016634,5422.0018514991043,3470.081184959427,0,0,11478.503895434136,4988.2417033791753,29731.911717973508,null,749,0,4373.0830827016634,5422.0018514991043,3470.081184959427,0,0,11478.503895434136,4988.2417033791753,29731.911717973508]
[750,0,6559.6246240524952,8133.0027772486565,986.80433697283706,0,0,9612.8829493620233,7482.362555068763,32774.677242704776,null,750,0,6559.6246240524952,8133.0027772486565,986.80433697283706,0,0,9612.8829493620233,7482.362555068763,32774.677242704776]
[751,0,6559.6246240524952,2711.0009257495522,0,0,54436.898589051008,416305.86767921015,2494.1208516895877,482507.51266975282,null,751,0,6559.6246240524952,2711.0009257495522,0,0,54436.898589051008,416305.86767921015,2494.1208516895877,482507.51266975282]
[752,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,6940.162369918854,0,34131.316770550839,4988.2417033791753,57372.966296469385,null,752,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,6940.162369918854,0,34131.316770550839,4988.2417033791753,57372.966296469385]
[753,0,6559.6246240524952,2711.0009257495522,0,5205.1217774391407,0,29589.990739717869,2494.1208516895877,46559.858918648642,null,753,0,6559.6246240524952,2711.0009257495522,0,5205.1217774391407,0,29589.990739717869,2494.1208516895877,46559.858918648642]
[754,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8871.6957480754572,4988.2417033791753,25173.182904075151,null,754,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,0,0,8871.6957480754572,4988.2417033791753,25173.182904075151]
[755,0,4373.0830827016634,2711.0009257495522,2277.2407776296241,0,0,11813.183579696106,2494.1208516895877,23668.629217466536,null,755,0,4373.0830827016634,2711.0009257495522,2277.2407776296241,0,0,11813.183579696106,2494.1208516895877,23668.629217466536]
[756,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,7373.9225180387821,0,35749.374833059177,4988.2417033791753,59424.784507097647,null,756,0,4373.0830827016634,5422.0018514991043,1518.1605184197492,7373.9225180387821,0,35749.374833059177,4988.2417033791753,59424.784507097647]
[757,0,8199.5307800656192,5422.0018514991043,0,0,0,10438.514088256645,4988.2417033791753,29048.288423200542,null,757,0,8199.5307800656192,5422.0018514991043,0,0,0,10438.514088256645,4988.2417033791753,29048.288423200542]
[758,0,6996.932932322663,5422.0018514991043,834.9882851308621,0,0,8738.873260930266,4988.2417033791753,26981.038033262073,null,758,0,6996.932932322663,5422.0018514991043,834.9882851308621,0,0,8738.873260930266,4988.2417033791753,26981.038033262073]
[759,0,12463.286785699744,8133.0027772486565,3795.4012960493728,0,0,23575.105970746456,7482.362555068763,55449.159384812992,null,759,0,12463.286785699744,8133.0027772486565,3795.4012960493728,0,0,23575.105970746456,7482.362555068763,55449.159384812992]
[760,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832,null,760,0,10932.707706754158,13555.00462874776,0,0,0,12515.679113501978,12470.604258447938,49473.995707451832]
[761,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593,null,761,0,4919.7184680393711,2711.0009257495522,0,0,0,11821.801473826079,2494.1208516895877,21946.641719304593]
[762,0,7434.2412405928289,8133.0027772486565,0,4337.6014811992836,0,25184.42651971725,7482.362555068763,52571.634573826785,null,762,0,7434.2412405928289,8133.0027772486565,0,4337.6014811992836,0,25184.42651971725,7482.362555068763,52571.634573826785]
[763,0,3279.8123120262476,2711.0009257495522,1735.0405924797135,0,0,8455.3731691449957,2494.1208516895877,18675.347851090097,null,763,0,3279.8123120262476,2711.0009257495522,1735.0405924797135,0,0,8455.3731691449957,2494.1208516895877,18675.347851090097]
[764,0,10932.707706754158,13555.00462874776,0,24290.568294715988,0,103126.93061396878,12470.604258447938,164375.81550263462,null,764,0,10932.707706754158,13555.00462874776,0,24290.568294715988,0,103126.93061396878,12470.604258447938,164375.81550263462]
[765,0,36077.935432288723,2711.0009257495522,9010.2826768212108,0,0,46096.896816718348,2494.1208516895877,96390.236703267423,null,765,0,36077.935432288723,2711.0009257495522,9010.2826768212108,0,0,46096.896816718348,2494.1208516895877,96390.236703267423]
[766,0,5466.3538533770798,2711.0009257495522,3036.3210368394984,0,0,14997.018755442936,2494.1208516895877,28704.815423098655,null,766,0,5466.3538533770798,2711.0009257495522,3036.3210368394984,0,0,14997.018755442936,2494.1208516895877,28704.815423098655]
[767,0,6122.3163157823301,5422.0018514991043,0,0,0,6729.8597320522931,4988.2417033791753,23262.419602712904,null,767,0,6122.3163157823301,5422.0018514991043,0,0,0,6729.8597320522931,4988.2417033791753,23262.419602712904]
[768,0,4373.0830827016634,5422.0018514991043,0,0,0,5635.5796230587839,4988.2417033791753,20418.906260638727,null,768,0,4373.0830827016634,5422.0018514991043,0,0,0,5635.5796230587839,4988.2417033791753,20418.906260638727]
[769,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721,null,769,0,4373.0830827016644,5422.0018514991043,0,0,0,6264.8876007167764,4988.2417033791753,21048.214238296721]
[770,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709448,4988.2417033791753,22236.783399155825,null,770,0,4373.0830827016644,5422.0018514991043,379.54012960493731,0,0,7073.9166319709448,4988.2417033791753,22236.783399155825]
[771,0,7871.5495488629958,5422.0018514991043,4554.4815552592472,0,0,17537.233941242499,4988.2417033791753,40373.508600243018,null,771,0,7871.5495488629958,5422.0018514991043,4554.4815552592472,0,0,17537.233941242499,4988.2417033791753,40373.508600243018]
[772,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765,null,772,0,5247.6996992419972,5422.0018514991043,0,0,0,6500.7100719334903,4988.2417033791753,22158.653326053765]
[773,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733,null,773,0,4373.0830827016634,5422.0018514991043,0,0,0,5006.2716454007914,4988.2417033791753,19789.598282980733]

{"sheet":"DevCost&AssetBreakDown","index":20,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Rank",null,"Above Ground Tank","Below Ground","Plumbing","Raingarden","Buffer Strip","Infiltration Sand","Asset Land","Pump","Total"]
[1,"Separate Unit",{"$f":"'OnLot Treatment Costs'!Y4","v":5133.3340699269957},null,{"$f":"'OnLot Treatment Costs'!Z4","v":4526.1928499470705},{"$f":"'OnLot Treatment Costs'!AA4","v":1491.4163080166104},{"$f":"'OnLot Treatment Costs'!AB4","v":595.57154250553651},{"$f":"'OnLot Treatment Costs'!AC4","v":20.179276456014058},{"$f":"'OnLot Treatment Costs'!AD4","v":12576.103035323282},{"$f":"'OnLot Treatment Costs'!AE4","v":4164.09742195132},{"$f":"'OnLot Treatment Costs'!AF4","v":28506.894504126809}]
[2,"Medium Density",{"$f":"'OnLot Treatment Costs'!AJ4","v":8504.5057915722955},null,{"$f":"'OnLot Treatment Costs'!AK4","v":9547.4380428571058},{"$f":"'OnLot Treatment Costs'!AL4","v":1156.7157306461631},{"$f":"'OnLot Treatment Costs'!AM4","v":583.87887764317315},{"$f":"'OnLot Treatment Costs'!AN4","v":26.402791624691289},{"$f":"'OnLot Treatment Costs'!AO4","v":15396.748603499336},{"$f":"'OnLot Treatment Costs'!AP4","v":8783.6429994285591},{"$f":"'OnLot Treatment Costs'!AQ4","v":44235.072048206035}]
[3,"High Density",{"$f":"'OnLot Treatment Costs'!AU4","v":17103.926865086316},null,{"$f":"'OnLot Treatment Costs'!AV4","v":10468.634344048267},{"$f":"'OnLot Treatment Costs'!AW4","v":1917.2865870205633},{"$f":"'OnLot Treatment Costs'!AX4","v":979.29694979383828},{"$f":"'OnLot Treatment Costs'!AY4","v":3.336616523999449},{"$f":"'OnLot Treatment Costs'!AZ4","v":30022.055367832269},{"$f":"'OnLot Treatment Costs'!BA4","v":9631.1435965244145},{"$f":"'OnLot Treatment Costs'!BB4","v":70876.419044729526}]
[4,"Commercial",{"$f":"'OnLot Treatment Costs'!C3","v":7586.6717061320451},null,{"$f":"'OnLot Treatment Costs'!D3","v":7850.115724126953},{"$f":"'OnLot Treatment Costs'!E3","v":986.77604826752508},{"$f":"'OnLot Treatment Costs'!F3","v":573.31776099329659},{"$f":"'OnLot Treatment Costs'!G3","v":14.52153539358021},{"$f":"'OnLot Treatment Costs'!H3","v":14426.670500322152},{"$f":"'OnLot Treatment Costs'!I3","v":7222.1064661968148},{"$f":"'OnLot Treatment Costs'!J3","v":39320.249532049653}]
[5,"Industrial",{"$f":"'OnLot Treatment Costs'!N3","v":7586.6717061320451},null,{"$f":"'OnLot Treatment Costs'!O3","v":7850.115724126953},{"$f":"'OnLot Treatment Costs'!P3","v":986.77604826752508},{"$f":"'OnLot Treatment Costs'!Q3","v":573.31776099329659},{"$f":"'OnLot Treatment Costs'!R3","v":14.52153539358021},{"$f":"'OnLot Treatment Costs'!S3","v":14426.670500322152},{"$f":"'OnLot Treatment Costs'!T3","v":7222.1064661968148},{"$f":"'OnLot Treatment Costs'!U3","v":39320.249532049653}]
[]
[null,null,"Above Ground Tank","Below Ground","Plumbing","Raingarden","Buffer Strip","Infiltration Sand","Asset Land","Pump","Total"]
[]
[]
[]
[null,"Separate Unit",4755.3585919957695,null,4536.1966901426213,8349.2530044549876,169.06160598471675,176.77585664340239,33517.960376440897,4173.3009549312201,55677.907080593672]
[null,"Medium Density",9065.3461148372207,null,9253.7453789929568,6804.2077945167621,1126.2678136483737,1610.9426143532355,54419.06184635176,8513.4457486735191,90793.017311373842]
[null,"High Density",22881.849633327085,null,13146.821545084014,3081.6149701676927,573.67948560366597,0,38674.427428269482,12095.075821477292,90453.468883929236]
[null,"Commercial",4678.6178668007979,null,2689.1225887671849,12477.528811879734,0,1690.3056272250874,59893.890093717731,2473.9927816658092,83903.457770056339]
[null,"Industrial",0,null,0,8605.1922840549905,0,0,21000,0,29605.192284054989]

{"sheet":"10. On-lot Curve","index":21,"n_rows":1001,"n_cols":39,"rows_kept":1001,"cut":false,"hidden":true,"merged":[[9,6,9,10]]}
["Return to Contents"]
[]
[null,null,null,null,null,null,null,null,null,null,"Slope",{"$f":"SLOPE(Table18[LN(Cost)],Table18[Ln(I)])","v":0.80980659877163275},null,"Total Sample",{"$f":"COUNTIF(B13:B10026,\">0\")","v":152},{"$f":"O3/O3","v":1}]
[null,null,null,null,null,null,null,null,null,null,"Intercept",{"$f":"INTERCEPT(Table18[LN(Cost)],Table18[Ln(I)])","v":5.4033006395157299},null,"Above Curve",{"$f":"O10","v":76},{"$f":"O4/O3","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,"Constant",{"$f":"EXP(L4)","v":222.13840632376528},null,"Below Curve",{"$f":"O3-O10","v":76},{"$f":"O5/O3","v":0.5}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AJ11"]
[null,null,null,null,null,null,null,null,null,null,null,"Curve 1","Curve 1 ","Curve 2","Curve 2"]
[null,null,null,null,null,null,"In Lieu Charge Equation",null,null,null,null,null,{"$f":"SUM(Table18[Dummy above the curve])","v":66},{"$f":"AL11","v":68.723957673577445},{"$f":"SUM(Table18[Column2])","v":76},{"$f":"SUM(Table18[Greater than 10,000])","v":30},null,null,null,{"$f":"N10/'2. Assumptions'!$D$35","v":41317.00862138925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median $/m2 Impervious rate "]
[null,null,null,null,null,null,null,null,null,null,null,null,"1 = Above the curve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!F46","v":68.723957673577445},"Median for Residential, commercial and industrial"]
[null,"Project ID","Catchment","Dwellings","Type","Street","Suburb","Impervious Area","Life cycle cost (Land included)","Ln(I)","LN(Cost)","Curve Cost","Dummy above the curve","Column1","Column2","Greater than 10,000","Council","Developer Converted","Column3"]
[null,{"$f":"'8. Developer Cost Outputs'!BZ5","v":621},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B13,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B13,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B13,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B13,Table310[ID No.],0))","v":"Lot 129 No. 122 Rosslyn Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B13,Table310[ID No.],0))","v":"Seaford Vic."},{"$f":"'8. Developer Cost Outputs'!CA5","v":353.9},{"$f":"'8. Developer Cost Outputs'!CB5","v":24366.185879372038},{"$f":"IFERROR(LN(H13),\"\")","v":5.8690143873514176},{"$f":"IFERROR(LN(I13),\"\")","v":10.100951625522374},{"$f":"H13^$L$3*$L$5","v":25746.840992896094},{"$f":"IF(AND(L13-I13<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"$N$10*H13","v":24321.408620679056},{"$f":"IF(AND(N13-I13<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},{"$f":"IF(N13-I13>10000,1,0)","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3510.6458779888108},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":35592.111021734752},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20855.540001383226},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dynamic Exponential",null,"Factored",null,"Kingston","Linear"]
[null,{"$f":"'8. Developer Cost Outputs'!BZ6","v":622},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B14,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B14,Table310[ID No.],0))","v":10},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B14,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B14,Table310[ID No.],0))","v":"3 and 5 Mereweather Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B14,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA6","v":839.18000000000006},{"$f":"'8. Developer Cost Outputs'!CB6","v":98947.991414903663},6.7324252245769323,11.502349651834322,51806.091202424774,{"$f":"IF(AND(L14-I14<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},{"$f":"$N$10*H14","v":57671.770800512728},{"$f":"IF(AND(N14-I14<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":8324.5657188207133},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":84397.252690645299},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-90623.425696082952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"'8. Developer Cost Outputs'!BZ7","v":623},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B15,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B15,Table310[ID No.],0))","v":5},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B15,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B15,Table310[ID No.],0))","v":0},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B15,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA7","v":1005.4300000000001},{"$f":"'8. Developer Cost Outputs'!CB7","v":56605.410672606464},6.9131705896834061,10.943859854544746,59971.924187076125,{"$f":"IF(AND(L15-I15<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},69097.128763744971,{"$f":"IF(AND(N15-I15<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":9973.7459313543113},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":101117.19746985809},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-46631.664741252156}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ8","v":624},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B16,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B16,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B16,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B16,Table310[ID No.],0))","v":"10 Frome Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B16,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA8","v":313.26},{"$f":"'8. Developer Cost Outputs'!CB8","v":29684.397424471099},5.7470335166505162,10.298376847508386,23325.12313172916,{"$f":"IF(AND(L16-I16<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},21528.466980824869,{"$f":"IF(AND(N16-I16<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3107.5019150572898},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31504.901663375611},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-26576.895509413807},null,null,null,null,null,null,null,null,null,null,null,null,"Imperviousness","Total","$/M2"]
[null,{"$f":"'8. Developer Cost Outputs'!BZ9","v":625},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B17,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B17,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B17,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B17,Table310[ID No.],0))","v":"10 Seaview Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B17,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA9","v":436},{"$f":"'8. Developer Cost Outputs'!CB9","v":2153401.9983726521},6.0776422433490342,14.582559474371427,30485.774170646022,{"$f":"IF(AND(L17-I17<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},29963.645545679767,{"$f":"IF(AND(N17-I17<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4325.0681062535223},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":43848.998037514415},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-2149076.9302663985},null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AF17^$L$3*$L$5","v":1433.6074545026017},{"$f":"AG17/AF17","v":143.36074545026017},{"$f":"AG17*$AI$14","v":1433.6074545026017},null,{"$f":"AF17^0.5711*413.55","v":1540.3805461125007},{"$f":"AF17*$AL$11","v":687.23957673577445}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ10","v":626},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B18,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B18,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B18,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B18,Table310[ID No.],0))","v":"10-11 Somme Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B18,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA10","v":840.90000000000009},{"$f":"'8. Developer Cost Outputs'!CB10","v":32649.37192462539},6.7344727468388523,10.393580897907771,51892.061983093023,{"$f":"IF(AND(L18-I18<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},57789.976007711281,{"$f":"IF(AND(N18-I18<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":8341.6279141022642},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":84570.23497648137},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-24307.744010523125},null,null,null,null,null,null,null,null,null,null,null,null,20,2513.0800786473619,125.6540039323681,2513.0800786473619,null,2288.4754387389644,{"$f":"AF18*$AL$11","v":1374.4791534715489}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ11","v":627},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B19,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B19,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B19,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B19,Table310[ID No.],0))","v":0},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B19,Table310[ID No.],0))","v":"Frankston North"},{"$f":"'8. Developer Cost Outputs'!CA11","v":411},{"$f":"'8. Developer Cost Outputs'!CB11","v":23284.415344279747},6.0185932144962342,10.055539546416677,29062.301724886791,{"$f":"IF(AND(L19-I19<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28245.546603840328,{"$f":"IF(AND(N19-I19<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4077.0710818123803},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":41334.720627106486},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19207.344262467366},null,null,null,null,null,null,null,null,null,null,null,null,30,3489.8454233454063,116.32818077818021,3489.8454233454063,null,{"$f":"AF19^0.5711*413.55","v":2884.7751860844546},2061.7187302073235]
[null,{"$f":"'8. Developer Cost Outputs'!BZ12","v":628},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B20,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B20,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B20,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B20,Table310[ID No.],0))","v":"11 Blair Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B20,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA12","v":669.37},{"$f":"'8. Developer Cost Outputs'!CB12","v":46241.617320878984},6.5063369715195867,10.741635479397198,43138.677043359756,{"$f":"IF(AND(L20-I20<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},46001.755547962537,{"$f":"IF(AND(N20-I20<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6640.070730006697},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":67319.274808190428},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-39601.546590872284},null,null,null,null,null,null,null,null,null,null,null,null,40,4405.3701463804482,110.1342536595112,4405.3701463804482,null,3399.8870259226223,2748.9583069430978]
[null,{"$f":"'8. Developer Cost Outputs'!BZ13","v":629},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B21,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B21,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B21,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B21,Table310[ID No.],0))","v":"11 Lorraine Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B21,Table310[ID No.],0))","v":"Langwarrin"},{"$f":"'8. Developer Cost Outputs'!CA13","v":437},{"$f":"'8. Developer Cost Outputs'!CB13","v":24535.791647771977},6.0799331950955899,10.107888214063053,30542.384724167423,{"$f":"IF(AND(L21-I21<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},30032.369503353344,{"$f":"IF(AND(N21-I21<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4334.9879872311685},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":43949.569133930738},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20200.803660540809},null,null,null,null,null,null,null,null,null,null,null,null,50,5277.8953213800014,105.55790642760003,5277.8953213800014,null,3861.9779926467568,3436.1978836788721]
[null,{"$f":"'8. Developer Cost Outputs'!BZ14","v":630},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B22,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B22,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B22,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B22,Table310[ID No.],0))","v":"116-118 Dandenong"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B22,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA14","v":1765.8000000000002},{"$f":"'8. Developer Cost Outputs'!CB14","v":277318.81869546644},7.4763591244674821,12.532923093331021,94627.706555592493,{"$f":"IF(AND(L22-I22<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},121352.76446000306,{"$f":"IF(AND(N22-I22<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":17516.525830326769},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":177588.44205193344},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-259802.29286513967},null,null,null,null,null,null,null,null,null,null,null,null,60,6117.616773980084,101.96027956633473,6117.616773980084,null,4285.7832607006612,{"$f":"AF22*$AL$11","v":4123.4374604146469}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ15","v":631},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B23,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B23,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B23,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B23,Table310[ID No.],0))","v":"12 Greenwood Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B23,Table310[ID No.],0))","v":"Carrum Downs"},{"$f":"'8. Developer Cost Outputs'!CA15","v":301.60000000000002},{"$f":"'8. Developer Cost Outputs'!CB15","v":22158.653326053765},5.7091016361338012,10.00598336852968,22619.526519602518,{"$f":"IF(AND(L23-I23<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},20727.14563435096,{"$f":"IF(AND(N23-I23<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2991.836102857942},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":30332.242679161358},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19166.817223195823},null,null,null,null,null,null,null,null,null,null,null,null,70,6931.0051251936211,99.014358931337441,6931.0051251936211,null,4680.1903392861859,4810.6770371504208]
[null,{"$f":"'8. Developer Cost Outputs'!BZ16","v":632},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B24,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B24,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B24,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B24,Table310[ID No.],0))","v":"Lot 125 (#13) Chicquita Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B24,Table310[ID No.],0))","v":"Seaford"},{"$f":"'8. Developer Cost Outputs'!CA16","v":336.29999999999995},{"$f":"'8. Developer Cost Outputs'!CB16","v":22272.677501453185},5.8180036187462241,10.011115982097364,24704.936517466555,{"$f":"IF(AND(L24-I24<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},23111.866965624093,{"$f":"IF(AND(N24-I24<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3336.0559727822465},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":33822.059724807565},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18936.621528670938},null,null,null,null,null,null,null,null,null,null,null,null,80,7722.5100352018435,{"$f":"AG24/AF24","v":96.531375440023041},{"$f":"AG24*$AI$14","v":7722.5100352018435},null,5051.0622020949213,5497.9166138861956]
[null,{"$f":"'8. Developer Cost Outputs'!BZ17","v":633},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B25,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B25,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B25,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B25,Table310[ID No.],0))","v":"13 McMahons Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B25,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA17","v":423},{"$f":"'8. Developer Cost Outputs'!CB17","v":13927.58573024774},6.0473721790462776,9.5416267373416677,29747.56429947176,{"$f":"IF(AND(L25-I25<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},29070.234095923261,{"$f":"IF(AND(N25-I25<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4196.1096535441284},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":42541.573784102293},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-9731.4760767036114},null,null,null,null,null,null,null,null,null,null,null,null,90,8495.3667341737291,94.392963713041439,8495.3667341737291,null,5402.5142652254808,6185.1561906219704]
[null,{"$f":"'8. Developer Cost Outputs'!BZ18","v":634},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B26,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B26,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B26,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B26,Table310[ID No.],0))","v":"14 Fairway St"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B26,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA18","v":180},{"$f":"'8. Developer Cost Outputs'!CB18","v":9894.7991414903663},5.1929568508902104,9.1997645588402772,14892.177655328142,{"$f":"IF(AND(L26-I26<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},12370.312381243941,{"$f":"IF(AND(N26-I26<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1785.578575976225},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":18102.797354937149},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-8109.2205655141415},null,null,null,null,null,null,null,null,null,null,null,null,100,9252.0261021857914,92.52026102185792,9252.0261021857914,null,5737.5703707939683,6872.3957673577443]
[null,{"$f":"'8. Developer Cost Outputs'!BZ19","v":635},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B27,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B27,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B27,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B27,Table310[ID No.],0))","v":"14 Fellowes Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B27,Table310[ID No.],0))","v":"Seaford"},{"$f":"'8. Developer Cost Outputs'!CA19","v":638.5},{"$f":"'8. Developer Cost Outputs'!CB19","v":49071.583295543955},6.459121675472594,10.801035394622998,41520.393476215148,{"$f":"IF(AND(L27-I27<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},43880.246974579197,{"$f":"IF(AND(N27-I27<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6333.8440042267748},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":64214.645061818708},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-42737.739291317179},null,null,null,null,null,null,null,null,null,null,null,null,200,16218.583693536668,81.092918467683333,16218.583693536668,null,8524.0552438393624,13744.791534715489]
[null,{"$f":"'8. Developer Cost Outputs'!BZ20","v":636},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B28,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B28,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B28,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B28,Table310[ID No.],0))","v":"14 The Ridge"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B28,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA20","v":262.41999999999996},{"$f":"'8. Developer Cost Outputs'!CB20","v":29002.064986290938},5.5699462736775693,10.275122312857379,20208.930441247812,{"$f":"IF(AND(L28-I28<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},18034.54097270019,{"$f":"IF(AND(N28-I28<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2603.1751661537824},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":26391.867121570027},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-26398.889820137156},null,null,null,null,null,null,null,null,null,null,null,null,300,22522.30263450175,75.074342115005834,22522.30263450175,null,10745.137411564652,20617.187302073235]
[null,{"$f":"'8. Developer Cost Outputs'!BZ21","v":637},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B29,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B29,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B29,Table310[ID No.],0))","v":"Other"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B29,Table310[ID No.],0))","v":"29 Overport Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B29,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA21","v":470},{"$f":"'8. Developer Cost Outputs'!CB21","v":16537.2142523119},6.1527326947041043,9.7133685295021639,32397.099499899519,{"$f":"IF(AND(L29-I29<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},32300.260106581398,{"$f":"IF(AND(N29-I29<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4662.3440594934755},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":47268.415315669212},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-11874.870192818424},null,null,null,null,null,null,null,null,null,null,null,null,400,28430.794954427311,71.076987386068282,28430.794954427311,null,12663.812921560862,27489.583069430977]
[null,{"$f":"'8. Developer Cost Outputs'!BZ22","v":638},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B30,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B30,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B30,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B30,Table310[ID No.],0))","v":"3 Norfolk Cres"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B30,Table310[ID No.],0))","v":"Frankston"},{"$f":"'8. Developer Cost Outputs'!CA22","v":364.9},{"$f":"'8. Developer Cost Outputs'!CB22","v":24535.791647771977},5.8996233434424017,10.107888214063053,26393.01189908012,{"$f":"IF(AND(L30-I30<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},25077.372155088407,{"$f":"IF(AND(N30-I30<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3619.7645687429135},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36698.393082314251},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20916.027079029063},null,null,null,null,null,null,null,null,null,null,null,null,500,34061.782480723967,68.12356496144794,34061.782480723967,null,14384.997628793786,34361.978836788723]
[null,{"$f":"'8. Developer Cost Outputs'!BZ23","v":639},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B31,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B31,Table310[ID No.],0))","v":10},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B31,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B31,Table310[ID No.],0))","v":"3-5 Mereweather Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B31,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA23","v":955.46},{"$f":"'8. Developer Cost Outputs'!CB23","v":86277.932323594694},6.8621928999050468,11.365329135491718,57546.565389158932,{"$f":"IF(AND(L31-I31<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},65662.992598796307,{"$f":"IF(AND(N31-I31<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":9478.0494789013537},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":96091.659781934708},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-76799.882844693348},null,null,null,null,null,null,null,null,null,null,null,null,650,42124.954984854208,64.807623053621853,42124.954984854208,null,16710.245989633277,44670.572487825339]
[null,{"$f":"'8. Developer Cost Outputs'!BZ24","v":640},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B32,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B32,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B32,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B32,Table310[ID No.],0))","v":"45 Humphries Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B32,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA24","v":502},{"$f":"'8. Developer Cost Outputs'!CB24","v":29215.971923761386},6.2186001196917289,10.282470822405781,34172.074402525366,{"$f":"IF(AND(L32-I32<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},34499.426752135878,{"$f":"IF(AND(N32-I32<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4979.780250778138},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":50486.690400991378},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-24236.191672983248},null,null,null,null,null,null,null,null,null,null,null,null,700,44730.40380145322,63.900576859218887,44730.40380145322,null,17432.654215306731,48106.770371504208]
[null,{"$f":"'8. Developer Cost Outputs'!BZ25","v":641},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B33,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B33,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B33,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B33,Table310[ID No.],0))","v":"5 Tasman Court"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B33,Table310[ID No.],0))","v":"Carrum Downs"},{"$f":"'8. Developer Cost Outputs'!CA25","v":427.1},{"$f":"'8. Developer Cost Outputs'!CB25","v":36549.278819058061},6.0570181778474206,10.506416733630537,29980.844163532776,{"$f":"IF(AND(L33-I33<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},29352.002322384928,{"$f":"IF(AND(N33-I33<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4236.7811655524756},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":42953.915279409193},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-32312.497653505587},null,null,null,null,null,null,null,null,null,null,null,null,800,49838.513461740295,62.298141827175371,49838.513461740295,null,18814.068318972761,54979.166138861954]
[null,{"$f":"'8. Developer Cost Outputs'!BZ26","v":642},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B34,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B34,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B34,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B34,Table310[ID No.],0))","v":"115-119 Union Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B34,Table310[ID No.],0))","v":"Langwarrin"},{"$f":"'8. Developer Cost Outputs'!CA26","v":978},{"$f":"'8. Developer Cost Outputs'!CB26","v":27061.392167899139},6.8855096700348177,10.205863347847789,58643.487404281943,{"$f":"IF(AND(L34-I34<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},67212.030604758736,{"$f":"IF(AND(N34-I34<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":9701.6435961374882},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":98358.532295158482},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17359.748571761651},null,null,null,null,null,null,null,null,null,null,null,null,900,54826.273765077953,60.918081961197728,54826.273765077953,null,20123.148045577564,61851.5619062197]
[null,{"$f":"'8. Developer Cost Outputs'!BZ27","v":643},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B35,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B35,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B35,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B35,Table310[ID No.],0))","v":"641B Nepean Highway"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B35,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA27","v":530.79999999999995},{"$f":"'8. Developer Cost Outputs'!CB27","v":34292.071083493436},6.274385302458052,10.442669442685027,35751.205244330573,{"$f":"IF(AND(L35-I35<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},36478.676733134904,{"$f":"IF(AND(N35-I35<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5265.4728229343336},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":53383.137977781313},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-29026.598260559102},null,null,null,null,null,null,null,null,null,null,null,null,1000,59709.501877015929,59.709501877015931,59709.501877015929,null,21371.156525504801,68723.957673577446]
[null,{"$f":"'8. Developer Cost Outputs'!BZ28","v":644},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B36,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B36,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B36,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B36,Table310[ID No.],0))","v":"97a Ballarto Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B36,Table310[ID No.],0))","v":"Carrum Downs"},{"$f":"'8. Developer Cost Outputs'!CA28","v":162.30000000000001},{"$f":"'8. Developer Cost Outputs'!CB28","v":12342.343112768385},5.0894464745205452,9.4207911589133513,13694.75208138941,{"$f":"IF(AND(L36-I36<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},11153.89833042162,{"$f":"IF(AND(N36-I36<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1609.9966826718962},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":16322.688948368328},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-10732.34643009649},null,null,null,null,null,null,null,null,null,null,null,null,1100,64500.564821673885,58.636877110612623,64500.564821673885,null,22566.66529954661,75596.353440935185]
[null,{"$f":"'8. Developer Cost Outputs'!BZ29","v":645},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B37,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B37,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B37,Table310[ID No.],0))","v":"Other"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B37,Table310[ID No.],0))","v":"Baxter football and cricket pavillion"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B37,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA29","v":1070},{"$f":"'8. Developer Cost Outputs'!CB29","v":33734.037880350188},6.9754139274559517,10.42626263273042,63072.29373838281,{"$f":"IF(AND(L37-I37<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},73534.634710727871,{"$f":"IF(AND(N37-I37<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":10614.272646080892},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":107611.0731654597},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-23119.765234269296},null,null,null,null,null,null,null,null,null,null,null,null,1200,69209.377603441957,57.67448133620163,69209.377603441957,null,23716.381883380625,82468.749208292938]
[null,{"$f":"'8. Developer Cost Outputs'!BZ30","v":646},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B38,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B38,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B38,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B38,Table310[ID No.],0))","v":"robinsons rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B38,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA30","v":642},{"$f":"'8. Developer Cost Outputs'!CB30","v":112000.92417428338},6.4645883036899612,11.626262401799289,41704.608037819169,{"$f":"IF(AND(L38-I38<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},44120.78082643672,{"$f":"IF(AND(N38-I38<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6368.5635876485358},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":64566.643899275827},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-105632.36058663485},null,null,null,null,null,null,null,null,null,null,null,null,1300,73844.053233584651,56.803117871988192,73844.053233584651,null,24825.675459919199,89341.144975650677]
[null,{"$f":"'8. Developer Cost Outputs'!BZ31","v":647},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B39,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B39,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B39,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B39,Table310[ID No.],0))","v":"Lot 2 - 94 HIGHFIELD DRIVE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B39,Table310[ID No.],0))","v":"LANGWARREN SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA31","v":190},{"$f":"'8. Developer Cost Outputs'!CB31","v":19196.262136225807},5.2470240721604862,9.862470858658277,15558.701717379434,{"$f":"IF(AND(L39-I39<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},13057.551957979715,{"$f":"IF(AND(N39-I39<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1884.777385752682},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":19108.508319100321},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17311.484750473126},null,null,null,null,null,null,null,null,null,null,null,null,1400,78411.343600529683,56.008102571806916,78411.343600529683,null,25898.925498923494,96213.540743008416]
[null,{"$f":"'8. Developer Cost Outputs'!BZ32","v":648},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B40,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B40,Table310[ID No.],0))","v":8},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B40,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B40,Table310[ID No.],0))","v":"37 Clifton Grove"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B40,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA32","v":1338.5900000000001},{"$f":"'8. Developer Cost Outputs'!CB32","v":95774.111548014858},7.1993721001470794,11.469747693075965,75614.222533771652,{"$f":"IF(AND(L40-I40<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},91993.202502274042,{"$f":"IF(AND(N40-I40<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":13278.65347786675},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":134623.46395191844},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-82495.458070148103},null,null,null,null,null,null,null,null,null,null,null,null,1500,82916.948658434616,55.277965772289747,82916.948658434616,null,26939.761292205574,103085.93651036617]
[null,{"$f":"'8. Developer Cost Outputs'!BZ33","v":649},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B41,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B41,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B41,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B41,Table310[ID No.],0))","v":"9 Monterey Boulevard"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B41,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA33","v":192},{"$f":"'8. Developer Cost Outputs'!CB33","v":13704.191133593709},5.2574953720277815,9.5254569871916992,15691.196236577411,{"$f":"IF(AND(L41-I41<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},13194.999873326869,{"$f":"IF(AND(N41-I41<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1904.6171477079733},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":19309.650511932956},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-11799.573985885736},null,null,null,null,null,null,null,null,null,null,null,null,1600,87365.73944054544,54.6035871503409,87365.73944054544,null,27951.231505348747,109958.33227772391]
[null,{"$f":"'8. Developer Cost Outputs'!BZ34","v":650},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B42,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B42,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B42,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B42,Table310[ID No.],0))","v":"9 FELLOWES STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B42,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA34","v":431.5},{"$f":"'8. Developer Cost Outputs'!CB34","v":21952.794155744305},6.0672675105234823,9.9966497067910822,30230.720035085011,{"$f":"IF(AND(L42-I42<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},29654.387736148667,{"$f":"IF(AND(N42-I42<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4280.4286418541169},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":43396.428103640996},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17672.365513890189},null,null,null,null,null,null,null,null,null,null,null,null,1700,91761.922808423158,53.977601652013625,91761.922808423158,null,28935.927269868767,116830.72804508166]
[null,{"$f":"'8. Developer Cost Outputs'!BZ35","v":651},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B43,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B43,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B43,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B43,Table310[ID No.],0))","v":"9 Darnley Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B43,Table310[ID No.],0))","v":"SKYE"},{"$f":"'8. Developer Cost Outputs'!CA35","v":269.89},{"$f":"'8. Developer Cost Outputs'!CB35","v":22166.736604698941},5.5980144685780218,10.006348093070059,20673.535771800274,{"$f":"IF(AND(L43-I43<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},18547.908936521817,{"$f":"IF(AND(N43-I43<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2677.276677056796},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":27143.133211799923},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19489.459927642143},null,null,null,null,null,null,null,null,null,null,null,null,1800,96109.165694376527,53.393980941320294,96109.165694376527,null,29896.073518088248,123703.1238124394]
[null,{"$f":"'8. Developer Cost Outputs'!BZ36","v":652},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B44,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B44,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B44,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B44,Table310[ID No.],0))","v":"9 Catherine Parade"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B44,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA36","v":550},{"$f":"'8. Developer Cost Outputs'!CB36","v":32246.520116403091},6.3099182782265162,10.381165413034585,36794.884227386065,{"$f":"IF(AND(L44-I44<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},37798.176720467593,{"$f":"IF(AND(N44-I44<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5455.9345377051313},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":55314.103028974612},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-26790.585578697959},null,null,null,null,null,null,null,null,null,null,null,null,1900,100410.69049495253,52.847731839448706,100410.69049495253,null,30833.59805483196,130575.51957979714]
[null,{"$f":"'8. Developer Cost Outputs'!BZ37","v":653},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B45,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B45,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B45,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B45,Table310[ID No.],0))","v":"9 Ash Grove South"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B45,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA37","v":527},{"$f":"'8. Developer Cost Outputs'!CB37","v":18648.995616929235},{"$f":"IFERROR(LN(H45),\"\")","v":6.2672005485413624},{"$f":"IFERROR(LN(I45),\"\")","v":9.8335475693016168},{"$f":"H45^$L$3*$L$5","v":35543.799352339629},{"$f":"IF(AND(L45-I45<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"$N$10*H45","v":36217.525693975316},{"$f":"IF(AND(N45-I45<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"IF(N45-I45>10000,1,0)","v":1},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5227.7772752192805},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":53000.967811399314},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-13421.218341709955},null,null,null,null,null,null,null,null,null,null,null,null,2000,104669.34948043247,52.334674740216236,104669.34948043247,null,31750.184673191652,137447.91534715489]
[null,{"$f":"'8. Developer Cost Outputs'!BZ38","v":654},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B46,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B46,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B46,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B46,Table310[ID No.],0))","v":"82 High Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B46,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA38","v":561},{"$f":"'8. Developer Cost Outputs'!CB38","v":39579.196565961465},6.329720905522696,10.586058919960168,37389.694495769101,{"$f":"IF(AND(L46-I46<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},38554.140254876947,{"$f":"IF(AND(N46-I46<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5565.0532284592346},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":56420.385089554111},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-34014.143337502232},null,null,null,null,null,null,null,null,null,null,null,null,2100,108887.68365469611,51.851277930807676,108887.68365469611,null,32647.314609901987,144320.31111451265]
[null,{"$f":"'8. Developer Cost Outputs'!BZ39","v":655},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B47,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B47,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B47,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B47,Table310[ID No.],0))","v":"8 The Grove"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B47,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA39","v":468.78},{"$f":"'8. Developer Cost Outputs'!CB39","v":33237.979989080646},6.1501335752367075,10.411448476637846,32328.982311260439,{"$f":"IF(AND(L47-I47<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},32216.416878219632,{"$f":"IF(AND(N47-I47<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4650.2418047007477},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":47145.718578041298},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-28587.738184379898},null,null,null,null,null,null,null,null,null,null,null,null,2200,113067.96990051307,51.394531772960484,113067.96990051307,null,33526.299330765214,151192.70688187037]
[null,{"$f":"'8. Developer Cost Outputs'!BZ40","v":656},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B48,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B48,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B48,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B48,Table310[ID No.],0))","v":"8 Hoop Court - SERPENTINE ROAD"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B48,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA40","v":251.4},{"$f":"'8. Developer Cost Outputs'!CB40","v":19789.598282980733},5.5270452961561469,9.8929117394002226,19518.897777431455,{"$f":"IF(AND(L48-I48<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},17277.202959137368,{"$f":"IF(AND(N48-I48<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2493.8580777801276},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":25283.573639062215},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17295.740205200604},null,null,null,null,null,null,null,null,null,null,null,null,2300,117212.25916807291,50.961851812205616,117212.25916807291,null,34388.306769099989,158065.10264922812]
[null,{"$f":"'8. Developer Cost Outputs'!BZ41","v":657},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B49,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B49,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B49,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B49,Table310[ID No.],0))","v":"8 Henry Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B49,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA41","v":276.79999999999995},{"$f":"'8. Developer Cost Outputs'!CB41","v":22478.050398715575},5.6232952237435141,10.020294574210924,21101.137301239043,{"$f":"IF(AND(L49-I49<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},19022.791484046233,{"$f":"IF(AND(N49-I49<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2745.8230546123277},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":27838.079488036674},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19732.227344103248},null,null,null,null,null,null,null,null,null,null,null,null,2400,121322.40772362505,50.551003218177101,121322.40772362505,null,35234.382551015697,164937.49841658588]
[null,{"$f":"'8. Developer Cost Outputs'!BZ42","v":658},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B50,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B50,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B50,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B50,Table310[ID No.],0))","v":"8 DRAKE COURT"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B50,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA42","v":309.10000000000002},{"$f":"'8. Developer Cost Outputs'!CB42","v":21603.433782175242},5.7336648491380711,9.9806075524346447,23073.966496702378,{"$f":"IF(AND(L50-I50<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},21242.575316902788,{"$f":"IF(AND(N50-I50<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3066.2352101902839},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31086.525902283731},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18537.198571984958},null,null,null,null,null,null,null,null,null,null,null,null,2500,125400.10295583335,50.160041182333345,125400.10295583335,null,36065.467333304012,171809.8941839436]
[null,{"$f":"'8. Developer Cost Outputs'!BZ43","v":659},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B51,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B51,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B51,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B51,Table310[ID No.],0))","v":"8 bader court"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B51,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA43","v":330.51},{"$f":"'8. Developer Cost Outputs'!CB43","v":24366.185879372038},5.8006369160200828,10.100951625522374,24359.926173801683,{"$f":"IF(AND(L51-I51<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},22713.955250694082,{"$f":"IF(AND(N51-I51<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3278.619861921678},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":33239.753076557092},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-21087.566017450361},null,null,null,null,null,null,null,null,null,null,null,null,2600,129446.88486729695,49.787263410498824,129446.88486729695,null,36882.411092187649,178682.28995130135]
[null,{"$f":"'8. Developer Cost Outputs'!BZ44","v":660},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B52,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B52,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B52,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B52,Table310[ID No.],0))","v":"77 PADDINGTON AVENUE CARRUM\nDOWNS"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B52,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA44","v":371},{"$f":"'8. Developer Cost Outputs'!CB44","v":22783.525213151013},5.916202062607435,10.033792975386387,26749.742055204712,{"$f":"IF(AND(L52-I52<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},25496.588296897233,{"$f":"IF(AND(N52-I52<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3680.2758427065523},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":37311.876770453782},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19103.249370444461},null,null,null,null,null,null,null,null,null,null,null,null,2700,133464.1641107568,49.431171892872889,133464.1641107568,null,37685.984995259954,185554.68571865911]
[null,{"$f":"'8. Developer Cost Outputs'!BZ45","v":661},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B53,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B53,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B53,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B53,Table310[ID No.],0))","v":"74-76 Hall Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B53,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA45","v":988},{"$f":"'8. Developer Cost Outputs'!CB45","v":25226.454031330839},6.8956826977478682,10.13564848603154,59128.598775886006,{"$f":"IF(AND(L53-I53<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},67899.270181494518,{"$f":"IF(AND(N53-I53<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":9800.8424059139452},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":99364.243259321665},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-15425.611625416894},null,null,null,null,null,null,null,null,null,null,null,null,2800,137453.23723280546,49.090441868859095,137453.23723280546,null,38476.891339348331,192427.08148601683]
[null,{"$f":"'8. Developer Cost Outputs'!BZ46","v":662},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B54,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B54,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B54,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B54,Table310[ID No.],0))","v":"7 Villiers Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B54,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA46","v":597},{"$f":"'8. Developer Cost Outputs'!CB46","v":34308.49931436481},6.3919171133926023,10.443148395880026,39321.129384183347,{"$f":"IF(AND(L54-I54<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},41028.202731125733,{"$f":"IF(AND(N54-I54<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5922.1689436544793},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":60040.944560541531},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-28386.33037071033},null,null,null,null,null,null,null,null,null,null,null,null,2900,141415.29964165337,48.763896428156336,141415.29964165337,null,39255.771926884678,199299.47725337459]
[null,{"$f":"'8. Developer Cost Outputs'!BZ47","v":663},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B55,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B55,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B55,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B55,Table310[ID No.],0))","v":"7 Kelvin Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B55,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA47","v":444},{"$f":"'8. Developer Cost Outputs'!CB47","v":34411.763277866186},6.0958245624322247,10.44615374065987,30937.972599182631,{"$f":"IF(AND(L55-I55<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},30513.437207068386,{"$f":"IF(AND(N55-I55<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4404.4271540746877},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":44653.566808844953},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-30007.336123791498},null,null,null,null,null,null,null,null,null,null,null,null,3000,145351.45670544487,48.450485568481625,145351.45670544487,null,40023.215171272655,206171.87302073234]
[null,{"$f":"'8. Developer Cost Outputs'!BZ48","v":664},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B56,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B56,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B56,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B56,Table310[ID No.],0))","v":"671 Nepean Highway"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B56,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA48","v":504},{"$f":"'8. Developer Cost Outputs'!CB48","v":188409.97503676583},6.2225762680713688,12.146375585777827,34282.282782848837,{"$f":"IF(AND(L56-I56<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},34636.874667483033,{"$f":"IF(AND(N56-I56<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4999.6200127334296},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":50687.832593824009},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-183410.35502403241},null,null,null,null,null,null,null,null,null,null,null,null,3100,149262.73330389659,48.14926880770858,149262.73330389659,null,40779.762159855818,213044.26878809009]
[null,{"$f":"'8. Developer Cost Outputs'!BZ49","v":665},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B57,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B57,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B57,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B57,Table310[ID No.],0))","v":"667 NEPEAN HWY"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B57,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA49","v":372},{"$f":"'8. Developer Cost Outputs'!CB49","v":24366.185879372038},5.9188938542731462,10.100951625522374,26808.115561972943,{"$f":"IF(AND(L57-I57<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},25565.31225457081,{"$f":"IF(AND(N57-I57<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3690.1957236841986},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":37412.447866870105},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20675.990155687839},null,null,null,null,null,null,null,null,null,null,null,null,3200,153150.08209168923,47.859400653652884,153150.08209168923,null,41525.91185595619,219916.66455544782]
[null,{"$f":"'8. Developer Cost Outputs'!BZ50","v":666},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B58,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B58,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B58,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B58,Table310[ID No.],0))","v":"66 Excelsior Drive, Frankston North 3200"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B58,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA50","v":417.5},{"$f":"'8. Developer Cost Outputs'!CB50","v":28639.428069028509},6.0342845442909105,10.26253965121836,29433.950981367343,{"$f":"IF(AND(L58-I58<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28692.252328718583,{"$f":"IF(AND(N58-I58<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4141.5503081670768},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":41988.432753812544},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-24497.877760861433},null,null,null,null,null,null,null,null,null,null,null,null,3300,157014.39068214872,47.580118388529911,157014.39068214872,null,42262.125585199843,226789.06032280557]
[null,{"$f":"'8. Developer Cost Outputs'!BZ51","v":667},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B59,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B59,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B59,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B59,Table310[ID No.],0))","v":"65 Frankston-Flinders Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B59,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA51","v":398.28999999999996},{"$f":"'8. Developer Cost Outputs'!CB51","v":41124.3364750783},5.9871803831689299,10.624355353592913,28332.329643844922,{"$f":"IF(AND(L59-I59<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},27372.065101809159,{"$f":"IF(AND(N59-I59<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3950.9893945865024},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":40056.46199165508},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-37173.347080491796},null,null,null,null,null,null,null,null,null,null,null,null,3400,160856.48792070127,47.310731741382725,160856.48792070127,null,42988.830923209702,233661.45609016332]
[null,{"$f":"'8. Developer Cost Outputs'!BZ52","v":668},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B60,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B60,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B60,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B60,Table310[ID No.],0))","v":"63 Rosemary Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B60,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA52","v":422},{"$f":"'8. Developer Cost Outputs'!CB52","v":18214.783267504103},6.045005314036012,9.8099888107994957,29690.601664263533,{"$f":"IF(AND(L60-I60<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},29001.510138249683,{"$f":"IF(AND(N60-I60<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4186.189772566483},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":42441.002687685977},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-14028.593494937621},null,null,null,null,null,null,null,null,null,null,null,null,3500,164677.14938678124,47.050614110508924,164677.14938678124,null,43706.425079727247,240533.85185752105]
[null,{"$f":"'8. Developer Cost Outputs'!BZ53","v":669},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B61,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B61,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B61,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B61,Table310[ID No.],0))","v":"63 Coogee Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B61,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA53","v":521.73},{"$f":"'8. Developer Cost Outputs'!CB53","v":52334.906439606319},6.2571502126878613,10.865418854566096,35255.68850523312,{"$f":"IF(AND(L61-I61<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},35855.350437035559,{"$f":"IF(AND(N61-I61<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5175.499502467088},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":52470.958133285319},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-47159.406937139232},null,null,null,null,null,null,null,null,null,null,null,null,3600,168477.10223839214,46.799195066220037,168477.10223839214,null,44415.277856854045,247406.2476248788]
[null,{"$f":"'8. Developer Cost Outputs'!BZ54","v":670},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B62,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B62,Table310[ID No.],0))","v":8},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B62,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B62,Table310[ID No.],0))","v":"6-10 Redgum Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B62,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA54","v":1310},{"$f":"'8. Developer Cost Outputs'!CB54","v":40070.922540518419},7.1777824161951971,10.598406226587482,74303.713160366548,{"$f":"IF(AND(L62-I62<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},90028.384552386458,{"$f":"IF(AND(N62-I62<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":12995.044080715859},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":131748.1363053759},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-27075.87845980256},null,null,null,null,null,null,null,null,null,null,null,null,3700,172257.02949391509,46.555953917274351,172257.02949391509,null,45115.734245301624,254278.64339223655]
[null,{"$f":"'8. Developer Cost Outputs'!BZ55","v":671},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B63,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B63,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B63,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B63,Table310[ID No.],0))","v":0},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B63,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA55","v":454.5},{"$f":"'8. Developer Cost Outputs'!CB55","v":32369.82743759123},6.1191979136175334,10.384982015969758,31529.140397148145,{"$f":"IF(AND(L63-I63<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},31235.03876264095,{"$f":"IF(AND(N63-I63<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4508.5859043399678},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":45709.563321216294},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-27861.241533251261},null,null,null,null,null,null,null,null,null,null,null,null,3800,176017.57382995883,46.320414165778637,176017.57382995883,null,45808.116711491522,261151.03915959428]
[null,{"$f":"'8. Developer Cost Outputs'!BZ56","v":672},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B64,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B64,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B64,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B64,Table310[ID No.],0))","v":"6 JOHN STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B64,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA56","v":471.3},{"$f":"'8. Developer Cost Outputs'!CB56","v":61839.595656602178},6.1554948339296853,11.032299144698566,32469.646391929542,{"$f":"IF(AND(L64-I64<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},32389.601251557051,{"$f":"IF(AND(N64-I64<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4675.2399047644158},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":47399.157741010429},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-57164.355751837764},null,null,null,null,null,null,null,null,null,null,null,null,3900,179759.34096123397,46.092138708008711,179759.34096123397,null,46492.727219453074,268023.43492695206]
[null,{"$f":"'8. Developer Cost Outputs'!BZ57","v":673},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B65,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B65,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B65,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B65,Table310[ID No.],0))","v":"6 Henry Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B65,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA57","v":384},{"$f":"'8. Developer Cost Outputs'!CB57","v":22158.653326053765},5.9506425525877269,10.00598336852968,27506.297172520448,{"$f":"IF(AND(L65-I65<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},26389.999746653739,{"$f":"IF(AND(N65-I65<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3809.2342954159467},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":38619.301023865912},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18349.419030637819},null,null,null,null,null,null,null,null,null,null,null,null,4000,183482.9026579787,45.870725664494678,183482.9026579787,null,47169.849024254509,274895.83069430979]
[null,{"$f":"'8. Developer Cost Outputs'!BZ58","v":674},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B66,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B66,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B66,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B66,Table310[ID No.],0))","v":"6 Goshawk Ct"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B66,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA58","v":392},{"$f":"'8. Developer Cost Outputs'!CB58","v":23537.393552650326},5.9712618397904622,10.066345650497416,27969.443239624008,{"$f":"IF(AND(L66-I66<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},26939.791408042358,{"$f":"IF(AND(N66-I66<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3888.5933432371121},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":39423.869795196457},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19648.800209413213},null,null,null,null,null,null,null,null,null,null,null,null,4100,187188.79944787946,45.655804743385232,187188.79944787946,null,47839.74826782765,281768.22646166751]
[null,{"$f":"'8. Developer Cost Outputs'!BZ59","v":675},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B67,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B67,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B67,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B67,Table310[ID No.],0))","v":"6 Forest Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B67,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA59","v":289.89999999999998},{"$f":"'8. Developer Cost Outputs'!CB59","v":33237.979989080646},5.6695360359276101,10.411448476637846,21906.273443346843,{"$f":"IF(AND(L67-I67<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},19923.0753295701,{"$f":"IF(AND(N67-I67<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2875.7734954194866},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":29155.560851090435},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-30362.20649366116},null,null,null,null,null,null,null,null,null,null,null,null,4200,190877.54304236302,45.44703405770548,190877.54304236302,null,48502.675403229805,288640.62222902529]
[null,{"$f":"'8. Developer Cost Outputs'!BZ60","v":676},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B68,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B68,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B68,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B68,Table310[ID No.],0))","v":"6 Fellows Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B68,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA60","v":401.11999999999995},{"$f":"'8. Developer Cost Outputs'!CB60","v":41956.334887679674},5.9942606344099829,10.64438471092779,28495.243455163993,{"$f":"IF(AND(L68-I68<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},27566.553902025382,{"$f":"IF(AND(N68-I68<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3979.0626577532398},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":40341.078194513262},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-37977.272229926435},null,null,null,null,null,null,null,null,null,null,null,null,4300,194549.6185212573,45.244097330524951,194549.6185212573,null,49158.86646941692,295513.01799638302]
[null,{"$f":"'8. Developer Cost Outputs'!BZ61","v":677},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B69,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B69,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B69,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B69,Table310[ID No.],0))","v":"59 Moreton Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B69,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA61","v":333},{"$f":"'8. Developer Cost Outputs'!CB61","v":21384.320806492316},5.8081424899804439,9.9704132598803863,24508.438223188274,{"$f":"IF(AND(L69-I69<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},22885.077905301288,{"$f":"IF(AND(N69-I69<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3303.320365556016},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":33490.175106633724},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18081.000440936299},null,null,null,null,null,null,null,null,null,null,null,null,4400,198205.48630494272,45.046701432941525,198205.48630494272,null,49808.544235317408,302385.41376374074]
[null,{"$f":"'8. Developer Cost Outputs'!BZ62","v":678},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B70,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B70,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B70,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B70,Table310[ID No.],0))","v":"55A Union Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B70,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA62","v":1304},{"$f":"'8. Developer Cost Outputs'!CB62","v":18784.063959402622},7.1731917424865985,9.8407641276157776,74027.997619105925,{"$f":"IF(AND(L70-I70<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},89616.040806344987,{"$f":"IF(AND(N70-I70<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":12935.524794849985},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":131144.70972687801},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-5848.5391645526361},null,null,null,null,null,null,null,null,null,null,null,null,4500,201845.58393901619,44.854574208670265,201845.58393901619,null,50451.919229261206,309257.80953109852]
[null,{"$f":"'8. Developer Cost Outputs'!BZ63","v":679},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B71,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B71,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B71,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B71,Table310[ID No.],0))","v":0},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B71,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA63","v":360},{"$f":"'8. Developer Cost Outputs'!CB63","v":24543.874926417153},5.8861040314501558,10.108217608261608,26105.636431883253,{"$f":"IF(AND(L71-I71<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},24740.624762487882,{"$f":"IF(AND(N71-I71<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3571.15715195245},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36205.594709874298},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20972.717774464702},null,null,null,null,null,null,null,null,null,null,null,null,4600,205470.32771306022,44.667462546317438,205470.32771306022,null,51089.190667536895,316130.20529845625]
[null,{"$f":"'8. Developer Cost Outputs'!BZ64","v":680},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B72,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B72,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B72,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B72,Table310[ID No.],0))","v":"55 Lawson Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B72,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA64","v":314},{"$f":"'8. Developer Cost Outputs'!CB64","v":4278.8489790927797},5.7493929859082531,8.3614393222891437,23369.733370916412,{"$f":"IF(AND(L72-I72<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},21579.322709503318,{"$f":"IF(AND(N72-I72<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3114.8426269807478},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31579.324274723691},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-1164.0063521120319},null,null,null,null,null,null,null,null,null,null,null,null,4700,209080.11413220267,44.485130666426102,209080.11413220267,null,51720.547293929681,323002.60106581397]
[null,{"$f":"'8. Developer Cost Outputs'!BZ65","v":681},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B73,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B73,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B73,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B73,Table310[ID No.],0))","v":"54 Fortescue Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B73,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA65","v":571},{"$f":"'8. Developer Cost Outputs'!CB65","v":26632.694371800513},6.3473892096560105,10.189894851752179,37928.508310103163,{"$f":"IF(AND(L73-I73<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},39241.379831612721,{"$f":"IF(AND(N73-I73<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5664.2520382356906},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":57426.09605371728},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20968.442333564824},null,null,null,null,null,null,null,null,null,null,null,null,4800,212675.32125770042,44.307358595354252,212675.32125770042,null,52346.168140481794,329874.99683317175]
[null,{"$f":"'8. Developer Cost Outputs'!BZ66","v":682},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B74,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B74,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B74,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B74,Table310[ID No.],0))","v":"531 NEPEAN HIGHWAY"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B74,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA66","v":1750},{"$f":"'8. Developer Cost Outputs'!CB66","v":73397.52546273201},7.4673710669175595,11.203645500992511,93941.450952170577,{"$f":"IF(AND(L74-I74<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},120266.92592876052,{"$f":"IF(AND(N74-I74<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":17359.791710879963},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":175999.41872855558},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-56037.733751852051},null,null,null,null,null,null,null,null,null,null,null,null,4900,216256.30993068329,44.133940802180263,{"$f":"AG74*$AI$14","v":216256.30993068329},null,52966.223218347841,336747.39260052948]
[null,{"$f":"'8. Developer Cost Outputs'!BZ67","v":683},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B75,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B75,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B75,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B75,Table310[ID No.],0))","v":"53 Woodlands Grove"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B75,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA67","v":397},{"$f":"'8. Developer Cost Outputs'!CB67","v":32063.139011963103},5.9839362806871907,10.375462331912201,28257.995589476031,{"$f":"IF(AND(L75-I75<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},27283.411196410245,{"$f":"IF(AND(N75-I75<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3938.1927481253401},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":39926.725277278041},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-28124.946263837763},null,null,null,null,null,null,null,null,null,null,null,null,5000,219823.42489142038,43.964684978284076,219823.42489142038,null,53580.874146459668,343619.7883678872]
[null,{"$f":"'8. Developer Cost Outputs'!BZ68","v":684},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B76,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B76,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B76,Table310[ID No.],0))","v":"Other"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B76,Table310[ID No.],0))","v":"52 Boundary Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B76,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA68","v":8365},{"$f":"'8. Developer Cost Outputs'!CB68","v":1629920.4985695239},9.0318116134209241,14.304041797709733,333474.36770432652,{"$f":"IF(AND(L76-I76<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},574875.90593947528,{"$f":"IF(AND(N76-I76<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":82979.804378006229},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":841277.22152249562},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-1546940.6941915178},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF75+100,0)","v":5100},223376.9958049343,{"$f":"IFERROR(AG76/AF76,0)","v":43.799410942143979},223376.9958049343,null,54190.274724727387,350492.18413524498]
[null,{"$f":"'8. Developer Cost Outputs'!BZ69","v":685},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B77,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B77,Table310[ID No.],0))","v":18},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B77,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B77,Table310[ID No.],0))","v":"51 Hall Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B77,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA69","v":3389},{"$f":"'8. Developer Cost Outputs'!CB69","v":67146.173117881874},{"$f":"IFERROR(LN(H77),\"\")","v":8.1282901716070519},{"$f":"IFERROR(LN(I77),\"\")","v":11.114627210273508},{"$f":"H77^$L$3*$L$5","v":160434.92012160493},{"$f":"IF(AND(L77-I77<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"$N$10*H77","v":232905.49255575397},{"$f":"IF(AND(N77-I77<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"IF(N77-I77>10000,1,0)","v":1},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":33618.476633241262},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":340835.44575489999},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-33527.696484640612},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF76+100,0)","v":5200},226917.3382024795,43.637949654322981,226917.3382024795,null,54794.571457656224,357364.57990260271]
[null,{"$f":"'8. Developer Cost Outputs'!BZ70","v":686},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B78,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B78,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B78,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B78,Table310[ID No.],0))","v":"5 Tower Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B78,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA70","v":493.59000000000003},{"$f":"'8. Developer Cost Outputs'!CB70","v":18363.652576153367},6.2017052130666688,9.8181285864444181,33707.729251733872,{"$f":"IF(AND(L78-I78<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},33921.458268101094,{"$f":"IF(AND(N78-I78<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4896.3540517561387},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":49640.88748013015},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-13467.298524397229},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF77+100,0)","v":5300},230444.75434727356,43.480142329674258,230444.75434727356,null,55393.904033538507,364236.97566996043]
[null,{"$f":"'8. Developer Cost Outputs'!BZ71","v":687},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B79,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B79,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B79,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B79,Table310[ID No.],0))","v":"5 Parer St"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B79,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA71","v":285.2},{"$f":"'8. Developer Cost Outputs'!CB71","v":21048.214238296721},5.6531906885401408,9.9545710012267055,21618.220142267826,{"$f":"IF(AND(L79-I79<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},19600.072728504285,{"$f":"IF(AND(N79-I79<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2829.1500548245513},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":28682.876697933742},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18219.064183472168},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF78+100,0)","v":5400},233959.53403188501,43.325839635534258,233959.53403188501,null,55988.405763752642,371109.37143731822]
[null,{"$f":"'8. Developer Cost Outputs'!BZ72","v":688},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B80,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B80,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B80,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B80,Table310[ID No.],0))","v":"5 Logan Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B80,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA72","v":141},{"$f":"'8. Developer Cost Outputs'!CB72","v":11079.326663026883},4.9487598903781684,9.3128361879697366,12220.120022432662,{"$f":"IF(AND(L80-I80<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},9690.078031974419,{"$f":"IF(AND(N80-I80<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1398.7032178480426},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":14180.524594700764},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-9680.6234451788405},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF79+100,0)","v":5500},237461.95531383672,43.17490096615213,237461.95531383672,null,56578.203986165667,377981.76720467594]
[null,{"$f":"'8. Developer Cost Outputs'!BZ73","v":689},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B81,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B81,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B81,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B81,Table310[ID No.],0))","v":"5 KURONG AVENUE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B81,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA73","v":370},{"$f":"'8. Developer Cost Outputs'!CB73","v":25802.490881733142},5.9135030056382698,10.158226312053072,26691.338615507106,{"$f":"IF(AND(L81-I81<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},25427.864339223655,{"$f":"IF(AND(N81-I81<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3670.3559617289065},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":37211.305674037467},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-22132.134920004235},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF80+100,0)","v":5600},{"$f":"AF81^$L$3*$L$5","v":240952.2851952544},43.02719378486686,{"$f":"AG81*$AI$14","v":240952.2851952544},null,{"$f":"AF81^0.5711*413.55","v":57163.420436170411},384854.16297203366]
[null,{"$f":"'8. Developer Cost Outputs'!BZ74","v":690},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B82,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B82,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B82,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B82,Table310[ID No.],0))","v":"5 John Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B82,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA74","v":435},{"$f":"'8. Developer Cost Outputs'!CB74","v":41303.555462494478},6.0753460310886842,10.62870386392396,30429.138916865893,{"$f":"IF(AND(L82-I82<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},29894.921588006189,{"$f":"IF(AND(N82-I82<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4315.1482252758769},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":43748.426941098107},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-36988.407237218598},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF81+100,0)","v":5700},244430.78025172607,42.882593026618608,244430.78025172607,null,57744.171588482866,{"$f":"AF82*$AL$11","v":391726.55873939145}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ75","v":691},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B83,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B83,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B83,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B83,Table310[ID No.],0))","v":"5 Hannah Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B83,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA75","v":452.55},{"$f":"'8. Developer Cost Outputs'!CB75","v":15035.658925747872},6.1148982542731796,9.6181799205845326,31419.55022069344,{"$f":"IF(AND(L83-I83<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},31101.027045177474,{"$f":"IF(AND(N83-I83<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4489.2421364335587},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":45513.449683204475},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-10546.416789314313},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF82+100,0)","v":5800},247897.68721500554,42.740980554311299,247897.68721500554,null,58320.568972475827,398598.95450674917]
[null,{"$f":"'8. Developer Cost Outputs'!BZ76","v":692},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B84,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B84,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B84,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B84,Table310[ID No.],0))","v":"Lot 4 No.5 east Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B84,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA76","v":404.03000000000003},{"$f":"'8. Developer Cost Outputs'!CB76","v":22236.783399155829},6.0014891326299464,10.009503106571477,28662.534808034678,{"$f":"IF(AND(L84-I84<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},27766.540618855499,{"$f":"IF(AND(N84-I84<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4007.9295113981898},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":40633.740085084755},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18228.853887757639},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF83+100,0)","v":5900},251353.24351367107,42.602244663334076,251353.24351367107,null,58892.719463516842,405471.35027410695]
[null,{"$f":"'8. Developer Cost Outputs'!BZ77","v":693},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B85,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B85,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B85,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B85,Table310[ID No.],0))","v":"5 CHAPMAN STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B85,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA77","v":351.5},{"$f":"'8. Developer Cost Outputs'!CB77","v":29290.068291208398},5.8622097112507197,10.285003771372779,25605.353944792521,{"$f":"IF(AND(L85-I85<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},24156.471122262472,{"$f":"IF(AND(N85-I85<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3486.8381636424615},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":35350.740390335595},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-25803.230127565937},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF84+100,0)","v":6000},254797.67777544379,42.466279629240631,254797.67777544379,null,59460.725552510856,412343.74604146468]
[null,{"$f":"'8. Developer Cost Outputs'!BZ78","v":694},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B86,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B86,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B86,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B86,Table310[ID No.],0))","v":"5 BERRINGA STREET,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B86,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA78","v":304},{"$f":"'8. Developer Cost Outputs'!CB78","v":22797.447471377385},5.7170277014062219,10.034403855665563,22765.17869925448,{"$f":"IF(AND(L86-I86<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},20892.083132767544,{"$f":"IF(AND(N86-I86<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3015.6438172042908},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":30573.613310560515},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19781.803654173094},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF85+100,0)","v":6100},258231.21029447115,42.3329852941756,258231.21029447115,null,60024.685595614137,419216.1418088224]
[null,{"$f":"'8. Developer Cost Outputs'!BZ79","v":695},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B87,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B87,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B87,Table310[ID No.],0))","v":"Industrial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B87,Table310[ID No.],0))","v":"490 Warrandyte Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B87,Table310[ID No.],0))","v":"LANGWARRIN SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA79","v":1948},{"$f":"'8. Developer Cost Outputs'!CB79","v":24855.783587481928},7.5745584842024805,10.120845744383947,102460.03333140755,{"$f":"IF(AND(L87-I87<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},133874.26954812885,{"$f":"IF(AND(N87-I87<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":19323.92814445381},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":195912.49581898644},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-5531.8554430281183},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF86+100,0)","v":6200},261654.05346655578,42.202266688154161,261654.05346655578,null,60584.694045876939,426088.53757618018]
[null,{"$f":"'8. Developer Cost Outputs'!BZ80","v":696},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B88,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B88,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B88,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B88,Table310[ID No.],0))","v":"485 Golf Links Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B88,Table310[ID No.],0))","v":"LANGWARRIN SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA80","v":740},{"$f":"'8. Developer Cost Outputs'!CB80","v":40182.972674405813},6.6066501861982152,10.601198619564698,46789.287497346952,{"$f":"IF(AND(L88-I88<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},50855.728678447311,{"$f":"IF(AND(N88-I88<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":7340.7119234578131},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":74422.611348074934},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-32842.260750948},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF87+100,0)","v":6300},265066.41219500848,42.07403368174738,265066.41219500848,null,61140.841668393405,432960.93334353791]
[null,{"$f":"'8. Developer Cost Outputs'!BZ81","v":697},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B89,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B89,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B89,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B89,Table310[ID No.],0))","v":"48 Park st"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B89,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA81","v":300},{"$f":"'8. Developer Cost Outputs'!CB81","v":20156.585910294394},5.7037824746562009,9.91128635815625,22522.30263450175,{"$f":"IF(AND(L89-I89<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},20617.187302073235,{"$f":"IF(AND(N89-I89<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2975.9642932937081},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":30171.328924895242},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17180.621617000685},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF88+100,0)","v":6400},268468.4842695432,41.948200667116126,268468.4842695432,null,61693.215740374791,439833.32911089563]
[null,{"$f":"'8. Developer Cost Outputs'!BZ82","v":698},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B90,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B90,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B90,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B90,Table310[ID No.],0))","v":"45 RICHARD DRIVE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B90,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA82","v":517},{"$f":"'8. Developer Cost Outputs'!CB82","v":36815.812389625731},6.2480428745084291,10.513682716369772,34996.6278504804,{"$f":"IF(AND(L90-I90<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},35530.286117239542,{"$f":"IF(AND(N90-I90<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5128.5784654428235},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":51995.256847236138},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-31687.233924182907},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF89+100,0)","v":6500},271860.46072039648,41.82468626467638,271860.46072039648,null,62241.900237421156,446705.72487825342]
[null,{"$f":"'8. Developer Cost Outputs'!BZ83","v":699},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B91,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B91,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B91,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B91,Table310[ID No.],0))","v":"45 Humphries Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B91,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA83","v":502},{"$f":"'8. Developer Cost Outputs'!CB83","v":29215.971923761386},6.2186001196917289,10.282470822405781,34172.074402525366,{"$f":"IF(AND(L91-I91<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},34499.426752135878,{"$f":"IF(AND(N91-I91<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4979.780250778138},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":50486.690400991378},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-24236.191672983248},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF90+100,0)","v":6600},275242.52614964748,41.703413052976892,275242.52614964748,null,62786.97600714038,453578.12064561114]
[null,{"$f":"'8. Developer Cost Outputs'!BZ84","v":700},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B92,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B92,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B92,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B92,Table310[ID No.],0))","v":"45 Galway Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B92,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA84","v":358},{"$f":"'8. Developer Cost Outputs'!CB84","v":26912.929969490186},5.8805329864007003,10.200362118116855,25988.126930817747,{"$f":"IF(AND(L92-I92<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},24603.176847140727,{"$f":"IF(AND(N92-I92<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3551.3173899971584},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36004.45251704166},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-23361.612579493027},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF91+100,0)","v":6700},278614.85904153029,41.584307319631385,278614.85904153029,null,63328.520931152685,460450.51641296886]
[null,{"$f":"'8. Developer Cost Outputs'!BZ85","v":701},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B93,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B93,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B93,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B93,Table310[ID No.],0))","v":"44 BUSHLARK DRIVE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B93,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA85","v":308.54000000000002},{"$f":"'8. Developer Cost Outputs'!CB85","v":24543.874926417153},5.7318514945837933,10.108217608261608,23040.108016355938,{"$f":"IF(AND(L93-I93<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},21204.089900605588,{"$f":"IF(AND(N93-I93<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3060.680076842802},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31030.206088290593},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-21483.194849574349},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF92+100,0)","v":6800},281977.63205336401,41.467298831377057,281977.63205336401,null,63866.610076418408,467322.91218032665]
[null,{"$f":"'8. Developer Cost Outputs'!BZ86","v":702},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B94,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B94,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B94,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B94,Table310[ID No.],0))","v":"43 Golf Links Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B94,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA86","v":339},{"$f":"'8. Developer Cost Outputs'!CB86","v":21603.433782175242},5.8260001073804499,9.9806075524346447,24865.435135534226,{"$f":"IF(AND(L94-I94<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},23297.421651342753,{"$f":"IF(AND(N94-I94<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3362.8396514218903},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":34093.601685131624},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18240.59413075335},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF93+100,0)","v":6900},285331.01228857512,41.352320621532627,285331.01228857512,null,64401.315836739013,474195.30794768437]
[null,{"$f":"'8. Developer Cost Outputs'!BZ87","v":703},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B95,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B95,Table310[ID No.],0))","v":5},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B95,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B95,Table310[ID No.],0))","v":"42 Nepean Hwy"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B95,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA87","v":845},{"$f":"'8. Developer Cost Outputs'!CB87","v":58563.381400037324},6.739336627357174,10.977864889455136,52096.857628640326,{"$f":"IF(AND(L95-I95<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},58071.74423417294,{"$f":"IF(AND(N95-I95<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":8382.2994261106105},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":84982.57647178827},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-50181.081973926717},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF94+100,0)","v":7000},288675.1615531618,41.23930879330883,288675.1615531618,null,64932.708065202714,481067.70371504209]
[null,{"$f":"'8. Developer Cost Outputs'!BZ88","v":704},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B96,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B96,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B96,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B96,Table310[ID No.],0))","v":"42 McCormicks Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B96,Table310[ID No.],0))","v":"SKYE"},{"$f":"'8. Developer Cost Outputs'!CA88","v":407.62},{"$f":"'8. Developer Cost Outputs'!CB88","v":24539.833287094567},6.0103353678582332,10.108052924724898,28868.602973532179,{"$f":"IF(AND(L96-I96<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28013.259626903637,{"$f":"IF(AND(N96-I96<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4043.5418841079377},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":40994.790321219327},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20496.29140298663},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF95+100,0)","v":7100},292010.23659682448,41.128202337580916,292010.23659682448,null,65460.854198273984,487940.09948239988]
[null,{"$f":"'8. Developer Cost Outputs'!BZ89","v":705},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B97,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B97,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B97,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B97,Table310[ID No.],0))","v":"40 Brighton Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B97,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA89","v":506},{"$f":"'8. Developer Cost Outputs'!CB89","v":42096.428476593443},6.2265366692874657,10.647718181786649,34392.408016113113,{"$f":"IF(AND(L97-I97<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},34774.322582830187,{"$f":"IF(AND(N97-I97<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5019.4597746887212},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":50888.974786656647},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-37076.96870190472},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF96+100,0)","v":7200},295336.38933988241,41.018942963872554,295336.38933988241,null,65985.819372165497,494812.4952497576]
[null,{"$f":"'8. Developer Cost Outputs'!BZ90","v":706},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B98,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B98,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B98,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B98,Table310[ID No.],0))","v":"4 Northcote St"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B98,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA90","v":441.06},{"$f":"'8. Developer Cost Outputs'!CB90","v":35355.843535525142},6.0891809206140515,10.473218962770128,30771.971245563891,{"$f":"IF(AND(L98-I98<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},30311.388771508067,{"$f":"IF(AND(N98-I98<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4375.2627040004099},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":44357.88778538099},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-30980.580831524734},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF97+100,0)","v":7300},298653.76708699792,40.911474943424373,298653.76708699792,null,66507.666532071162,501684.89101711533]
[null,{"$f":"'8. Developer Cost Outputs'!BZ91","v":707},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B99,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B99,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B99,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B99,Table310[ID No.],0))","v":"4 Kerry"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B99,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA91","v":88},{"$f":"'8. Developer Cost Outputs'!CB91","v":11079.326663026883},4.4773368144782069,9.3128361879697366,8342.1606855390728,{"$f":"IF(AND(L99-I99<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},6047.7082752748156,{"$f":"IF(AND(N99-I99<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":872.94952603282104},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":8850.2564846359382},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-10206.377136994062},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF98+100,0)","v":7400},301962.51272864983,40.805744963331058,301962.51272864983,null,67026.456534790967,508557.28678447311]
[null,{"$f":"'8. Developer Cost Outputs'!BZ92","v":708},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B100,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B100,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B100,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B100,Table310[ID No.],0))","v":"4 Boronia Close, Frankston"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B100,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA92","v":453},{"$f":"'8. Developer Cost Outputs'!CB92","v":32111.417389945254},6.1158921254830343,10.376966927808043,31444.848219431435,{"$f":"IF(AND(L100-I100<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},31131.952826130582,{"$f":"IF(AND(N100-I100<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4493.7060828734993},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":45558.706676591821},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-27617.711307071753},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF99+100,0)","v":7500},305262.76493120979,40.701701990827971,305262.76493120979,null,67542.248245230949,515429.68255183083]
[null,{"$f":"'8. Developer Cost Outputs'!BZ93","v":709},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B101,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B101,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B101,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B101,Table310[ID No.],0))","v":"4 Blair avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B101,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA93","v":452},{"$f":"'8. Developer Cost Outputs'!CB93","v":13555.705151279855},6.1136821798322316,9.5145627820684346,31388.623945938081,{"$f":"IF(AND(L101-I101<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},31063.228868457005,{"$f":"IF(AND(N101-I101<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4483.786201895854},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":45458.135580175505},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-9071.9189493840022},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF100+100,0)","v":7600},308554.65831641154,40.599297146896255,308554.65831641154,null,68055.098627219384,522302.07831918856]
[null,{"$f":"'8. Developer Cost Outputs'!BZ94","v":710},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B102,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B102,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B102,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B102,Table310[ID No.],0))","v":"39 SASSAFRAS DRIVE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B102,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA94","v":284},{"$f":"'8. Developer Cost Outputs'!CB94","v":24366.185879372038},5.6489742381612063,10.100951625522374,21544.530406412981,{"$f":"IF(AND(L102-I102<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},19517.603979295993,{"$f":"IF(AND(N102-I102<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2817.2461976513773},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":28562.191382234167},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-21548.939681720662},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF101+100,0)","v":7700},311838.32363093627,40.498483588433281,311838.32363093627,null,68565.062829045433,529174.47408654634]
[null,{"$f":"'8. Developer Cost Outputs'!BZ95","v":711},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B103,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B103,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B103,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B103,Table310[ID No.],0))","v":"37 FROME AVENUE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B103,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA95","v":362.21999999999997},{"$f":"'8. Developer Cost Outputs'!CB95","v":22158.653326053765},5.8922517620363895,10.00598336852968,26235.926686826209,{"$f":"IF(AND(L103-I103<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},24893.191948523221,{"$f":"IF(AND(N103-I103<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3593.1792877228231},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36428.862543918513},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18565.474038330944},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF102+100,0)","v":7800},315113.88790677913,40.399216398305015,315113.88790677913,null,69072.194264090795,536046.86985390412]
[null,{"$f":"'8. Developer Cost Outputs'!BZ96","v":712},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B104,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B104,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B104,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B104,Table310[ID No.],0))","v":"37 Elm Grove"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B104,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA96","v":493.63},{"$f":"'8. Developer Cost Outputs'!CB96","v":24323.780041022805},6.2017862487021338,10.09920975332059,33709.941333114875,{"$f":"IF(AND(L104-I104<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},33924.207226408034,{"$f":"IF(AND(N104-I104<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4896.7508469952436},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":49644.910323986798},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19427.02919402756},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF103+100,0)","v":7900},318381.47461301251,40.301452482659812,318381.47461301251,null,69576.544686895024,542919.26562126179]
[null,{"$f":"'8. Developer Cost Outputs'!BZ97","v":713},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B105,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B105,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B105,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B105,Table310[ID No.],0))","v":"36 Sanders Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B105,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA97","v":1244.78},{"$f":"'8. Developer Cost Outputs'!CB97","v":649994.92335054383},7.1267140864570075,13.384719831611386,71293.521112578324,{"$f":"IF(AND(L105-I105<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},85546.208032915732,{"$f":"IF(AND(N105-I105<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":12348.069443353805},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":125188.88939710366},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-637646.85390719003},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF104+100,0)","v":8000},321641.20379950397,40.205150474937994,321641.20379950397,null,70078.164264967127,549791.66138861957]
[null,{"$f":"'8. Developer Cost Outputs'!BZ98","v":714},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B106,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B106,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B106,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B106,Table310[ID No.],0))","v":"36 mckenzies"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B106,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA98","v":475},{"$f":"'8. Developer Cost Outputs'!CB98","v":16081.329455311919},6.1633148040346413,9.6854142168845048,32675.918168553802,{"$f":"IF(AND(L106-I106<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},32643.879894949285,{"$f":"IF(AND(N106-I106<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4711.9434643817049},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":47771.270797750803},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-11369.385990930215},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF105+100,0)","v":8100},324893.19223311829,40.110270646063988,324893.19223311829,null,70577.101646632364,556664.05715597735]
[null,{"$f":"'8. Developer Cost Outputs'!BZ99","v":715},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B107,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B107,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B107,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B107,Table310[ID No.],0))","v":"36 Brighton Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B107,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA99","v":558},{"$f":"'8. Developer Cost Outputs'!CB99","v":43211.27052887794},6.3243589623813108,10.67385663207801,37227.695288095114,{"$f":"IF(AND(L107-I107<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},38347.968381856212,{"$f":"IF(AND(N107-I107<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5535.2935855262967},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":56118.671800305157},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-37675.976943351641},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF106+100,0)","v":8200},328137.55352688039,40.016774820351266,328137.55352688039,null,71073.404025178286,563536.45292333502]
[null,{"$f":"'8. Developer Cost Outputs'!BZ100","v":716},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B108,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B108,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B108,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B108,Table310[ID No.],0))","v":"356 Nepean highway"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B108,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA100","v":608},{"$f":"'8. Developer Cost Outputs'!CB100","v":20587.879949899725},6.4101748819661672,9.9324578296841324,39906.821700919019,{"$f":"IF(AND(L108-I108<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},41784.166265535088,{"$f":"IF(AND(N108-I108<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6031.2876344085817},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":61147.22662112103},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-14556.592315491143},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF107+100,0)","v":8300},331374.39826254413,39.924626296692061,331374.39826254413,null,71567.117199545115,570408.8486906928]
[null,{"$f":"'8. Developer Cost Outputs'!BZ101","v":717},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B109,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B109,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B109,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B109,Table310[ID No.],0))","v":"UNIT 6, 35 ROBERT ST"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B109,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA101","v":142.05000000000001},{"$f":"'8. Developer Cost Outputs'!CB101","v":15278.383762584781},{"$f":"IFERROR(LN(H109),\"\")","v":4.9561791083001969},{"$f":"IFERROR(LN(I109),\"\")","v":9.6341942824260247},{"$f":"H109^$L$3*$L$5","v":12293.761113234976},{"$f":"IF(AND(L109-I109<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},{"$f":"$N$10*H109","v":9762.2381875316769},{"$f":"IF(AND(N109-I109<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},{"$f":"IF(N109-I109>10000,1,0)","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1409.1190928745707},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":14286.124245937897},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-13869.26466971021},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF108+100,0)","v":8400},334603.8341069789,39.833789774640344,334603.8341069789,null,72058.285631785257,577281.24445805058]
[null,{"$f":"'8. Developer Cost Outputs'!BZ102","v":718},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B110,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B110,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B110,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B110,Table310[ID No.],0))","v":"35 Chardonnay Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B110,Table310[ID No.],0))","v":"SKYE"},{"$f":"'8. Developer Cost Outputs'!CA102","v":273.64999999999998},{"$f":"'8. Developer Cost Outputs'!CB102","v":22158.653326053765},5.611849917589927,10.00598336852968,20906.465289185711,{"$f":"IF(AND(L110-I110<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},18806.311017374464,{"$f":"IF(AND(N110-I110<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2714.5754295327442},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":27521.280534325277},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19444.077896521019},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF109+100,0)","v":8500},337825.96592275938,39.744231285030516,337825.96592275938,null,72546.952501501481,584153.64022540825]
[null,{"$f":"'8. Developer Cost Outputs'!BZ103","v":719},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B111,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B111,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B111,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B111,Table310[ID No.],0))","v":"34 Parer St"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B111,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA103","v":318},{"$f":"'8. Developer Cost Outputs'!CB103","v":28230.087501519971},5.7620513827801769,10.248143620836071,23610.525131733979,{"$f":"IF(AND(L111-I111<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},21854.218540197628,{"$f":"IF(AND(N111-I111<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3154.5221508913305},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31981.608660388956},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-25075.56535062864},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF110+100,0)","v":8600},341040.89587330498,39.655918124802902,341040.89587330498,null,73033.159757454385,591026.03599276603]
[null,{"$f":"'8. Developer Cost Outputs'!BZ104","v":720},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B112,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B112,Table310[ID No.],0))","v":6},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B112,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B112,Table310[ID No.],0))","v":"34 McCormicks Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B112,Table310[ID No.],0))","v":"SKYE"},{"$f":"'8. Developer Cost Outputs'!CA104","v":1298.5},{"$f":"'8. Developer Cost Outputs'!CB104","v":87456.473101294105},7.168965031102803,11.378896498305348,73775.046349506752,{"$f":"IF(AND(L112-I112<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},89238.059039140309,{"$f":"IF(AND(N112-I112<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":12880.965449472933},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":130591.56869658823},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-74575.507651821172},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF111+100,0)","v":8700},344248.72352290602,39.568818795736327,344248.72352290602,null,73516.948166519476,597898.43176012381]
[null,{"$f":"'8. Developer Cost Outputs'!BZ105","v":721},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B113,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B113,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B113,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B113,Table310[ID No.],0))","v":"34 Bursaria Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B113,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA105","v":329},{"$f":"'8. Developer Cost Outputs'!CB105","v":22158.653326053765},5.7960577507653719,10.00598336852968,24269.761044249837,{"$f":"IF(AND(L113-I113<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},22610.182074606979,{"$f":"IF(AND(N113-I113<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3263.6408416454333},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":33087.890720968455},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18895.012484408333},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF112+100,0)","v":8800},347449.54593193356,39.482902946810633,347449.54593193356,null,73998.357360157286,604770.82752748148]
[null,{"$f":"'8. Developer Cost Outputs'!BZ106","v":722},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B114,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B114,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B114,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B114,Table310[ID No.],0))","v":"33 Denbigh St"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B114,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA106","v":519.55999999999995},{"$f":"'8. Developer Cost Outputs'!CB106","v":24543.874926417153},6.2529822995390827,10.108217608261608,35136.893970137739,{"$f":"IF(AND(L114-I114<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},35706.219448883894,{"$f":"IF(AND(N114-I114<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5153.9733607455955},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":52252.718854061903},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19389.901565671556},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF113+100,0)","v":8900},350643.45774752129,39.398141319946212,350643.45774752129,null,74477.425878550202,611643.22329483926]
[null,{"$f":"'8. Developer Cost Outputs'!BZ107","v":723},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B115,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B115,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B115,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B115,Table310[ID No.],0))","v":"32 Lardner road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B115,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA107","v":393.1},{"$f":"'8. Developer Cost Outputs'!CB107","v":27408.382267187419},5.9740640324278145,10.218604167751645,28032.984521421527,{"$f":"IF(AND(L115-I115<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},27015.387761483296,{"$f":"IF(AND(N115-I115<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3899.5052123125224},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":39534.498001254404},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-23508.877054874894},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF114+100,0)","v":9000},353830.55128998321,39.314505698887025,353830.55128998321,null,74954.191212548569,618515.61906219705]
[null,{"$f":"'8. Developer Cost Outputs'!BZ108","v":724},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B116,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B116,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B116,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B116,Table310[ID No.],0))","v":"32 Kenilworth AVE"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B116,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA108","v":766.14999999999986},{"$f":"'8. Developer Cost Outputs'!CB108","v":39192.950711343947},6.6413779730241851,10.576252180815171,48123.810144162162,{"$f":"IF(AND(L116-I116<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},52652.860171611348,{"$f":"IF(AND(N116-I116<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"IF(N116-I116>10000,1,0)","v":1},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":7600.1168110232456},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":77052.545519361622},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-31592.8339003207},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF115+100,0)","v":9100},357010.91663521132,{"$f":"IFERROR(AG116/AF116,0)","v":39.231968861012234},{"$f":"AG116*$AI$14","v":357010.91663521132},null,{"$f":"AF116^0.5711*413.55","v":75428.689843556494},{"$f":"AF116*$AL$11","v":625388.01482955471}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ109","v":725},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B117,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B117,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B117,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B117,Table310[ID No.],0))","v":"31 Hillcrest Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B117,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA109","v":651.66},{"$f":"'8. Developer Cost Outputs'!CB109","v":48366.259798155254},6.4795229535200001,10.786557738001081,42212.053371936971,{"$f":"IF(AND(L117-I117<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},44784.654257563474,{"$f":"IF(AND(N117-I117<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6464.389637892592},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":65538.160690657445},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-41901.870160262661},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF116+100,0)","v":9200},360184.64169328124,39.150504531878397,360184.64169328124,null,75900.957281481562,632260.41059691249]
[null,{"$f":"'8. Developer Cost Outputs'!BZ110","v":726},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B118,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B118,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B118,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B118,Table310[ID No.],0))","v":"31 Henry Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B118,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA110","v":264},{"$f":"'8. Developer Cost Outputs'!CB110","v":19789.598282980733},5.575949103146316,9.8929117394002226,20307.407859665014,{"$f":"IF(AND(L118-I118<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},18143.124825824445,{"$f":"IF(AND(N118-I118<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2618.8485780984633},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":26550.769453907815},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17170.74970488227},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF117+100,0)","v":9300},363351.81228348234,39.070087342309932,363351.81228348234,null,76371.028100861324,639132.80636427028]
[null,{"$f":"'8. Developer Cost Outputs'!BZ111","v":727},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B119,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B119,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B119,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B119,Table310[ID No.],0))","v":"31 CENTENARY STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B119,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA111","v":262.60000000000002},{"$f":"'8. Developer Cost Outputs'!CB111","v":13704.191133593709},5.5706319618686955,9.5254569871916992,20220.155067586627,{"$f":"IF(AND(L119-I119<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},18046.911285081438,{"$f":"IF(AND(N119-I119<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2604.9607447297594},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":26409.969918924973},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-11099.230388863951},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF118+100,0)","v":9400},366512.51220597065,38.990692787869214,366512.51220597065,null,76838.935975273402,646005.20213162794]
[null,{"$f":"'8. Developer Cost Outputs'!BZ112","v":728},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B120,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B120,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B120,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B120,Table310[ID No.],0))","v":"12 Shearwater Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B120,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA112","v":201},{"$f":"'8. Developer Cost Outputs'!CB112","v":22158.653326053765},5.3033049080590757,10.00598336852968,16284.222110993494,{"$f":"IF(AND(L120-I120<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},13813.515492389066,{"$f":"IF(AND(N120-I120<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1993.8960765067845},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":20214.790379679816},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20164.757249546979},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF119+100,0)","v":9500},369666.82331023202,38.912297190550738,369666.82331023202,null,77304.71371012766,652877.59789898572]
[null,{"$f":"'8. Developer Cost Outputs'!BZ113","v":729},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B121,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B121,Table310[ID No.],0))","v":45},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B121,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B121,Table310[ID No.],0))","v":"30-32 MOOROODUC HWY"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B121,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA113","v":2482},{"$f":"'8. Developer Cost Outputs'!CB113","v":95448.822050666102},7.8168199657645525,11.466345488068482,124668.4421162956,{"$f":"IF(AND(L121-I121<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},170572.86294581922,{"$f":"IF(AND(N121-I121<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":24621.144586516613},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":249617.46130529998},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-70827.677464149485},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF120+100,0)","v":9600},372814.82556052436,38.834877662554618,372814.82556052436,null,77768.393273933048,659749.99366634351]
[null,{"$f":"'8. Developer Cost Outputs'!BZ114","v":730},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B122,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B122,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B122,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B122,Table310[ID No.],0))","v":"No. 30 Leonard Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B122,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA114","v":480},{"$f":"'8. Developer Cost Outputs'!CB114","v":31195.820587905557},6.1737861039019366,10.348039409308885,32954.17917938473,{"$f":"IF(AND(L122-I122<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},32987.499683317175,{"$f":"IF(AND(N122-I122<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4761.5428692699325},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":48274.126279832388},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-26434.277718635625},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF121+100,0)","v":9700},375956.59709846816,38.758412072007026,375956.59709846816,null,78230.005828125082,666622.38943370117]
[null,{"$f":"'8. Developer Cost Outputs'!BZ115","v":731},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B123,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B123,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B123,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B123,Table310[ID No.],0))","v":"3 Turner road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B123,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA115","v":360},{"$f":"'8. Developer Cost Outputs'!CB115","v":22797.447471377385},5.8861040314501558,10.034403855665563,26105.636431883253,{"$f":"IF(AND(L123-I123<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},24740.624762487882,{"$f":"IF(AND(N123-I123<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3571.15715195245},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36205.594709874298},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19226.290319424934},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF122+100,0)","v":9800},379092.21430293808,38.682879010503889,379092.21430293808,null,78689.581755534455,673494.78520105896]
[null,{"$f":"'8. Developer Cost Outputs'!BZ116","v":732},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B124,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B124,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B124,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B124,Table310[ID No.],0))","v":"3 Sanders Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B124,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA116","v":491.3},{"$f":"'8. Developer Cost Outputs'!CB116","v":32100.96676104654},6.1970549391746026,10.376641425831153,33581.030639009521,{"$f":"IF(AND(L124-I124<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},33764.080405028602,{"$f":"IF(AND(N124-I124<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4873.6375243173288},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":49410.579669336774},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-27227.329236729212},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF123+100,0)","v":9900},382221.7518473916,38.60825776236279,382221.7518473916,null,79147.15068757128,680367.18096841674]
[null,{"$f":"'8. Developer Cost Outputs'!BZ117","v":733},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B125,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B125,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B125,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B125,Table310[ID No.],0))","v":"3 Hannah Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B125,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA117","v":103.5},{"$f":"'8. Developer Cost Outputs'!CB117","v":11079.326663026883},4.6395716127054234,9.3128361879697366,9513.3974971340485,{"$f":"IF(AND(L125-I125<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},7112.9296192152651,{"$f":"IF(AND(N125-I125<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1026.7076811863294},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":10409.10847908886},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-10052.618981840553},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF124+100,0)","v":10000},385345.2827547784,38.53452827547784,385345.2827547784,null,79602.741530196668,687239.5767357744]
[null,{"$f":"'8. Developer Cost Outputs'!BZ118","v":734},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B126,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B126,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B126,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B126,Table310[ID No.],0))","v":"3 Caley Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B126,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA118","v":315.70000000000005},{"$f":"'8. Developer Cost Outputs'!CB118","v":31420.878943072792},5.7547923955639462,10.355227885418119,23472.140729648851,{"$f":"IF(AND(L126-I126<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},21696.153437548401,{"$f":"IF(AND(N126-I126<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3131.7064246427458},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31750.295138631431},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-28289.172518430045},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF125+100,0)","v":10100},388462.87845014373,38.461671133677598,388462.87845014373,null,80056.382488745177,694111.97250313219]
[null,{"$f":"'8. Developer Cost Outputs'!BZ119","v":735},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B127,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B127,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B127,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B127,Table310[ID No.],0))","v":"3 Baileyana Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B127,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA119","v":607.5},{"$f":"'8. Developer Cost Outputs'!CB119","v":45123.671597671702},6.4093521752147034,10.717162256923125,39880.243299854148,{"$f":"IF(AND(L127-I127<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},41749.804286698294,{"$f":"IF(AND(N127-I127<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6026.3276939197594},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":61096.941072912872},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-39097.343903751942},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF126+100,0)","v":10200},391574.60881105933,38.389667530496013,391574.60881105933,null,80508.101091662407,700984.36827048997]
[null,{"$f":"'8. Developer Cost Outputs'!BZ120","v":736},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B128,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B128,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B128,Table310[ID No.],0))","v":"Commercial"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B128,Table310[ID No.],0))","v":"290 Seaford Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B128,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA120","v":229},{"$f":"'8. Developer Cost Outputs'!CB120","v":13704.191133593709},5.43372200355424,9.5254569871916992,18098.142250359306,{"$f":"IF(AND(L128-I128<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},15737.786307249235,{"$f":"IF(AND(N128-I128<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2271.6527438808639},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":23030.781079336703},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-11432.538389712845},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF127+100,0)","v":10300},394680.54221598065,38.318499244269965,394680.54221598065,null,80957.924213213002,707856.76403784764]
[null,{"$f":"'8. Developer Cost Outputs'!BZ121","v":737},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B129,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B129,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B129,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B129,Table310[ID No.],0))","v":"29-31 Radiata Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B129,Table310[ID No.],0))","v":"FRANKSTON NORTH"},{"$f":"'8. Developer Cost Outputs'!CA121","v":632},{"$f":"'8. Developer Cost Outputs'!CB121","v":42096.428476593443},6.4488893941468577,10.647718181786649,41177.769960056976,{"$f":"IF(AND(L129-I129<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},43433.541249700946,{"$f":"IF(AND(N129-I129<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6269.3647778720779},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":63560.932935112643},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-35827.063698721366},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF128+100,0)","v":10400},397780.74559063499,38.248148614484137,397780.74559063499,null,81405.878095213993,714729.15980520542]
[null,{"$f":"'8. Developer Cost Outputs'!BZ122","v":738},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B130,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B130,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B130,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B130,Table310[ID No.],0))","v":"29 Moorhen Crescent,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B130,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA122","v":416.15999999999997},{"$f":"'8. Developer Cost Outputs'!CB122","v":24831.603796803975},6.0310698017003412,10.119872467507879,29357.424649544639,{"$f":"IF(AND(L130-I130<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28600.162225435986,{"$f":"IF(AND(N130-I130<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4128.2576676570325},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":41853.667484614685},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20703.346129146943},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF129+100,0)","v":10500},400875.28445254971,38.178598519290446,400875.28445254971,null,81851.988367845872,721601.5555725632]
[null,{"$f":"'8. Developer Cost Outputs'!BZ123","v":739},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B131,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B131,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B131,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B131,Table310[ID No.],0))","v":"29 LORNA STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B131,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA123","v":390},{"$f":"'8. Developer Cost Outputs'!CB123","v":30872.966585330207},5.9661467391236922,10.337636212176994,27853.826650750321,{"$f":"IF(AND(L131-I131<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},26802.343492695203,{"$f":"IF(AND(N131-I131<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3868.7535812818201},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":39222.727602363811},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-27004.213004048386},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF130+100,0)","v":10600},403964.2229537997,38.109832354132045,403964.2229537997,null,82296.280069585991,728473.95133992087]
[null,{"$f":"'8. Developer Cost Outputs'!BZ124","v":740},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B132,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B132,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B132,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B132,Table310[ID No.],0))","v":"28 Herrington Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B132,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA124","v":333},{"$f":"'8. Developer Cost Outputs'!CB124","v":23269.407985228201},5.8081424899804439,10.054894814856601,24508.438223188274,{"$f":"IF(AND(L132-I132<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},22885.077905301288,{"$f":"IF(AND(N132-I132<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3303.320365556016},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":33490.175106633724},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19966.087619672184},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF131+100,0)","v":10700},407047.62392206717,38.041834011408149,407047.62392206717,null,82738.777666311638,735346.34710727865]
[null,{"$f":"'8. Developer Cost Outputs'!BZ125","v":741},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B133,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B133,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B133,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B133,Table310[ID No.],0))","v":"27 Plummer Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B133,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA125","v":233},{"$f":"'8. Developer Cost Outputs'!CB125","v":4754.2766434364212},5.4510384535657002,8.4667998379469704,18353.719846538825,{"$f":"IF(AND(L133-I133<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},16012.682137943544,{"$f":"IF(AND(N133-I133<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":2311.3322677914466},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":23433.065465001975},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-2442.9443756449746},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF132+100,0)","v":10800},410125.54890009621,37.974587861120021,410125.54890009621,null,83179.50506961369,742218.74287463643]
[null,{"$f":"'8. Developer Cost Outputs'!BZ126","v":742},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B134,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B134,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B134,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B134,Table310[ID No.],0))","v":"27 IRELAND STREET SEAFORD"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B134,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA126","v":408.89},{"$f":"'8. Developer Cost Outputs'!CB126","v":26505.610368918427},6.0134461712143699,10.185111701601141,28941.418966969708,{"$f":"IF(AND(L134-I134<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28100.539053149081,{"$f":"IF(AND(N134-I134<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4056.1401329495475},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":41122.515613668053},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-22449.470235968882},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF133+100,0)","v":10900},413198.05818361597,37.90807873244183,413198.05818361597,null,83618.48565436044,749091.1386419941]
[null,{"$f":"'8. Developer Cost Outputs'!BZ127","v":743},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B135,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B135,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B135,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B135,Table310[ID No.],0))","v":"27 FOOT ST,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B135,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA127","v":522.79999999999995},{"$f":"'8. Developer Cost Outputs'!CB127","v":26184.100368402716},6.2591989817500666,10.172907649369618,35314.230004322679,{"$f":"IF(AND(L135-I135<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},35928.885071746285,{"$f":"IF(AND(N135-I135<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5186.1137751131682},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":52578.569206450768},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20997.986593289548},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF134+100,0)","v":11000},416265.21085780952,37.842291896164504,416265.21085780952,null,84055.742275549812,755963.53440935188]
[null,{"$f":"'8. Developer Cost Outputs'!BZ128","v":744},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B136,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B136,Table310[ID No.],0))","v":4},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B136,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B136,Table310[ID No.],0))","v":"27 East Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B136,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA128","v":763},{"$f":"'8. Developer Cost Outputs'!CB128","v":72842.277691281721},6.6372580312844569,11.196051803139609,47963.519523064191,{"$f":"IF(AND(L136-I136<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},52436.379704939587,{"$f":"IF(AND(N136-I136<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":7568.8691859436649},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":76735.746565650246},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-65273.408505338055},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF135+100,0)","v":11100},419327.06483239279,37.777213047963315,419327.06483239279,null,84491.29728448375,762835.93017670966]
[null,{"$f":"'8. Developer Cost Outputs'!BZ129","v":745},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B137,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B137,Table310[ID No.],0))","v":5},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B137,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B137,Table310[ID No.],0))","v":"26A QUEEN STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B137,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA129","v":529},{"$f":"'8. Developer Cost Outputs'!CB129","v":69501.896136337949},6.2709884318582994,11.149109313717959,35652.995674599631,{"$f":"IF(AND(L137-I137<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},36354.973609322471,{"$f":"IF(AND(N137-I137<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5247.617037174572},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":53202.110004231945},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-64254.279099163381},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF136+100,0)","v":11200},422383.67687537131,37.712828292443866,422383.67687537131,null,84925.172544298432,769708.32594406733]
[null,{"$f":"'8. Developer Cost Outputs'!BZ130","v":746},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B138,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B138,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B138,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B138,Table310[ID No.],0))","v":"26 Mitchell Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B138,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA130","v":421},{"$f":"'8. Developer Cost Outputs'!CB130","v":27631.863699171783},6.0426328336823811,10.22672486765758,29633.613350452913,{"$f":"IF(AND(L138-I138<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},28932.786180576106,{"$f":"IF(AND(N138-I138<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4176.2698915888377},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":42340.431591269662},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-23455.593807582947},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF137+100,0)","v":11300},425435.10264553421,37.649124127923379,425435.10264553421,null,85357.389444882123,776580.72171142511]
[null,{"$f":"'8. Developer Cost Outputs'!BZ131","v":747},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B139,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B139,Table310[ID No.],0))","v":10},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B139,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B139,Table310[ID No.],0))","v":"25 and 27 FELLOWES ST"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B139,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA131","v":1539.7},{"$f":"'8. Developer Cost Outputs'!CB131","v":111375.88320864463},7.339342871235873,11.620666094785616,84689.671181079437,{"$f":"IF(AND(L139-I139<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},105814.2776300072,{"$f":"IF(AND(N139-I139<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":15273.640741281075},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":154849.31715220402},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-96102.242467363554},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF138+100,0)","v":11400},428481.39672374242,37.586087431907231,428481.39672374242,null,85787.968917208127,783453.11747878289]
[null,{"$f":"'8. Developer Cost Outputs'!BZ132","v":748},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B140,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B140,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B140,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B140,Table310[ID No.],0))","v":"240-242 McCormicks Road,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B140,Table310[ID No.],0))","v":"SKYE"},{"$f":"'8. Developer Cost Outputs'!CA132","v":119.5},{"$f":"'8. Developer Cost Outputs'!CB132","v":9973.2905397972863},4.7833163713715656,9.2076658526153725,10687.838668939816,{"$f":"IF(AND(L140-I140<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},8212.5129419925051,{"$f":"IF(AND(N140-I140<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1185.4257768286604},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":12018.246021749939},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-8787.8647629686257},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF139+100,0)","v":11500},431522.6126430757,37.523705447223975,431522.6126430757,null,86216.931447114082,790325.51324614056]
[null,{"$f":"'8. Developer Cost Outputs'!BZ133","v":749},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B141,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B141,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B141,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B141,Table310[ID No.],0))","v":"238 Frankston-Dandenong Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B141,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA133","v":311.2},{"$f":"'8. Developer Cost Outputs'!CB133","v":29731.911717973504},{"$f":"IFERROR(LN(H141),\"\")","v":5.7404357923042362},{"$f":"IFERROR(LN(I141),\"\")","v":10.299976216581173},{"$f":"H141^$L$3*$L$5","v":23200.832112946948},{"$f":"IF(AND(L141-I141<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},{"$f":"$N$10*H141","v":21386.895628017301},{"$f":"IF(AND(N141-I141<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3087.0669602433395},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31297.725204757997},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-26644.844757730163},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF140+100,0)","v":11600},434558.80291786994,37.461965768781894,434558.80291786994,null,86644.297088548905,797197.90901349834]
[null,{"$f":"'8. Developer Cost Outputs'!BZ134","v":750},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B142,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B142,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B142,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B142,Table310[ID No.],0))","v":"23 SPRAY STREET,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B142,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA134","v":386.2},{"$f":"'8. Developer Cost Outputs'!CB134","v":32774.677242704769},5.9563553699944141,10.397411460916128,27633.843734301499,{"$f":"IF(AND(L142-I142<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},26541.192453535608,{"$f":"IF(AND(N142-I142<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3831.0580335667669},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":38840.557435981813},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-28943.619209138003},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF141+100,0)","v":11700},437590.0190717174,37.400856330916014,437590.0190717174,null,87070.085476317268,804070.30478085612]
[null,{"$f":"'8. Developer Cost Outputs'!BZ135","v":752},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B143,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B143,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B143,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B143,Table310[ID No.],0))","v":"23 Burrawong Avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B143,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA135","v":366},{"$f":"'8. Developer Cost Outputs'!CB135","v":57372.966296469378},5.9026333334013659,10.957328500921459,26457.42359258794,{"$f":"IF(AND(L143-I143<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},25152.968508529346,{"$f":"IF(AND(N143-I143<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3630.6764378183238},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36809.021288372198},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-53742.289858651056},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF142+100,0)","v":11800},440616.31166445615,37.340365395292892,440616.31166445615,null,87494.315838340466,810942.70054821391]
[null,{"$f":"'8. Developer Cost Outputs'!BZ136","v":753},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B144,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B144,Table310[ID No.],0))","v":23},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B144,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B144,Table310[ID No.],0))","v":"22-24 Sheridan Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B144,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA136","v":780.2},{"$f":"'8. Developer Cost Outputs'!CB136","v":46559.858918648642},6.6595502970725562,10.748494052302975,48837.23996900559,{"$f":"IF(AND(L144-I144<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},53618.431776925128,{"$f":"IF(AND(N144-I144<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":7739.4911387591701},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":78465.569424010901},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-38820.367779889471},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF143+100,0)","v":11900},443637.73031821073,37.280481539345438,443637.73031821073,null,87917.007007459833,817815.09631557157]
[null,{"$f":"'8. Developer Cost Outputs'!BZ137","v":754},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B145,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B145,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B145,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B145,Table310[ID No.],0))","v":"22 LONG STREET"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B145,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA137","v":405},{"$f":"'8. Developer Cost Outputs'!CB137","v":25173.182904075147},6.0038870671065387,10.133534536394878,28718.247604330598,{"$f":"IF(AND(L145-I145<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},27833.202857798864,{"$f":"IF(AND(N145-I145<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4017.5517959465055},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":40731.294048608579},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-21155.63110812864},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF144+100,0)","v":12000},{"$f":"AF145^$L$3*$L$5","v":446654.32374250772},37.221193645208977,446654.32374250772,null,88338.177432800017,824687.49208292936]
[null,{"$f":"'8. Developer Cost Outputs'!BZ138","v":755},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B146,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B146,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B146,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B146,Table310[ID No.],0))","v":"Lot 1 22 BERGMAN ROAD"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B146,Table310[ID No.],0))","v":"LANGWARRIN"},{"$f":"'8. Developer Cost Outputs'!CA138","v":447.3},{"$f":"'8. Developer Cost Outputs'!CB138","v":23668.629217466532},6.1032295104388021,10.071905788598967,31124.051857296188,{"$f":"IF(AND(L146-I146<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},30740.226267391194,{"$f":"IF(AND(N146-I146<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4437.1627613009186},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":44985.451427018808},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19231.466456165614},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF145+100,0)","v":12100},449666.13975852053,37.162490889133927,449666.13975852053,null,88757.845190714535,831559.88785028714]
[null,{"$f":"'8. Developer Cost Outputs'!BZ139","v":756},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B147,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B147,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B147,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B147,Table310[ID No.],0))","v":"22 Bayview Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B147,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA139","v":461},{"$f":"'8. Developer Cost Outputs'!CB139","v":59424.78450709764},6.1333980429966486,10.992466665921402,31893.797930446792,{"$f":"IF(AND(L147-I147<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},31681.744487519201,{"$f":"IF(AND(N147-I147<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4573.0651306946647},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":46363.275447922359},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-54851.719376402973},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF146+100,0)","v":12200},452673.22532247292,37.104362731350243,452673.22532247292,null,89176.027995330936,838432.2836176448]
[null,{"$f":"'8. Developer Cost Outputs'!BZ140","v":757},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B148,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B148,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B148,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B148,Table310[ID No.],0))","v":"20 Seaview Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B148,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA140","v":447},{"$f":"'8. Developer Cost Outputs'!CB140","v":29048.288423200545},6.1025585946135692,10.276714842237956,31107.146377379886,{"$f":"IF(AND(L148-I148<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},30719.609080089118,{"$f":"IF(AND(N148-I148<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4434.1867970076255},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":44955.280098093921},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-24614.101626192918},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF147+100,0)","v":12300},455675.62654824188,37.046798906361126,455675.62654824188,null,89592.743208714077,845304.67938500259]
[null,{"$f":"'8. Developer Cost Outputs'!BZ141","v":758},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B149,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B149,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B149,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B149,Table310[ID No.],0))","v":"20 Hodgins Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B149,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA141","v":448.99},{"$f":"'8. Developer Cost Outputs'!CB141","v":26981.03803326207},6.107000615779314,10.202889603197397,31219.245821538367,{"$f":"IF(AND(L149-I149<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},30856.369755859538,{"$f":"IF(AND(N149-I149<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4453.9273601531404},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":45155.416579962388},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-22527.110673108931},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF148+100,0)","v":12400},458673.38872918772,36.989789413644168,458673.38872918772,null,90008.007850664013,852177.07515236037]
[null,{"$f":"'8. Developer Cost Outputs'!BZ142","v":759},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B150,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B150,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B150,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B150,Table310[ID No.],0))","v":"20 Burnett Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B150,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA142","v":996.46},{"$f":"'8. Developer Cost Outputs'!CB142","v":55449.159384812992},6.9042089983554771,10.923221832786469,59538.274026668085,{"$f":"IF(AND(L150-I150<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},68480.674863412976,{"$f":"IF(AND(N150-I150<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":9884.7645989848279},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":100215.07473500371},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-45564.394785828161},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF149+100,0)","v":12500},461666.55635924783,36.93332450873983,461666.55635924783,null,90421.838608164413,859049.47091971803]
[null,{"$f":"'8. Developer Cost Outputs'!BZ143","v":760},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B151,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B151,Table310[ID No.],0))","v":5},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B151,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B151,Table310[ID No.],0))","v":"19 inglis avenue"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B151,Table310[ID No.],0))","v":0},{"$f":"'8. Developer Cost Outputs'!CA143","v":432.9},{"$f":"'8. Developer Cost Outputs'!CB143","v":49473.995707451832},6.0705067544479352,10.809202471274377,30310.124183464097,{"$f":"IF(AND(L151-I151<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},29750.601276891673,{"$f":"IF(AND(N151-I151<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":4294.3164752228204},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":43537.227638623837},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-45179.679232229013},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF150+100,0)","v":12600},464655.17315332656,36.877394694708457,464655.17315332656,null,90834.251844496583,865921.86668707582]
[null,{"$f":"'8. Developer Cost Outputs'!BZ144","v":761},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B152,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B152,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B152,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B152,Table310[ID No.],0))","v":"19 Foot Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B152,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA144","v":553.79999999999995},{"$f":"'8. Developer Cost Outputs'!CB144","v":21946.641719304593},6.3168036107368613,9.9963694099554914,37000.617720472925,{"$f":"IF(AND(L152-I152<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},38059.327759627187,{"$f":"IF(AND(N152-I152<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5493.6300854201845},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":55696.273195356618},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-16453.011633884409},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF151+100,0)","v":12700},467639.28206700418,36.821990713937339,467639.28206700418,null,91245.263608034438,872794.2624544336]
[null,{"$f":"'8. Developer Cost Outputs'!BZ145","v":762},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B153,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B153,Table310[ID No.],0))","v":3},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B153,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B153,Table310[ID No.],0))","v":"19 Brunel Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B153,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA145","v":573},{"$f":"'8. Developer Cost Outputs'!CB145","v":52571.63457382677},6.3508857167147399,10.869931986611956,38036.054859229305,{"$f":"IF(AND(L153-I153<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},39378.827746959876,{"$f":"IF(AND(N153-I153<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5684.0918001909822},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":57627.238246549918},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-46887.542773635789},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF152+100,0)","v":12800},470618.92531559622,36.767103540280957,470618.92531559622,null,91654.889640732072,879666.65822179127]
[null,{"$f":"'8. Developer Cost Outputs'!BZ146","v":763},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B154,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B154,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B154,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B154,Table310[ID No.],0))","v":"19 Baden Powell Drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B154,Table310[ID No.],0))","v":"Frankston South"},{"$f":"'8. Developer Cost Outputs'!CA146","v":367.1},{"$f":"'8. Developer Cost Outputs'!CB146","v":18675.347851090097},5.905634290502789,9.8349596363919414,26521.798477575536,{"$f":"IF(AND(L154-I154<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},25228.564861970281,{"$f":"IF(AND(N154-I154<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3641.5883068937351},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36919.649494430152},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-15033.759544196362},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF153+100,0)","v":12900},473594.14439259405,36.712724371518917,473594.14439259405,null,92063.145386319331,886539.05398914905]
[null,{"$f":"'8. Developer Cost Outputs'!BZ147","v":764},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B155,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B155,Table310[ID No.],0))","v":5},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B155,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B155,Table310[ID No.],0))","v":"182 Nepean Highway"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B155,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA147","v":395.3},{"$f":"'8. Developer Cost Outputs'!CB147","v":164375.81550263462},5.9796449703026395,12.009910643134617,28159.965771721956,{"$f":"IF(AND(L155-I155<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},27166.580468365166,{"$f":"IF(AND(N155-I155<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3921.3289504633426},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":39755.754413370298},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-160454.48655217129},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF154+100,0)","v":13000},476564.98008749873,36.658844622115289,476564.98008749873,null,92470.045998215515,893411.44975650683]
[null,{"$f":"'8. Developer Cost Outputs'!BZ148","v":765},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B156,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B156,Table310[ID No.],0))","v":50},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B156,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B156,Table310[ID No.],0))","v":"175 McMahons Rd"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B156,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA148","v":3257},{"$f":"'8. Developer Cost Outputs'!CB148","v":96390.236703267423},8.0885618052762336,11.476160196457823,155355.50712763399,{"$f":"IF(AND(L156-I156<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},223833.93014284174,{"$f":"IF(AND(N156-I156<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":32309.052344192023},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":327560.06102794601},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-64081.1843590754},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF155+100,0)","v":13100},479531.47250308853,36.605455916266301,479531.47250308853,null,92875.606347174718,900283.8455238645]
[null,{"$f":"'8. Developer Cost Outputs'!BZ149","v":766},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B157,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B157,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B157,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B157,Table310[ID No.],0))","v":"174 Overport Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B157,Table310[ID No.],0))","v":"FRANKSTON SOUTH"},{"$f":"'8. Developer Cost Outputs'!CA149","v":628},{"$f":"'8. Developer Cost Outputs'!CB149","v":28704.815423098647},6.4425401664681985,10.264820172450378,40966.591791423969,{"$f":"IF(AND(L157-I157<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},43158.645419006636,{"$f":"IF(AND(N157-I157<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},1,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":6229.6852539614956},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":63158.648549447382},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-22475.130169137152},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF156+100,0)","v":13200},482493.66107212816,36.552550081221831,482493.66107212816,null,93279.841028672308,907156.24129122228]
[null,{"$f":"'8. Developer Cost Outputs'!BZ150","v":767},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B158,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B158,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B158,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B158,Table310[ID No.],0))","v":"17 David Street"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B158,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA150","v":346.2},{"$f":"'8. Developer Cost Outputs'!CB150","v":23262.4196027129},5.8470166427421084,10.054594444854814,25292.249905349363,{"$f":"IF(AND(L158-I158<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},23792.234146592509,{"$f":"IF(AND(N158-I158<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3434.2627944609389},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":34817.713579329109},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-19828.156808251963},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF157+100,0)","v":13300},485451.58457355312,36.500119140868655,485451.58457355312,null,93682.764370044519,914028.63705858006]
[null,{"$f":"'8. Developer Cost Outputs'!BZ151","v":768},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B159,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B159,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B159,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B159,Table310[ID No.],0))","v":"162 Cranbourne Road,"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B159,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA151","v":316},{"$f":"'8. Developer Cost Outputs'!CB151","v":20418.906260638727},5.7557422135869123,9.9242165281215051,23490.201715460145,{"$f":"IF(AND(L159-I159<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},21716.770624850473,{"$f":"IF(AND(N159-I159<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3134.6823889360389},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31780.466467556322},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17284.223871702688},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF158+100,0)","v":13400},488405.28114814003,36.448155309562686,488405.28114814003,null,94084.390437390466,920901.03282593773]
[null,{"$f":"'8. Developer Cost Outputs'!BZ152","v":769},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B160,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B160,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B160,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B160,Table310[ID No.],0))","v":"160 Cranbourne Road"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B160,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA152","v":311.10000000000002},{"$f":"'8. Developer Cost Outputs'!CB152","v":21048.214238296721},{"$f":"IFERROR(LN(H160),\"\")","v":5.7401144039035916},{"$f":"IFERROR(LN(I160),\"\")","v":9.9545710012267055},23194.79459329852,{"$f":"IF(AND(L160-I160<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"$N$10*H160","v":21380.023232249943},{"$f":"IF(AND(N160-I160<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},{"$f":"IF(N160-I160>10000,1,0)","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3086.0749721455754},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":31287.668095116373},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-17962.139266151145},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF159+100,0)","v":13500},491354.78831369139,36.396650986199361,491354.78831369139,null,94484.733042246764,927773.42859329551]
[null,{"$f":"'8. Developer Cost Outputs'!BZ153","v":770},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B161,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B161,Table310[ID No.],0))","v":1},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B161,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B161,Table310[ID No.],0))","v":"2/16 Ti-Tree Crescent"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B161,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA153","v":172.3},{"$f":"'8. Developer Cost Outputs'!CB153","v":22236.783399155829},5.1492371435338837,10.009503106571477,14374.151775307777,{"$f":"IF(AND(L161-I161<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},11841.137907157394,{"$f":"IF(AND(N161-I161<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1709.1954924483532},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":17328.399912531502},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-20527.587906707475},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF160+100,0)","v":13600},494300.14297974546,36.345598748510696,494300.14297974546,null,94883.805748042359,934645.82436065329]
[null,{"$f":"'8. Developer Cost Outputs'!BZ154","v":771},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B162,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B162,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B162,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B162,Table310[ID No.],0))","v":"16 Thornbill drive"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B162,Table310[ID No.],0))","v":"CARRUM DOWNS"},{"$f":"'8. Developer Cost Outputs'!CA154","v":546.5},{"$f":"'8. Developer Cost Outputs'!CB154","v":40373.508600243025},6.3035343076165935,10.605929121149035,36605.153570240604,{"$f":"IF(AND(L162-I162<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},37557.642868610077,{"$f":"IF(AND(N162-I162<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":5421.2149542833713},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":54962.104191517501},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-34952.293645959653},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF161+100,0)","v":13700},497241.38146183488,36.294991347579192,497241.38146183488,null,95281.621876345249,941518.22012801096]
[null,{"$f":"'8. Developer Cost Outputs'!BZ155","v":772},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B163,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B163,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B163,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B163,Table310[ID No.],0))","v":"16 Fortescue Ave"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B163,Table310[ID No.],0))","v":"SEAFORD"},{"$f":"'8. Developer Cost Outputs'!CA155","v":360.1},{"$f":"'8. Developer Cost Outputs'!CB155","v":22158.653326053765},5.8863817706548298,10.00598336852968,26111.508642512868,{"$f":"IF(AND(L163-I163<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},24747.497158255239,{"$f":"IF(AND(N163-I163<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":3572.149140050215},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":36215.65181951593},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18586.504186003549},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF162+100,0)","v":13800},500178.53949531243,36.244821702558873,500178.53949531243,null,95678.194512905844,948390.61589536874]
[null,{"$f":"'8. Developer Cost Outputs'!BZ156","v":773},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B164,Table310[ID No.],0))","v":"Frankston City Council"},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B164,Table310[ID No.],0))","v":2},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B164,Table310[ID No.],0))","v":"Residential"},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B164,Table310[ID No.],0))","v":"15 Wynden Drive Frankston"},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B164,Table310[ID No.],0))","v":"FRANKSTON"},{"$f":"'8. Developer Cost Outputs'!CA156","v":171.4},{"$f":"'8. Developer Cost Outputs'!CB156","v":19789.598282980733},5.1440000061636795,9.8929117394002226,14313.319103364138,{"$f":"IF(AND(L164-I164<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},11779.286345251174,{"$f":"IF(AND(N164-I164<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":1},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":1700.2675995684717},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":17237.885925756815},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":-18089.33068341226},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF163+100,0)","v":13900},503111.65224874968,36.195082895593501,503111.65224874968,null,96073.536513508036,955263.01166272652]
[null,{"$f":"'8. Developer Cost Outputs'!BZ157","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B165,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B165,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B165,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B165,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B165,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA157","v":0},{"$f":"'8. Developer Cost Outputs'!CB157","v":0},"","",0,{"$f":"IF(AND(L165-I165<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N165-I165<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF164+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ158","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B166,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B166,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B166,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B166,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B166,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA158","v":0},{"$f":"'8. Developer Cost Outputs'!CB158","v":0},"","",0,{"$f":"IF(AND(L166-I166<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N166-I166<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF165+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ159","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B167,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B167,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B167,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B167,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B167,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA159","v":0},{"$f":"'8. Developer Cost Outputs'!CB159","v":0},"","",0,{"$f":"IF(AND(L167-I167<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N167-I167<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF166+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ160","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B168,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B168,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B168,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B168,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B168,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA160","v":0},{"$f":"'8. Developer Cost Outputs'!CB160","v":0},"","",0,{"$f":"IF(AND(L168-I168<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N168-I168<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF167+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ161","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B169,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B169,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B169,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B169,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B169,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA161","v":0},{"$f":"'8. Developer Cost Outputs'!CB161","v":0},"","",0,{"$f":"IF(AND(L169-I169<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N169-I169<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF168+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ162","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B170,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B170,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B170,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B170,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B170,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA162","v":0},{"$f":"'8. Developer Cost Outputs'!CB162","v":0},"","",0,{"$f":"IF(AND(L170-I170<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N170-I170<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF169+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ163","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B171,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B171,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B171,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B171,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B171,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA163","v":0},{"$f":"'8. Developer Cost Outputs'!CB163","v":0},"","",0,{"$f":"IF(AND(L171-I171<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N171-I171<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF170+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ164","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B172,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B172,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B172,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B172,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B172,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA164","v":0},{"$f":"'8. Developer Cost Outputs'!CB164","v":0},"","",0,{"$f":"IF(AND(L172-I172<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N172-I172<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF171+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ165","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B173,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B173,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B173,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B173,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B173,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA165","v":0},{"$f":"'8. Developer Cost Outputs'!CB165","v":0},"","",{"$f":"H173^$L$3*$L$5","v":0},{"$f":"IF(AND(L173-I173<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N173-I173<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF172+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ166","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B174,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B174,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B174,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B174,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B174,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA166","v":0},{"$f":"'8. Developer Cost Outputs'!CB166","v":0},"","",0,{"$f":"IF(AND(L174-I174<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N174-I174<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF173+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ167","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B175,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B175,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B175,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B175,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B175,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA167","v":0},{"$f":"'8. Developer Cost Outputs'!CB167","v":0},"","",0,{"$f":"IF(AND(L175-I175<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N175-I175<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF174+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ168","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B176,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B176,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B176,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B176,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B176,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA168","v":0},{"$f":"'8. Developer Cost Outputs'!CB168","v":0},"","",0,{"$f":"IF(AND(L176-I176<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N176-I176<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF175+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ169","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B177,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B177,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B177,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B177,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B177,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA169","v":0},{"$f":"'8. Developer Cost Outputs'!CB169","v":0},"","",0,{"$f":"IF(AND(L177-I177<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N177-I177<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF176+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ170","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B178,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B178,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B178,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B178,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B178,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA170","v":0},{"$f":"'8. Developer Cost Outputs'!CB170","v":0},"","",0,{"$f":"IF(AND(L178-I178<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N178-I178<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF177+100,0)","v":0},0,{"$f":"IFERROR(AG178/AF178,0)","v":0},{"$f":"AG178*$AI$14","v":0},null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ171","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B179,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B179,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B179,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B179,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B179,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA171","v":0},{"$f":"'8. Developer Cost Outputs'!CB171","v":0},"","",0,{"$f":"IF(AND(L179-I179<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N179-I179<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF178+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ172","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B180,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B180,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B180,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B180,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B180,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA172","v":0},{"$f":"'8. Developer Cost Outputs'!CB172","v":0},"","",0,{"$f":"IF(AND(L180-I180<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N180-I180<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF179+100,0)","v":0},0,{"$f":"IFERROR(AG180/AF180,0)","v":0},{"$f":"AG180*$AI$14","v":0},null,{"$f":"AF180^0.5711*413.55","v":0},{"$f":"AF180*$AL$11","v":0}]
[null,{"$f":"'8. Developer Cost Outputs'!BZ173","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B181,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B181,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B181,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B181,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B181,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA173","v":0},{"$f":"'8. Developer Cost Outputs'!CB173","v":0},"","",0,{"$f":"IF(AND(L181-I181<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N181-I181<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF180+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ174","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B182,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B182,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B182,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B182,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B182,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA174","v":0},{"$f":"'8. Developer Cost Outputs'!CB174","v":0},"","",0,{"$f":"IF(AND(L182-I182<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N182-I182<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF181+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ175","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B183,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B183,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B183,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B183,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B183,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA175","v":0},{"$f":"'8. Developer Cost Outputs'!CB175","v":0},"","",0,{"$f":"IF(AND(L183-I183<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N183-I183<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF182+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ176","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B184,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B184,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B184,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B184,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B184,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA176","v":0},{"$f":"'8. Developer Cost Outputs'!CB176","v":0},"","",0,{"$f":"IF(AND(L184-I184<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N184-I184<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF183+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ177","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B185,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B185,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B185,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B185,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B185,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA177","v":0},{"$f":"'8. Developer Cost Outputs'!CB177","v":0},"","",0,{"$f":"IF(AND(L185-I185<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N185-I185<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF184+100,0)","v":0},0,0,0,null,0,0]
[null,{"$f":"'8. Developer Cost Outputs'!BZ178","v":0},{"$f":"INDEX(Table310[Municipality],MATCH('10. On-lot Curve'!$B186,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[No. Of Dwellings/Units],MATCH('10. On-lot Curve'!$B186,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Residential/Commercial/Industrial],MATCH('10. On-lot Curve'!$B186,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Property Address - Redacted],MATCH('10. On-lot Curve'!$B186,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Table310[Suburb],MATCH('10. On-lot Curve'!$B186,Table310[ID No.],0))","v":{"$error":"#N/A"}},{"$f":"'8. Developer Cost Outputs'!CA178","v":0},{"$f":"'8. Developer Cost Outputs'!CB178","v":0},"","",0,{"$f":"IF(AND(L186-I186<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"IF(AND(N186-I186<1,Table18[[#This Row],[Project ID]]>0),1,0)","v":0},0,{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$W$127","v":0},{"$f":"Table18[[#This Row],[Impervious Area]]*'2. Assumptions'!$D$35*'2. Assumptions'!$D$40*'2. Assumptions'!$V$127","v":0},{"$f":"Table18[[#This Row],[Council]]-Table18[[#This Row],[Life cycle cost (Land included)]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF185+100,0)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF186+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF187+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF188+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF189+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF190+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF191+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF192+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF193+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF194+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF195+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF196+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF197+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF198+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF199+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF200+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF201+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF202+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF203+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF204+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF205+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF206+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF207+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF208+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF209^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF209+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF210+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF211+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF212+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF213+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF214+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF215+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF216+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF217+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF218+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF219+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF220+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF221+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF222+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF223+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF224+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF225+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF226+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF227+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF228+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF229+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF230+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF231+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF232+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF233+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF234+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF235+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF236+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF237+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF238+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF239+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF240+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF241+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF242+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF243+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG244/AF244,0)","v":0},{"$f":"AG244*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF244^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF244*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF244+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF245+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF246+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF247+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF248+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF249+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF250+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF251+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF252+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF253+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF254+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF255+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF256+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF257+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF258+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF259+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF260+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF261+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF262+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF263+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF264+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF265+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF266+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF267+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF268+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF269+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF270+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF271+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF272+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF273^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF273+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF274+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF275+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF276+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF277+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF278+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF279+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF280+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF281+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF282+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF283+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF284+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF285+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF286+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF287+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF288+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF289+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF290+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF291+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF292+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF293+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF294+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF295+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF296+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF297+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF298+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF299+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF300+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF301+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF302+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF303+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF304+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF305+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF306+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF307+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG308/AF308,0)","v":0},{"$f":"AG308*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF308^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF308*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF308+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF309+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF310+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF311+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF312+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF313+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF314+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF315+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF316+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF317+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF318+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF319+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF320+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF321+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF322+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF323+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF324+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF325+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF326+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF327+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF328+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF329+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF330+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF331+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF332+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF333+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF334+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF335+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF336+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF337^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF337+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF338+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF339+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF340+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF341+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF342+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF343+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF344+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF345+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF346+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF347+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF348+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF349+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF350+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF351+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF352+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF353+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF354+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF355+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF356+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF357+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF358+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF359+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF360+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF361+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF362+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF363+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF364+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF365+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF366+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF367+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF368+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF369+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF370+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF371+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG372/AF372,0)","v":0},{"$f":"AG372*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF372^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF372*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF372+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF373+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF374+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF375+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF376+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF377+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF378+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF379+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF380+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF381+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF382+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF383+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF384+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF385+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF386+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF387+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF388+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF389+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF390+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF391+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF392+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF393+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF394+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF395+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF396+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF397+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF398+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF399+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF400+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF401^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF401+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF402+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF403+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF404+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF405+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF406+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF407+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF408+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF409+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF410+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF411+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF412+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF413+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF414+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF415+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF416+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF417+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF418+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF419+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF420+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF421+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF422+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF423+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF424+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF425+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF426+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF427+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF428+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF429+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF430+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF431+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF432+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF433+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF434+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF435+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG436/AF436,0)","v":0},{"$f":"AG436*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF436^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF436*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF436+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF437+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF438+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF439+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF440+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF441+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF442+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF443+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF444+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF445+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF446+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF447+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF448+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF449+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF450+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF451+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF452+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF453+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF454+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF455+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF456+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF457+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF458+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF459+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF460+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF461+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF462+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF463+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF464+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF465^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF465+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF466+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF467+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF468+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF469+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF470+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF471+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF472+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF473+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF474+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF475+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF476+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF477+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF478+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF479+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF480+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF481+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF482+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF483+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF484+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF485+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF486+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF487+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF488+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF489+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF490+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF491+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF492+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF493+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF494+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF495+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF496+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF497+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF498+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF499+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG500/AF500,0)","v":0},{"$f":"AG500*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF500^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF500*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF500+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF501+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF502+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF503+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF504+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF505+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF506+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF507+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF508+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF509+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF510+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF511+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF512+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF513+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF514+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF515+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF516+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF517+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF518+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF519+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF520+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF521+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF522+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF523+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF524+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF525+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF526+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF527+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF528+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF529^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF529+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF530+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF531+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF532+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF533+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF534+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF535+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF536+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF537+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF538+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF539+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF540+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF541+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF542+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF543+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF544+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF545+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF546+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF547+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF548+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF549+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF550+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF551+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF552+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF553+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF554+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF555+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF556+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF557+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF558+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF559+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF560+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF561+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF562+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF563+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG564/AF564,0)","v":0},{"$f":"AG564*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF564^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF564*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF564+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF565+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF566+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF567+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF568+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF569+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF570+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF571+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF572+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF573+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF574+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF575+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF576+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF577+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF578+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF579+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF580+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF581+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF582+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF583+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF584+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF585+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF586+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF587+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF588+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF589+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF590+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF591+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF592+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF593^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF593+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF594+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF595+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF596+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF597+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF598+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF599+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF600+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF601+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF602+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF603+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF604+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF605+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF606+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF607+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF608+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF609+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF610+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF611+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF612+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF613+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF614+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF615+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF616+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF617+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF618+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF619+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF620+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF621+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF622+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF623+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF624+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF625+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF626+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF627+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG628/AF628,0)","v":0},{"$f":"AG628*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF628^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF628*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF628+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF629+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF630+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF631+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF632+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF633+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF634+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF635+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF636+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF637+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF638+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF639+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF640+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF641+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF642+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF643+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF644+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF645+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF646+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF647+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF648+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF649+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF650+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF651+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF652+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF653+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF654+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF655+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF656+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF657^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF657+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF658+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF659+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF660+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF661+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF662+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF663+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF664+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF665+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF666+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF667+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF668+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF669+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF670+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF671+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF672+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF673+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF674+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF675+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF676+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF677+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF678+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF679+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF680+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF681+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF682+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF683+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF684+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF685+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF686+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF687+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF688+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF689+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF690+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF691+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG692/AF692,0)","v":0},{"$f":"AG692*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF692^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF692*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF692+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF693+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF694+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF695+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF696+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF697+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF698+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF699+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF700+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF701+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF702+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF703+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF704+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF705+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF706+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF707+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF708+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF709+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF710+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF711+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF712+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF713+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF714+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF715+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF716+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF717+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF718+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF719+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF720+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF721^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF721+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF722+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF723+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF724+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF725+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF726+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF727+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF728+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF729+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF730+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF731+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF732+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF733+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF734+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF735+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF736+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF737+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF738+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF739+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF740+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF741+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF742+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF743+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF744+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF745+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF746+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF747+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF748+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF749+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF750+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF751+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF752+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF753+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF754+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF755+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG756/AF756,0)","v":0},{"$f":"AG756*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF756^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF756*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF756+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF757+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF758+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF759+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF760+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF761+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF762+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF763+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF764+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF765+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF766+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF767+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF768+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF769+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF770+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF771+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF772+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF773+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF774+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF775+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF776+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF777+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF778+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF779+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF780+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF781+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF782+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF783+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF784+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF785^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF785+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF786+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF787+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF788+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF789+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF790+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF791+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF792+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF793+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF794+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF795+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF796+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF797+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF798+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF799+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF800+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF801+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF802+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF803+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF804+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF805+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF806+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF807+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF808+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF809+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF810+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF811+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF812+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF813+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF814+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF815+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF816+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF817+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF818+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF819+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG820/AF820,0)","v":0},{"$f":"AG820*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF820^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF820*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF820+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF821+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF822+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF823+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF824+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF825+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF826+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF827+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF828+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF829+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF830+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF831+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF832+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF833+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF834+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF835+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF836+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF837+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF838+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF839+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF840+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF841+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF842+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF843+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF844+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF845+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF846+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF847+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF848+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF849^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF849+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF850+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF851+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF852+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF853+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF854+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF855+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF856+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF857+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF858+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF859+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF860+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF861+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF862+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF863+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF864+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF865+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF866+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF867+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF868+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF869+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF870+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF871+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF872+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF873+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF874+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF875+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF876+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF877+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF878+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF879+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF880+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF881+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF882+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF883+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG884/AF884,0)","v":0},{"$f":"AG884*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF884^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF884*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF884+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF885+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF886+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF887+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF888+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF889+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF890+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF891+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF892+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF893+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF894+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF895+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF896+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF897+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF898+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF899+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF900+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF901+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF902+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF903+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF904+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF905+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF906+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF907+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF908+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF909+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF910+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF911+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF912+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF913^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF913+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF914+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF915+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF916+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF917+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF918+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF919+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF920+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF921+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF922+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF923+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF924+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF925+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF926+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF927+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF928+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF929+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF930+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF931+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF932+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF933+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF934+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF935+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF936+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF937+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF938+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF939+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF940+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF941+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF942+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF943+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF944+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF945+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF946+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF947+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG948/AF948,0)","v":0},{"$f":"AG948*$AI$14","v":{"$error":"#VALUE!"}},null,{"$f":"AF948^0.5711*413.55","v":{"$error":"#VALUE!"}},{"$f":"AF948*$AL$11","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF948+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF949+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF950+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF951+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF952+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF953+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF954+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF955+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF956+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF957+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF958+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF959+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF960+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF961+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF962+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF963+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF964+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF965+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF966+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF967+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF968+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF969+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF970+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF971+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF972+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF973+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF974+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF975+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF976+100,0)","v":{"$error":"#VALUE!"}},{"$f":"AF977^$L$3*$L$5","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF977+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF978+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF979+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF980+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF981+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF982+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF983+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF984+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF985+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF986+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF987+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF988+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF989+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF990+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF991+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF992+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF993+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF994+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF995+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF996+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF997+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF998+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF999+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Table18[[#This Row],[Project ID]]>0,AF1000+100,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IFERROR(AG1001/AF1001,0)","v":0},{"$f":"AG1001*$AI$14","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Development Process >","index":22,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]

{"sheet":"11. Process Map","index":23,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]

{"sheet":"12. Storm Report","index":24,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Return to Contents"]
[]
[null,"https://storm.melbournewater.com.au/"]